{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Manual","Existing Load","Input Solar","Simulation Results Solar","Scenario Results Solar","Calc Solar","Input Wind","Simulation Results Wind","Scenario Results Wind","Calc Wind","Input Hydro","Simulation Results Hydro","Scenario Results Hydro","Calc Hydro","Input Biomass","Simulation Results Biomass","Scenario Results Biomass","Calc Biomass","Background","Input RE","Simulation Results RE","Calc RE"],"not_rendered":{"charts":27,"images":31,"macros":1,"external_links":0,"defined_names":36,"comments":13,"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":"Manual","index":0,"n_rows":262,"n_cols":6,"rows_kept":262,"cut":false,"hidden":false,"merged":[[254,1,255,5],[257,1,258,1],[257,5,259,5],[261,1,263,5],[223,1,223,5],[225,1,227,1],[225,5,233,5],[236,5,237,5],[239,1,239,5],[241,1,245,1],[241,5,252,5],[222,1,222,5],[153,5,162,5],[163,5,168,5],[170,1,170,5],[172,5,179,5],[180,5,183,5],[185,5,192,5],[194,5,202,5],[204,5,207,5],[211,5,212,5],[214,5,219,5],[172,1,220,1],[146,5,151,5],[88,2,88,3],[104,1,104,5],[105,1,105,5],[107,5,112,5],[117,1,117,5],[119,5,122,5],[123,5,126,5],[128,5,129,5],[131,5,134,5],[135,5,140,5],[142,5,145,5],[87,2,87,3],[1,1,11,5],[16,3,16,4],[68,5,71,5],[79,1,79,5],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"http://www.reiner-lemoine-institut.de/en/"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"INPUT MANUAL"]
[null,"General remarks:\n-Please enter a value for each single field and do not copy & paste values, otherwise format settings might be changed\n-If components should be ignored in a hybrid system, just set the size to 0, cost and other parameters are then ignored automatically"]
[null,"Tab","Step","Action","Description","Topic"]
[null,"Existing Load",1,"Seclect type of load input data","Load input data from households or real consumption value","Electricity consumption per day"]
[null,null,"1.1.1","If households are chosen in #1, enter number of households","Number of households"]
[null,null,"1.1.2","If households are chosen in #1, enter consumption per household","Consumption per household per day"]
[null,null,"1.1.3","If households are chosen in #1, enter additional commercial activity","Additional commercial activity"]
[null,null,"1.2.1","If real consumption is chosen in #1, enter energy consumption per workday","Energy consumption per workday"]
[null,null,"1.2.2","If real consumption is chosen in #1, enter energy consumption per weekend day","Energy consumption per weekend day"]
[null,null,"2","Select load curve","Select between evening peak, midday peak or individual load curve","Load curve"]
[null,null,"2.1","If individual load curve is chosen in #2, enter percentual values for each hour of the day","Percentage values for each hour of the day","Energy consumption per hour"]
[null,null,"3","Insert demand growth factor","Percentage of yearly demand growth","Demand growth"]
[]
[null,"Input of RE parameters: Enter parameters of PV, Wind, Hydro or Biomass depending on the hybrid system option"]
[null,"Tab","Step","Action","Description","Topic"]
[null,"Input Solar","4","Select cost parameters of PV","Select between default or individual PV cost parameters","PV costs"]
[null,null,"4.1","If Individual is chosen, enter CAPEX","Enter PV CAPEX in PHP per kW"]
[null,null,"4.2","If Individual is chosen, enter OPEX","Enter PV OPEX in PHP per kW per year"]
[null,null,"4.3","If Individual is chosen, enter life span","Enter PV life span in years"]
[null,null,"5","Select PV size","Select between default or individual PV size","PV size"]
[null,null,"5.1","No action required for PV capacity total","Total PV capacity will be calculated from eligible and non-eligible capacities"]
[null,null,"5.2","If individual PV size is chosen, enter eligible capacity of PV system ","Enter eligible PV capacity in kW"]
[null,null,"5.3","If individual PV size is chosen in, enter non-eligible capacity of PV system ","Enter non-eligible PV capacity in kW"]
[null,null,"6","Select location","Select between 3 main areas","Location"]
[null,null,"7","Select irradiance parameters","Select between default or individual parameters","Irradiance parameters"]
[null,null,"7.1","If irradiance parameters is chosen, enter the daily energy output for your location","Enter the average daily energy output in kWh per kW_peak installed (e.g. available from globalsolaratlas.info)"]
[]
[null,"Input Wind","8","Select wind park costs","Select between default or individual values","Wind park costs "]
[null,null,"8.1","If Individual is chosen, enter CAPEX","Enter wind park CAPEX in PHP per kW"]
[null,null,"8.2","If Individual is chosen, enter OPEX","Enter wind park OPEX in PHP per kW per year"]
[null,null,"8.3","If Individual is chosen, enter life span","Enter wind turbine life span in years"]
[null,null,"9","Select wind park size parameters","Select between default or individual values","Wind park size"]
[null,null,"9.1","If Individual is chosen, enter mean wind speed","Enter mean wind speed at 50m height in m/s as reference value, the wind speed will be automatically adjusted according to the hub height"]
[null,null,"9.2","No action required for wind park capacity total","Total wind park capacity will be calculated from eligible and non-eligible capacities"]
[null,null,"9.3","If individual PV size is chosen, enter eligible capacity of wind park","Enter eligible wind park peak capacity in kW"]
[null,null,"9.4","If individual PV size is chosen in, enter non-eligible capacity of wind park","Enter non-eligible wind park peak capacity in kW"]
[null,null,"9.3","If Individual is chosen, enter wind turbine type","Select between the available options in kWp. Due to simplification reasons the choice is limited, the hub height and the number of turbines are automatically calculated in the background"]
[]
[null,"Input Hydro","10","Select hydro plant cost parameters","Select between default and individual values","Hydro power plant costs"]
[null,null,"10.1","If Individual is chosen, enter CAPEX","Enter hydro plant CAPEX in PHP per kW"]
[null,null,"10.2","If Individual is chosen, enter OPEX","Enter hydro plant OPEX in PHP per kW per year"]
[null,null,"10.3","If Individual is chosen, enter life span","Enter hydro life span in years"]
[null,null,"11","Select hydro plant size parameters","Select between Default, Individual and Calculation","Hydro power plant size"]
[null,null,"11.1.1","If Individual is chosen, enter the rated capacity potential of the eligible hydro plant","Enter the eligible hydro capacity potential at the location in kW"]
[null,null,"11.1.2","If Individual is chosen, enter the capacity factor of the eligible hydro plant","Enter the average available eligible capacity as a percentage of the total capacity "]
[null,null,"11.2.1","If Calculation is chosen, enter net head of the eligible hydro plant","Enter the net head in m, which is equal to height of water inlet minus height of water turbine"]
[null,null,"11.2.2","If Calculation is chosen, enter water flow  of the eligible hydro plant","Enter the water flow in m^3/s"]
[null,null,"11.2.3","If Calculation is chosen, enter the capacity factor of the eligible hydro plant","Enter the average available eligible capacity as a percentage of the total capacity "]
[]
[null,"Input Biomass","12","Select biomass/WtE power plant type","Select between default and individual values"," Biomass power plant costs"]
[null,null,"12.1","If Default is chosen, select feedstock type from dropdown menu, if Individual enter your preferred Feedstock name"," In Default the Feedstock choice will automatically call a heating value (Step 12.6)"]
[null,null,"12.2","If Individual is chosen, enter CAPEX","Enter biomass plant CAPEX in PHP per kW"]
[null,null,"12.3","If Individual is chosen, enter variable biomass OPEX","Enter variable biomass OPEX in PHP per kWh per year"]
[null,null,"12.4","If Individual is chosen, enter fixed biomass OPEX","Enter fixed biomass OPEX in PHP per kWh per year"]
[null,null,"12.5","If Individual is chosen, enter the biomass generator efficiency","Enter the maximum efficiency of the generator at high load in %"]
[null,null,"12.6","If Default is chosen: No action required \nIf Individual is chosen: Enter the heating value ","Default: Feedstock heating value will be automatically called for selected feedstock type, Individual: enter heating value (if you don't know it, you can check if in \"Default\" your feedstock and corresponding heating value is available"]
[null,null,"12.7","No action required for fuel per kWh (high load)","Fuel per kWh will be calculated from selected feedstock type and generator efficiency"]
[null,null,"12.8","If Individual is chosen, enter biomass fuel costs","Enter biomass fuel costs in PHP per liter"]
[null,null,"12.9","If Individual is chosen, enter life span","Enter biomass life span in years"]
[null,null,"13","Select size parameters of biomass/WtE plant","Select between default or individual values","Biomass power plant size"]
[null,null,"13.1","If Individual is chosen, choose the number of units the biomass power plant consists of","Due to simplification reasons the range only  goes from \"1 to 5+\"; the higher the number the higher the efficiency due to the higher load of the gensets"]
[null,null,"13.2","If Individual is chosen, enter the eligible capacity of the biomass power plant","Enter the total rated capacity of all eligible units in kW based on RPS rules"]
[null,null,"13.3","If Individual is chosen, enter the non-eligible capacity of the biomass power plant","Enter the total rated capacity of non-eligible units in kW based on RPS rules"]
[null,null,"13.4","No action required for biomass power plant capacity total ","Total power plant capacity will be calculated from eligible and non-eligible capacities "]
[null,null,"13.5","If Individual is chosen, enter the capacity of the smallest unit","Enter the smallest capacity in kW, the size of the smallest unit defines the lower load limit and has an impact on eventual excess generation"]
[]
[null,"Following data is inserted for each hybrid system option"]
[null,"Tab","Step","Action","Description","Topic"]
[null,"Input Solar, Input Wind, Input Hydro,\nInput Biomass,\n Input RE","13","Select diesel power plant type","Select between default or individual diesel power plant type","Diesel power plant parameters"]
[null,null,"13.1","If individual, enter diesel CAPEX","Enter diesel CAPEX in PHP per kW"]
[null,null,"13.2","If individual, enter variable diesel OPEX","Enter variable diesel OPEX in PHP per kWh per year"]
[null,null,"13.3","If Individual is chosen, enter fixed diesel OPEX","Enter fixed diesel OPEX in PHP per kW per year"]
[null,null,"13.4","If Individual is chosen, enter the genset efficiency","Enter the liters of Diesel the genset needs to generate one kWh at full load"]
[null,null,"13.5","If Individual is chosen, enter intital diesel fuel costs","Enter initital diesel fuel costs in PHP per liter"]
[null,null,"13.6","If Individual is chosen, enter diesel price increase","Enter diesel price increase in percent per year"]
[null,null,"13.7","If Individual is chosen, enter diesel genset life span","Enter diesel genset life span in years"]
[null,null,"14","Select size parameters of diesel genset","Select between default or individual values","Diesel power plant size"]
[null,null,"14.1","If Individual is chosen, choose the number of gensets the diesel power plant consists of","Due to simplification reasons the range only  goes from \"1 to 5+\"; the higher the number the higher the efficiency due to the higher load of the gensets"]
[null,null,"14.2","If Individual is chosen, enter total capacity of diesel power plant","Enter the total rated capacity of all gensets in kW"]
[null,null,"14.3","If Individual is chosen, enter the capacity of the smallest unit","Enter the smallest capacity in kW, the size of the smallest generator defines the lower load limit (30%) and has an impact on eventual excess generation"]
[]
[null,null,"15","Select type of battery storage","Select between default or individual battery type","Battery type"]
[null,null,"15.1","If Individual is chosen, enter battery system CAPEX","Enter battery system CAPEX in PHP per kWh"]
[null,null,"15.2","If Individual is chosen, enter fixed battery OPEX","Enter fixed battery OPEX in PHP per kWh per year"]
[null,null,"15.3","If Individual is chosen, enter battery c-rate","Enter c-rate as ratio between battery power and capacity"]
[null,null,"15.4","If Individual is chosen, enter battery DoD","Enter maximum depth of discharge (DoD) in percent"]
[null,null,"15.5","If Individual is chosen, enter battery charging efficiency","Enter charging efficiency of battery in percent"]
[null,null,"15.6","If Individual is chosen, enter battery discharging efficiency","Enter discharging efficiency of battery in percent"]
[null,null,"15.7","If Individual is chosen, enter battery life span ","Enter life span of battery in years"]
[]
[null,null,"16","Select system parameters","Select between default or individual system parameters","System parameters"]
[null,null,"16.1","If Individual is chosen, enter discount rate","Enter discount rate in percent"]
[null,null,"16.2","If Individual is chosen, enter project duration","Enter project duration in years"]
[null,null,"16.3","If Individual is chosen, enter distribution losses","Enter distribution losses in percent"]
[null,null,"16.4","If Individual is chosen, enter system stability","Enter system stability (rotating mass) in percent"]
[null,null,"16.5","If Individual is chosen, enter fixed project development costs","Enter fixed project development costs in PHP"]
[null,null,"16.6","If Individual is chosen, enter fixed other initial costs","Enter fixed other initial costs in PHP"]
[null,null,"16.7","If Individual is chosen, enter fixed other OPEX","Enter fixed other OPEX in PHP per year"]
[null,null,"16.8","If Individual is chosen, enter fixed personnel costs","Enter fixed personnel costs in PHP per year"]
[]
[null,null,"17","Select distribution grid parameters","Select between default or individual distribution grid parameters","Distribution grid parameters"]
[null,null,"17.1","If Individual is chosen, enter initial grid costs","Enter grid initial costs in PHP"]
[null,null,"17.2","If Individual is chosen, enter grid OPEX","Enter grid OPEX in PHP per year"]
[null,null,"17.3","If Individual is chosen, enter life span of grid","Enter life span of grid in years"]
[]
[null,null,"18","Enter the RE Shares required by the RPS ","Percentages of RE shares in 5 year steps up to 20, depending on the chosen system lifespan (no default values available)","Renewable portfolio standards (RPS)"]
[]
[null,null,"19","Check the previously selected capacities","The values cannot be modified in these fields only in the corresponding sections above. *","Simulation sizes"]
[null,null,"20","Press the \"Start Simulation\" Button to simulate the hybrid system","The VBA code will calculate the energy and cost values over time and show them in the Tab \"Simulation Results\""]
[]
[null,null,"21","Select Scenario sizes","Select to use multiplier or sizes in scenario simulation (Diesel has to be defined in the inputs and remains at same size)","Scenario parameters"]
[null,null,"21.1.1","If \"Multiplier\" is chosen, enter RE multiplier values","Enter multiplier values for the RE technology (RE size equals peak load x multiplier factor)"]
[null,null,"21.1.2","If \"Multiplier\" is chosen, enter battery multiplier values","Enter multiplier values for battery (battery size equals average hourly energy consumption x multiplier factor)"]
[null,null,"21.2.1","If \"Sizes\" is chosen, enter RE capacity values","Enter capacity values for the RE technology in kW"]
[null,null,"21.2.2","If \"Sizes\" is chosen, enter battery capacity values","Enter capcacity values for battery in kWh"]
[null,null,"22","Start \"simplified\" Scenario calculation ","Simplified calculation takes few seconds, results are calculated with an average load increase over time"]
[null,null,"23","Start \"detailed\" Scenario calculation ","Detailed calculation takes up to 30 minutes, results are calculated with a yearly load increase"]
[]
[null,"RESULTS MANUAL"]
[null,"Each hybrid system option has a Simulation Resuls tab. The results are listed in columns, the first column shows the average values aver the system period and the following columns to the right show the yearly results in steps of 5 years (max. 20 years). Each columns consists of the following results."]
[null,"Tab","Step","Result section","Description","Topic"]
[null,"Simulation Results","23.1","Load  [kWh]","Annual consumption, peak load and Distribution losses ","Simulation Results: Installed capacities, yearly energy flows and costs"]
[null,null,"23.2","System","Installed capacities of hybrid system"]
[null,null,"23.3","Output  [kWh]","Annual Electricity generation of system components"]
[null,null,"23.4","Investment","Investment costs of system components"]
[null,null,"23.5","Operation & Maintenance costs (O&M)","O&M costs of system components"]
[null,null,"23.6","Annualized total costs","Annual costs of system components"]
[null,null,"23.7","LCOE","Levelized cost of electricity of hybrid system"]
[null,null,"23.8","RE-share","Renewable energy share"]
[null,null,"23.9","Unmet load   [kWh]","Annual part of the load which is not covered by the electricity generation of the hybrid system"]
[]
[null,null,"Below the columns, two diagrams show the power curves of the electric load and the electricity generation of the different power plants."]
[null,null,"24.1","Power curve diagram","Load curve, genset power curve, RE generation curve, RE consumption curve, battery charge curve, battery discharge curve","Diagrams"]
[null,null,"24.2","Cost diagram","The annualized cost shares of the system components are visualized"]
[]
[null,"Each hybrid system option has a Yearly Simulation Resuls tab which gives a quick overview of the yearly results which eventually could be variable due to demand and fuel price increase."]
[null,"Tab","Step","Results","Description","Topic"]
[null,"Yearly Simulation Results ","25.1","LCOE [PHP/kWh]","Yearly results up to year 20","Yearly Simulation Results table"]
[null,null,"25.2","RE share","Yearly results up to year 20"]
[null,null,"25.3","Annual consumption  [kWh]","Yearly results up to year 20"]
[null,null,"25.4","Peak load [kW]","Yearly results up to year 20"]
[null,null,"25.5","Distribution losses [kWh]","Yearly results up to year 20"]
[null,null,"25.6","PV generation [kWh]","Yearly results up to year 20"]
[null,null,"25.7","Battery flow [kWh]","Yearly results up to year 20"]
[null,null,"25.8","Diesel generation  [kWh]","Yearly results up to year 20"]
[null,null,"25.9","Fuel consumption [l]","Yearly results up to year 20"]
[null,null,"25.10","Diesel OPEX  [PHP]","Yearly results up to year 20"]
[null,null,"25.11","Fuel costs [PHP]","Yearly results up to year 20"]
[null,null,"25.12","Unmet load  [kWh]","Yearly results up to year 20"]
[]
[null,"Each hybrid system option has a Scenario Results tab which show matrices of the average LCOE, RE-shares and unmet loads for different system configurations, the optimal system is highlighted. Please note: the scenario function is not available for the „all RE“ hybrid system due to exceeding calculation time"]
[]
[null,"Tab","Step","Results","Description","Topic"]
[null,"Scenario Results","26.1","LCOE/RE-Share","Average LCOE and RE-Share for given RE and battery configuration","Scenario Results matrix"]
[null,null,"26.2","LCOE  [PHP/kWh]","Average LCOE for given RE and battery configuration"]
[null,null,"26.3","RE-Share ","Average RE-Share for given RE and battery configuration"]
[]
[null,"* Don't worry if you see the Default battery size changing in the Input sheet automatically during the \"Simulation\", this is just an artefact of the VBA process of changing the load (the parameter with which the Default battery value is determined) in the case of load growth. In the calculation sheet the original Default battery size is kept at the initial value or at the determined values of the \"Scenario\" function respectively."]

{"sheet":"Existing Load","index":1,"n_rows":56,"n_cols":15,"rows_kept":56,"cut":false,"hidden":false,"merged":[[20,11,20,12]]}
[]
[]
[null,null,"Energy demand per year",null,null,null,null,"Energy demand per hour"]
[]
[null,null,"Input data from:","Total demand",null,null,"Hours","Percentage per hour \n","C: Individual\nPercentage per hour \n","Kilowatt hour\n(kWh)"]
[]
[null,null,"No. of households",100,null,null,1,{"$f":"IF($D$23=Background!$A$1,Background!D3,IF($D$23=Background!$A$2,Background!E3,\"\"))","v":1.4999999999999999E-2},null,{"$f":"IF($D$23=Background!$A$1,H7*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H7*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I7))","v":0}]
[null,null,null,null,null,null,2,{"$f":"IF($D$23=Background!$A$1,Background!D4,IF($D$23=Background!$A$2,Background!E4,\"\"))","v":1.4999999999999999E-2},null,{"$f":"IF($D$23=Background!$A$1,H8*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H8*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I8))","v":0}]
[null,null,"Energy demand per household ",1,"MWh/year",null,3,{"$f":"IF($D$23=Background!$A$1,Background!D5,IF($D$23=Background!$A$2,Background!E5,\"\"))","v":1.4999999999999999E-2},null,{"$f":"IF($D$23=Background!$A$1,H9*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H9*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I9))","v":0}]
[null,null,null,null,null,null,4,{"$f":"IF($D$23=Background!$A$1,Background!D6,IF($D$23=Background!$A$2,Background!E6,\"\"))","v":1.4999999999999999E-2},null,{"$f":"IF($D$23=Background!$A$1,H10*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H10*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I10))","v":0}]
[null,null,"Add. commercial activity",0.2,null,null,5,{"$f":"IF($D$23=Background!$A$1,Background!D7,IF($D$23=Background!$A$2,Background!E7,\"\"))","v":0.02},null,{"$f":"IF($D$23=Background!$A$1,H11*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H11*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I11))","v":0}]
[null,null,null,null,null,null,6,{"$f":"IF($D$23=Background!$A$1,Background!D8,IF($D$23=Background!$A$2,Background!E8,\"\"))","v":2.5000000000000001E-2},null,{"$f":"IF($D$23=Background!$A$1,H12*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H12*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I12))","v":0}]
[null,null,"Total energy demand per year",null,"MWh/year",null,7,{"$f":"IF($D$23=Background!$A$1,Background!D9,IF($D$23=Background!$A$2,Background!E9,\"\"))","v":0.03},null,{"$f":"IF($D$23=Background!$A$1,H13*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H13*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I13))","v":0}]
[null,null,null,null,null,null,8,{"$f":"IF($D$23=Background!$A$1,Background!D10,IF($D$23=Background!$A$2,Background!E10,\"\"))","v":0.04},null,{"$f":"IF($D$23=Background!$A$1,H14*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H14*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I14))","v":0}]
[null,null,"Weekend consumption factor",null,null,null,9,{"$f":"IF($D$23=Background!$A$1,Background!D11,IF($D$23=Background!$A$2,Background!E11,\"\"))","v":0.04},null,{"$f":"IF($D$23=Background!$A$1,H15*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H15*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I15))","v":0}]
[null,null,null,null,null,null,10,{"$f":"IF($D$23=Background!$A$1,Background!D12,IF($D$23=Background!$A$2,Background!E12,\"\"))","v":0.04},null,{"$f":"IF($D$23=Background!$A$1,H16*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H16*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I16))","v":0}]
[null,null,"Total demand (weekday)",{"$f":"IF(D5=Background!Y2,(D7*D9+(D7*D9*D11))/365*1000,(D13/(365*(5/7+2/7*D15)))*1000)","v":0},"kWh/day",null,11,{"$f":"IF($D$23=Background!$A$1,Background!D13,IF($D$23=Background!$A$2,Background!E13,\"\"))","v":0.05},null,{"$f":"IF($D$23=Background!$A$1,H17*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H17*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I17))","v":0}]
[null,null,null,null,null,null,12,{"$f":"IF($D$23=Background!$A$1,Background!D14,IF($D$23=Background!$A$2,Background!E14,\"\"))","v":5.5E-2},null,{"$f":"IF($D$23=Background!$A$1,H18*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H18*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I18))","v":0}]
[null,null,"Total demand (weekend day)",{"$f":"IF(D5=Background!Y2,(D7*D9)/365*1000,D17*D15)","v":0},"kWh/day",null,13,{"$f":"IF($D$23=Background!$A$1,Background!D15,IF($D$23=Background!$A$2,Background!E15,\"\"))","v":0.05},null,{"$f":"IF($D$23=Background!$A$1,H19*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H19*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I19))","v":0}]
[null,null,null,null,null,null,14,{"$f":"IF($D$23=Background!$A$1,Background!D16,IF($D$23=Background!$A$2,Background!E16,\"\"))","v":0.04},null,{"$f":"IF($D$23=Background!$A$1,H20*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H20*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I20))","v":0}]
[null,null,null,null,null,null,15,{"$f":"IF($D$23=Background!$A$1,Background!D17,IF($D$23=Background!$A$2,Background!E17,\"\"))","v":4.4999999999999998E-2},null,{"$f":"IF($D$23=Background!$A$1,H21*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H21*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I21))","v":0},null,"Peak load",null,{"$f":"IF(D19>D17,MAX(J7:J30)*(D19/D17),MAX(J7:J30))","v":0},"kW"]
[null,null,null,null,null,null,16,{"$f":"IF($D$23=Background!$A$1,Background!D18,IF($D$23=Background!$A$2,Background!E18,\"\"))","v":0.05},null,{"$f":"IF($D$23=Background!$A$1,H22*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H22*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I22))","v":0}]
[null,null,"Load curve","A: Evening peak",null,null,17,{"$f":"IF($D$23=Background!$A$1,Background!D19,IF($D$23=Background!$A$2,Background!E19,\"\"))","v":5.5E-2},null,{"$f":"IF($D$23=Background!$A$1,H23*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H23*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I23))","v":0}]
[null,null,null,null,null,null,18,{"$f":"IF($D$23=Background!$A$1,Background!D20,IF($D$23=Background!$A$2,Background!E20,\"\"))","v":6.5000000000000002E-2},null,{"$f":"IF($D$23=Background!$A$1,H24*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H24*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I24))","v":0}]
[null,null,null,null,null,null,19,{"$f":"IF($D$23=Background!$A$1,Background!D21,IF($D$23=Background!$A$2,Background!E21,\"\"))","v":7.4999999999999997E-2},null,{"$f":"IF($D$23=Background!$A$1,H25*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H25*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I25))","v":0}]
[null,null,null,null,null,null,20,{"$f":"IF($D$23=Background!$A$1,Background!D22,IF($D$23=Background!$A$2,Background!E22,\"\"))","v":7.4999999999999997E-2},null,{"$f":"IF($D$23=Background!$A$1,H26*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H26*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I26))","v":0}]
[null,null,null,null,null,null,21,{"$f":"IF($D$23=Background!$A$1,Background!D23,IF($D$23=Background!$A$2,Background!E23,\"\"))","v":7.0000000000000007E-2},null,{"$f":"IF($D$23=Background!$A$1,H27*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H27*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I27))","v":0}]
[null,null,null,null,null,null,22,{"$f":"IF($D$23=Background!$A$1,Background!D24,IF($D$23=Background!$A$2,Background!E24,\"\"))","v":0.06},null,{"$f":"IF($D$23=Background!$A$1,H28*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H28*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I28))","v":0}]
[null,null,null,null,null,null,23,{"$f":"IF($D$23=Background!$A$1,Background!D25,IF($D$23=Background!$A$2,Background!E25,\"\"))","v":3.5000000000000003E-2},null,{"$f":"IF($D$23=Background!$A$1,H29*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H29*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I29))","v":0}]
[null,null,null,null,null,null,24,{"$f":"IF($D$23=Background!$A$1,Background!D26,IF($D$23=Background!$A$2,Background!E26,\"\"))","v":0.02},null,{"$f":"IF($D$23=Background!$A$1,H30*IF($D$17=0,$D$19,$D$17),IF($D$23=Background!$A$2,H30*IF($D$17=0,$D$19,$D$17),IF($D$17=0,$D$19,$D$17)*I30))","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H30)","v":1},{"$f":"IF(D23=Background!$A$3,SUM(I7:I30),\"\")","v":""},{"$f":"SUM(J7:J30)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,"Annual load",null,"Default"]
[null,null,null,null,null,null,null,"Value (Default)","Value (Individual)"]
[null,null,null,null,null,null,"Year 1",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},"MWh"]
[null,null,null,null,null,null,"Year 2",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 3",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 4",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 5",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 6",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 7",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 8",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 9",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 10",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 11",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 12",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 13",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 14",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 15",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 16",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 17",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 18",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 19",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]
[null,null,null,null,null,null,"Year 20",{"$f":"IF($D$5=Background!$Y$2,(D$17*5/7+D$19*2/7)*365/1000,D$13)","v":0},null,"MWh"]

{"sheet":"Input Solar","index":2,"n_rows":332,"n_cols":7,"rows_kept":332,"cut":false,"hidden":false,"merged":[[318,3,318,4],[318,5,318,6],[314,2,316,6],[309,3,309,7]]}
[]
[]
[null,null,"Select PV costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"PV CAPEX",{"$f":"Background!O4","v":70000},null,null,"PHP/kW"]
[null,null,"PV OPEX",{"$f":"Background!O5","v":1400},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O6","v":20},null,null,"years"]
[]
[null,null,"Select PV size","Default"]
[]
[null,null,"PV capacity existing eligible ",0,null,null,"kW"]
[null,null,"PV capacity existing non-eligible ",0,null,null,"kW"]
[null,null,"PV capacity new",{"$f":"Background!Q5","v":0},null,null,"kW"]
[null,null,"PV capacity total",{"$f":"SUM(D13:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},null,"kW"]
[]
[null,null,"Select location","Luzon",null,null,"Region"]
[]
[null,null,"Select irradiance parameters","Default"]
[]
[null,null,"Average daily energy output ",{"$f":"IF('Input Solar'!$D18=Background!$X$2,'Calc Solar'!H171,IF('Input Solar'!$D18=Background!$X$3,'Calc Solar'!I171,'Calc Solar'!J171))","v":3.7388993559205406},null,null,"kWh/kWp"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","A"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest operational unit",{"$f":"D42","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","B"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","C"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","D"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","E"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","F"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","G"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","H"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","I"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","J"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select battery type","Lithium-Ion"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Battery system CAPEX",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$246=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$Q$6","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$f":"Background!Q4","v":0.12}]
[null,null,"Project duration",{"$f":"Background!Q8","v":20},null,null,"years"]
[null,null,"Distribution losses",{"$f":"Background!Q9","v":0.05}]
[null,null,"System stability factor",{"$f":"Background!Q10","v":0.4},null,null,"% of load"]
[]
[null,null,"Fixed project development costs",{"$f":"Background!M12","v":500000},null,null,"PHP"]
[null,null,"Fixed other initial costs",{"$f":"Background!M13","v":0},null,null,"PHP"]
[null,null,"Fixed other opex",{"$f":"Background!M14","v":0},null,null,"PHP/year"]
[null,null,"Fixed personnel costs",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$f":"Background!M17","v":0},null,null,"PHP"]
[null,null,"Fixed grid OPEX",{"$f":"Background!M18","v":0},null,null,"PHP/year"]
[null,null,"Life span",{"$f":"Background!M19","v":20},null,null,"years"]
[]
[]
[]
[null,null,"RE Certificates (REC)","Default"]
[null,null,null,"Value (Default)","Value (Individual)"]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalen total",{"$f":"D293*D294","v":0},{"$f":"E294*E293","v":0},null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"PV capacity total",{"$f":"IF($D$11=\"Default\",$D$16,\"\")","v":0},{"$f":"IF($D$11=\"Default\",\"\",$E$16)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$258=\"Default\",$D$260,\"\")","v":0},{"$f":"IF($D$258=\"Default\",\"\",$E$260)","v":""},null,"kWh"]
[null,null,"Diesel operational capacity total",{"$f":"IF(IF($D$40=\"Default\",D$42,\"0\")+IF($D$62=\"Default\",D$64,\"0\")+IF($D$84=\"Default\",D$86,\"0\")+IF($D$106=\"Default\",D$108,\"0\")+IF($D$128=\"Default\",D$130,\"0\")+IF($D$150=\"Default\",D$152,\"0\")+IF($D$172=\"Default\",D$174,\"0\")+IF($D$194=\"Default\",D$196,\"0\")+IF($D$216=\"Default\",D$218,\"0\")+IF($D$238=\"Default\",D$240,\"0\")>0,(IF($D$40=\"Default\",D$42,\"0\")+IF($D$62=\"Default\",D$64,\"0\")+IF($D$84=\"Default\",D$86,\"0\")+IF($D$106=\"Default\",D$108,\"0\")+IF($D$128=\"Default\",D$130,\"0\")+IF($D$150=\"Default\",D$152,\"0\")+IF($D$172=\"Default\",D$174,\"0\")+IF($D$194=\"Default\",D$196,\"0\")+IF($D$216=\"Default\",D$218,\"0\")+IF($D$238=\"Default\",D$240,\"0\")),\"\")","v":""},{"$f":"IF(IF($D$40=\"Individual\",E$43,\"0\")+IF($D$62=\"Individual\",E$65,\"0\")+IF($D$84=\"Individual\",E$87,\"0\")+IF($D$106=\"Individual\",E$109,\"0\")+IF($D$128=\"Individual\",E$131,\"0\")+IF($D$150=\"Individual\",E$153,\"0\")+IF($D$172=\"Individual\",E$175,\"0\")+IF($D$194=\"Individual\",E$197,\"0\")+IF($D$216=\"Individual\",E$219,\"0\")+IF($D$238=\"Individual\",E$241,\"0\")>0,(IF($D$40=\"Individual\",E$43,\"0\")+IF($D$62=\"Individual\",E$65,\"0\")+IF($D$84=\"Individual\",E$87,\"0\")+IF($D$106=\"Individual\",E$109,\"0\")+IF($D$128=\"Individual\",E$131,\"0\")+IF($D$150=\"Individual\",E$153,\"0\")+IF($D$172=\"Individual\",E$175,\"0\")+IF($D$194=\"Individual\",E$197,\"0\")+IF($D$216=\"Individual\",E$219,\"0\")+IF($D$238=\"Individual\",E$241,\"0\")),\"\")","v":""},null,"kW"]
[]
[]
[null,null,"PV-diesel-battery simulation"]
[null,null,null,"Please note: The simulation can take some minutes.  \nplease DO NOT interrupt the simulation because afterwards the SPT might not work normally anymore. If you still need to interrupt, afterwards please restart the SPT from a previously saved version. "]
[]
[]
[null,null,"System scenarios"]
[]
[null,null,"This function calculates average LCOE and RE-Share of different system configurations over project lifetime. New and eligible PV capacities are defined below, existing (eligible and ineligible) PV capacities remain constant as chosen above in section \"select PV size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[null,null,"Select scenario parameters","Sizes"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","PV","Battery","PV ","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,10,20]
[null,null,"Step 2",0.6,0.6,20,40]
[null,null,"Step 3",1,1,30,60]
[null,null,"Step 4",1.3,1.3,40,80]
[null,null,"Step 5",1.6,1.6,50,100]
[null,null,"Step 6",2,2,60,120]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,70,140]
[null,null,"Step 8",2.6,2.6,80,160]
[null,null,"Step 9",3,3,90,180]
[null,null,"Step 10",3.3,3.3,100,200]

{"sheet":"Simulation Results Solar","index":3,"n_rows":72,"n_cols":38,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,1,71,5],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,30,1,31],[1,20,1,21],[1,22,1,23],[1,24,1,25],[1,26,1,27],[1,28,1,29]]}
[]
[null,"Techno-economic Results - PV hybrid system",null,null,null,null,null,null,null,null,null,null,{"$f":"Background!M31","v":"GenCo A"},null,{"$f":"Background!O31","v":"GenCo B"},null,{"$f":"Background!Q31","v":"GenCo C"},null,{"$f":"Background!S31","v":"GenCo D"},null,{"$f":"Background!U31","v":"GenCo E"},null,{"$f":"Background!W31","v":"GenCo F"},null,{"$f":"Background!Y31","v":"GenCo G"},null,{"$f":"Background!AA31","v":"GenCo H"},null,{"$f":"Background!AC31","v":"GenCo I"},null,{"$f":"Background!AE31","v":"GenCo J"}]
[null,{"$f":"Background!A32","v":"Year"},{"$f":"Background!C32","v":"LCOE [PHP/kWh]"},{"$f":"Background!D32","v":"RE share eligible"},{"$f":"Background!E32","v":"Consumption (+losses) [MWh]"},{"$f":"Background!F32","v":"Peak load [kW]"},{"$f":"Background!G32","v":"Distribution losses [MWh]"},{"$f":"Background!H32","v":"PV generation potential [MWh]"},{"$f":"Background!I32","v":"Existing non-eligible PV electricity consumed [MWh]"},{"$f":"Background!J32","v":"Existing eligible PV electricity consumed [MWh]"},{"$f":"Background!K32","v":"New PV electricity consumed   [MWh]"},{"$f":"Background!L32","v":"Total PV electricity consumed [MWh]"},{"$f":"Background!M32","v":"Diesel generation [MWh]"},{"$f":"Background!N32","v":"Diesel consumption [L]"},{"$f":"Background!O32","v":"Diesel generation [MWh]"},{"$f":"Background!P32","v":"Diesel consumption [L]"},{"$f":"Background!Q32","v":"Diesel generation [MWh]"},{"$f":"Background!R32","v":"Diesel consumption [L]"},{"$f":"Background!S32","v":"Diesel generation [MWh]"},{"$f":"Background!T32","v":"Diesel consumption [L]"},{"$f":"Background!U32","v":"Diesel generation [MWh]"},{"$f":"Background!V32","v":"Diesel consumption [L]"},{"$f":"Background!W32","v":"Diesel generation [MWh]"},{"$f":"Background!X32","v":"Diesel consumption [L]"},{"$f":"Background!Y32","v":"Diesel generation [MWh]"},{"$f":"Background!Z32","v":"Diesel consumption [L]"},{"$f":"Background!AA32","v":"Diesel generation [MWh]"},{"$f":"Background!AB32","v":"Diesel consumption [L]"},{"$f":"Background!AC32","v":"Diesel generation [MWh]"},{"$f":"Background!AD32","v":"Diesel consumption [L]"},{"$f":"Background!AE32","v":"Diesel generation [MWh]"},{"$f":"Background!AF32","v":"Diesel consumption [L]"},{"$f":"Background!AG32","v":"Total diesel electricity generation [MWh]"},{"$f":"Background!AH32","v":"Total diesel electricity consumed [MWh]"},{"$f":"Background!AI32","v":"Total diesel excess [MWh]"},{"$f":"Background!AL32","v":"Diesel fuel costs [PHP]"},{"$f":"Background!AM32","v":"Battery discharge [MWh]"},{"$f":"Background!AN32","v":"Unmet load [MWh]"}]
[null,{"$f":"Background!A33","v":1},{"$f":"Background!C33","v":0},{"$f":"Background!D33","v":0},{"$f":"Background!E33","v":0},{"$f":"Background!F33","v":0},{"$f":"Background!G33","v":0},{"$f":"Background!H33","v":0},{"$f":"Background!I33","v":0},{"$f":"Background!J33","v":0},{"$f":"Background!K33","v":0},{"$f":"Background!L33","v":0},{"$f":"Background!M33","v":0},{"$f":"Background!N33","v":0},{"$f":"Background!O33","v":0},{"$f":"Background!P33","v":0},{"$f":"Background!Q33","v":0},{"$f":"Background!R33","v":0},{"$f":"Background!S33","v":0},{"$f":"Background!T33","v":0},{"$f":"Background!U33","v":0},{"$f":"Background!V33","v":0},{"$f":"Background!W33","v":0},{"$f":"Background!X33","v":0},{"$f":"Background!Y33","v":0},{"$f":"Background!Z33","v":0},{"$f":"Background!AA33","v":0},{"$f":"Background!AB33","v":0},{"$f":"Background!AC33","v":0},{"$f":"Background!AD33","v":0},{"$f":"Background!AE33","v":0},{"$f":"Background!AF33","v":0},{"$f":"Background!AG33","v":0},{"$f":"Background!AH33","v":0},{"$f":"Background!AI33","v":0},{"$f":"Background!AL33","v":0},{"$f":"Background!AM33","v":0},{"$f":"Background!AN33","v":0}]
[null,{"$f":"Background!A34","v":2},{"$f":"Background!C34","v":0},{"$f":"Background!D34","v":0},{"$f":"Background!E34","v":0},{"$f":"Background!F34","v":0},{"$f":"Background!G34","v":0},{"$f":"Background!H34","v":0},{"$f":"Background!I34","v":0},{"$f":"Background!J34","v":0},{"$f":"Background!K34","v":0},{"$f":"Background!L34","v":0},{"$f":"Background!M34","v":0},{"$f":"Background!N34","v":0},{"$f":"Background!O34","v":0},{"$f":"Background!P34","v":0},{"$f":"Background!Q34","v":0},{"$f":"Background!R34","v":0},{"$f":"Background!S34","v":0},{"$f":"Background!T34","v":0},{"$f":"Background!U34","v":0},{"$f":"Background!V34","v":0},{"$f":"Background!W34","v":0},{"$f":"Background!X34","v":0},{"$f":"Background!Y34","v":0},{"$f":"Background!Z34","v":0},{"$f":"Background!AA34","v":0},{"$f":"Background!AB34","v":0},{"$f":"Background!AC34","v":0},{"$f":"Background!AD34","v":0},{"$f":"Background!AE34","v":0},{"$f":"Background!AF34","v":0},{"$f":"Background!AG34","v":0},{"$f":"Background!AH34","v":0},{"$f":"Background!AI34","v":0},{"$f":"Background!AL34","v":0},{"$f":"Background!AM34","v":0},{"$f":"Background!AN34","v":0}]
[null,{"$f":"Background!A35","v":3},{"$f":"Background!C35","v":0},{"$f":"Background!D35","v":0},{"$f":"Background!E35","v":0},{"$f":"Background!F35","v":0},{"$f":"Background!G35","v":0},{"$f":"Background!H35","v":0},{"$f":"Background!I35","v":0},{"$f":"Background!J35","v":0},{"$f":"Background!K35","v":0},{"$f":"Background!L35","v":0},{"$f":"Background!M35","v":0},{"$f":"Background!N35","v":0},{"$f":"Background!O35","v":0},{"$f":"Background!P35","v":0},{"$f":"Background!Q35","v":0},{"$f":"Background!R35","v":0},{"$f":"Background!S35","v":0},{"$f":"Background!T35","v":0},{"$f":"Background!U35","v":0},{"$f":"Background!V35","v":0},{"$f":"Background!W35","v":0},{"$f":"Background!X35","v":0},{"$f":"Background!Y35","v":0},{"$f":"Background!Z35","v":0},{"$f":"Background!AA35","v":0},{"$f":"Background!AB35","v":0},{"$f":"Background!AC35","v":0},{"$f":"Background!AD35","v":0},{"$f":"Background!AE35","v":0},{"$f":"Background!AF35","v":0},{"$f":"Background!AG35","v":0},{"$f":"Background!AH35","v":0},{"$f":"Background!AI35","v":0},{"$f":"Background!AL35","v":0},{"$f":"Background!AM35","v":0},{"$f":"Background!AN35","v":0}]
[null,{"$f":"Background!A36","v":4},{"$f":"Background!C36","v":0},{"$f":"Background!D36","v":0},{"$f":"Background!E36","v":0},{"$f":"Background!F36","v":0},{"$f":"Background!G36","v":0},{"$f":"Background!H36","v":0},{"$f":"Background!I36","v":0},{"$f":"Background!J36","v":0},{"$f":"Background!K36","v":0},{"$f":"Background!L36","v":0},{"$f":"Background!M36","v":0},{"$f":"Background!N36","v":0},{"$f":"Background!O36","v":0},{"$f":"Background!P36","v":0},{"$f":"Background!Q36","v":0},{"$f":"Background!R36","v":0},{"$f":"Background!S36","v":0},{"$f":"Background!T36","v":0},{"$f":"Background!U36","v":0},{"$f":"Background!V36","v":0},{"$f":"Background!W36","v":0},{"$f":"Background!X36","v":0},{"$f":"Background!Y36","v":0},{"$f":"Background!Z36","v":0},{"$f":"Background!AA36","v":0},{"$f":"Background!AB36","v":0},{"$f":"Background!AC36","v":0},{"$f":"Background!AD36","v":0},{"$f":"Background!AE36","v":0},{"$f":"Background!AF36","v":0},{"$f":"Background!AG36","v":0},{"$f":"Background!AH36","v":0},{"$f":"Background!AI36","v":0},{"$f":"Background!AL36","v":0},{"$f":"Background!AM36","v":0},{"$f":"Background!AN36","v":0}]
[null,{"$f":"Background!A37","v":5},{"$f":"Background!C37","v":0},{"$f":"Background!D37","v":0},{"$f":"Background!E37","v":0},{"$f":"Background!F37","v":0},{"$f":"Background!G37","v":0},{"$f":"Background!H37","v":0},{"$f":"Background!I37","v":0},{"$f":"Background!J37","v":0},{"$f":"Background!K37","v":0},{"$f":"Background!L37","v":0},{"$f":"Background!M37","v":0},{"$f":"Background!N37","v":0},{"$f":"Background!O37","v":0},{"$f":"Background!P37","v":0},{"$f":"Background!Q37","v":0},{"$f":"Background!R37","v":0},{"$f":"Background!S37","v":0},{"$f":"Background!T37","v":0},{"$f":"Background!U37","v":0},{"$f":"Background!V37","v":0},{"$f":"Background!W37","v":0},{"$f":"Background!X37","v":0},{"$f":"Background!Y37","v":0},{"$f":"Background!Z37","v":0},{"$f":"Background!AA37","v":0},{"$f":"Background!AB37","v":0},{"$f":"Background!AC37","v":0},{"$f":"Background!AD37","v":0},{"$f":"Background!AE37","v":0},{"$f":"Background!AF37","v":0},{"$f":"Background!AG37","v":0},{"$f":"Background!AH37","v":0},{"$f":"Background!AI37","v":0},{"$f":"Background!AL37","v":0},{"$f":"Background!AM37","v":0},{"$f":"Background!AN37","v":0}]
[null,{"$f":"Background!A38","v":6},{"$f":"Background!C38","v":0},{"$f":"Background!D38","v":0},{"$f":"Background!E38","v":0},{"$f":"Background!F38","v":0},{"$f":"Background!G38","v":0},{"$f":"Background!H38","v":0},{"$f":"Background!I38","v":0},{"$f":"Background!J38","v":0},{"$f":"Background!K38","v":0},{"$f":"Background!L38","v":0},{"$f":"Background!M38","v":0},{"$f":"Background!N38","v":0},{"$f":"Background!O38","v":0},{"$f":"Background!P38","v":0},{"$f":"Background!Q38","v":0},{"$f":"Background!R38","v":0},{"$f":"Background!S38","v":0},{"$f":"Background!T38","v":0},{"$f":"Background!U38","v":0},{"$f":"Background!V38","v":0},{"$f":"Background!W38","v":0},{"$f":"Background!X38","v":0},{"$f":"Background!Y38","v":0},{"$f":"Background!Z38","v":0},{"$f":"Background!AA38","v":0},{"$f":"Background!AB38","v":0},{"$f":"Background!AC38","v":0},{"$f":"Background!AD38","v":0},{"$f":"Background!AE38","v":0},{"$f":"Background!AF38","v":0},{"$f":"Background!AG38","v":0},{"$f":"Background!AH38","v":0},{"$f":"Background!AI38","v":0},{"$f":"Background!AL38","v":0},{"$f":"Background!AM38","v":0},{"$f":"Background!AN38","v":0}]
[null,{"$f":"Background!A39","v":7},{"$f":"Background!C39","v":0},{"$f":"Background!D39","v":0},{"$f":"Background!E39","v":0},{"$f":"Background!F39","v":0},{"$f":"Background!G39","v":0},{"$f":"Background!H39","v":0},{"$f":"Background!I39","v":0},{"$f":"Background!J39","v":0},{"$f":"Background!K39","v":0},{"$f":"Background!L39","v":0},{"$f":"Background!M39","v":0},{"$f":"Background!N39","v":0},{"$f":"Background!O39","v":0},{"$f":"Background!P39","v":0},{"$f":"Background!Q39","v":0},{"$f":"Background!R39","v":0},{"$f":"Background!S39","v":0},{"$f":"Background!T39","v":0},{"$f":"Background!U39","v":0},{"$f":"Background!V39","v":0},{"$f":"Background!W39","v":0},{"$f":"Background!X39","v":0},{"$f":"Background!Y39","v":0},{"$f":"Background!Z39","v":0},{"$f":"Background!AA39","v":0},{"$f":"Background!AB39","v":0},{"$f":"Background!AC39","v":0},{"$f":"Background!AD39","v":0},{"$f":"Background!AE39","v":0},{"$f":"Background!AF39","v":0},{"$f":"Background!AG39","v":0},{"$f":"Background!AH39","v":0},{"$f":"Background!AI39","v":0},{"$f":"Background!AL39","v":0},{"$f":"Background!AM39","v":0},{"$f":"Background!AN39","v":0}]
[null,{"$f":"Background!A40","v":8},{"$f":"Background!C40","v":0},{"$f":"Background!D40","v":0},{"$f":"Background!E40","v":0},{"$f":"Background!F40","v":0},{"$f":"Background!G40","v":0},{"$f":"Background!H40","v":0},{"$f":"Background!I40","v":0},{"$f":"Background!J40","v":0},{"$f":"Background!K40","v":0},{"$f":"Background!L40","v":0},{"$f":"Background!M40","v":0},{"$f":"Background!N40","v":0},{"$f":"Background!O40","v":0},{"$f":"Background!P40","v":0},{"$f":"Background!Q40","v":0},{"$f":"Background!R40","v":0},{"$f":"Background!S40","v":0},{"$f":"Background!T40","v":0},{"$f":"Background!U40","v":0},{"$f":"Background!V40","v":0},{"$f":"Background!W40","v":0},{"$f":"Background!X40","v":0},{"$f":"Background!Y40","v":0},{"$f":"Background!Z40","v":0},{"$f":"Background!AA40","v":0},{"$f":"Background!AB40","v":0},{"$f":"Background!AC40","v":0},{"$f":"Background!AD40","v":0},{"$f":"Background!AE40","v":0},{"$f":"Background!AF40","v":0},{"$f":"Background!AG40","v":0},{"$f":"Background!AH40","v":0},{"$f":"Background!AI40","v":0},{"$f":"Background!AL40","v":0},{"$f":"Background!AM40","v":0},{"$f":"Background!AN40","v":0}]
[null,{"$f":"Background!A41","v":9},{"$f":"Background!C41","v":0},{"$f":"Background!D41","v":0},{"$f":"Background!E41","v":0},{"$f":"Background!F41","v":0},{"$f":"Background!G41","v":0},{"$f":"Background!H41","v":0},{"$f":"Background!I41","v":0},{"$f":"Background!J41","v":0},{"$f":"Background!K41","v":0},{"$f":"Background!L41","v":0},{"$f":"Background!M41","v":0},{"$f":"Background!N41","v":0},{"$f":"Background!O41","v":0},{"$f":"Background!P41","v":0},{"$f":"Background!Q41","v":0},{"$f":"Background!R41","v":0},{"$f":"Background!S41","v":0},{"$f":"Background!T41","v":0},{"$f":"Background!U41","v":0},{"$f":"Background!V41","v":0},{"$f":"Background!W41","v":0},{"$f":"Background!X41","v":0},{"$f":"Background!Y41","v":0},{"$f":"Background!Z41","v":0},{"$f":"Background!AA41","v":0},{"$f":"Background!AB41","v":0},{"$f":"Background!AC41","v":0},{"$f":"Background!AD41","v":0},{"$f":"Background!AE41","v":0},{"$f":"Background!AF41","v":0},{"$f":"Background!AG41","v":0},{"$f":"Background!AH41","v":0},{"$f":"Background!AI41","v":0},{"$f":"Background!AL41","v":0},{"$f":"Background!AM41","v":0},{"$f":"Background!AN41","v":0}]
[null,{"$f":"Background!A42","v":10},{"$f":"Background!C42","v":0},{"$f":"Background!D42","v":0},{"$f":"Background!E42","v":0},{"$f":"Background!F42","v":0},{"$f":"Background!G42","v":0},{"$f":"Background!H42","v":0},{"$f":"Background!I42","v":0},{"$f":"Background!J42","v":0},{"$f":"Background!K42","v":0},{"$f":"Background!L42","v":0},{"$f":"Background!M42","v":0},{"$f":"Background!N42","v":0},{"$f":"Background!O42","v":0},{"$f":"Background!P42","v":0},{"$f":"Background!Q42","v":0},{"$f":"Background!R42","v":0},{"$f":"Background!S42","v":0},{"$f":"Background!T42","v":0},{"$f":"Background!U42","v":0},{"$f":"Background!V42","v":0},{"$f":"Background!W42","v":0},{"$f":"Background!X42","v":0},{"$f":"Background!Y42","v":0},{"$f":"Background!Z42","v":0},{"$f":"Background!AA42","v":0},{"$f":"Background!AB42","v":0},{"$f":"Background!AC42","v":0},{"$f":"Background!AD42","v":0},{"$f":"Background!AE42","v":0},{"$f":"Background!AF42","v":0},{"$f":"Background!AG42","v":0},{"$f":"Background!AH42","v":0},{"$f":"Background!AI42","v":0},{"$f":"Background!AL42","v":0},{"$f":"Background!AM42","v":0},{"$f":"Background!AN42","v":0}]
[null,{"$f":"Background!A43","v":11},{"$f":"Background!C43","v":0},{"$f":"Background!D43","v":0},{"$f":"Background!E43","v":0},{"$f":"Background!F43","v":0},{"$f":"Background!G43","v":0},{"$f":"Background!H43","v":0},{"$f":"Background!I43","v":0},{"$f":"Background!J43","v":0},{"$f":"Background!K43","v":0},{"$f":"Background!L43","v":0},{"$f":"Background!M43","v":0},{"$f":"Background!N43","v":0},{"$f":"Background!O43","v":0},{"$f":"Background!P43","v":0},{"$f":"Background!Q43","v":0},{"$f":"Background!R43","v":0},{"$f":"Background!S43","v":0},{"$f":"Background!T43","v":0},{"$f":"Background!U43","v":0},{"$f":"Background!V43","v":0},{"$f":"Background!W43","v":0},{"$f":"Background!X43","v":0},{"$f":"Background!Y43","v":0},{"$f":"Background!Z43","v":0},{"$f":"Background!AA43","v":0},{"$f":"Background!AB43","v":0},{"$f":"Background!AC43","v":0},{"$f":"Background!AD43","v":0},{"$f":"Background!AE43","v":0},{"$f":"Background!AF43","v":0},{"$f":"Background!AG43","v":0},{"$f":"Background!AH43","v":0},{"$f":"Background!AI43","v":0},{"$f":"Background!AL43","v":0},{"$f":"Background!AM43","v":0},{"$f":"Background!AN43","v":0}]
[null,{"$f":"Background!A44","v":12},{"$f":"Background!C44","v":0},{"$f":"Background!D44","v":0},{"$f":"Background!E44","v":0},{"$f":"Background!F44","v":0},{"$f":"Background!G44","v":0},{"$f":"Background!H44","v":0},{"$f":"Background!I44","v":0},{"$f":"Background!J44","v":0},{"$f":"Background!K44","v":0},{"$f":"Background!L44","v":0},{"$f":"Background!M44","v":0},{"$f":"Background!N44","v":0},{"$f":"Background!O44","v":0},{"$f":"Background!P44","v":0},{"$f":"Background!Q44","v":0},{"$f":"Background!R44","v":0},{"$f":"Background!S44","v":0},{"$f":"Background!T44","v":0},{"$f":"Background!U44","v":0},{"$f":"Background!V44","v":0},{"$f":"Background!W44","v":0},{"$f":"Background!X44","v":0},{"$f":"Background!Y44","v":0},{"$f":"Background!Z44","v":0},{"$f":"Background!AA44","v":0},{"$f":"Background!AB44","v":0},{"$f":"Background!AC44","v":0},{"$f":"Background!AD44","v":0},{"$f":"Background!AE44","v":0},{"$f":"Background!AF44","v":0},{"$f":"Background!AG44","v":0},{"$f":"Background!AH44","v":0},{"$f":"Background!AI44","v":0},{"$f":"Background!AL44","v":0},{"$f":"Background!AM44","v":0},{"$f":"Background!AN44","v":0}]
[null,{"$f":"Background!A45","v":13},{"$f":"Background!C45","v":0},{"$f":"Background!D45","v":0},{"$f":"Background!E45","v":0},{"$f":"Background!F45","v":0},{"$f":"Background!G45","v":0},{"$f":"Background!H45","v":0},{"$f":"Background!I45","v":0},{"$f":"Background!J45","v":0},{"$f":"Background!K45","v":0},{"$f":"Background!L45","v":0},{"$f":"Background!M45","v":0},{"$f":"Background!N45","v":0},{"$f":"Background!O45","v":0},{"$f":"Background!P45","v":0},{"$f":"Background!Q45","v":0},{"$f":"Background!R45","v":0},{"$f":"Background!S45","v":0},{"$f":"Background!T45","v":0},{"$f":"Background!U45","v":0},{"$f":"Background!V45","v":0},{"$f":"Background!W45","v":0},{"$f":"Background!X45","v":0},{"$f":"Background!Y45","v":0},{"$f":"Background!Z45","v":0},{"$f":"Background!AA45","v":0},{"$f":"Background!AB45","v":0},{"$f":"Background!AC45","v":0},{"$f":"Background!AD45","v":0},{"$f":"Background!AE45","v":0},{"$f":"Background!AF45","v":0},{"$f":"Background!AG45","v":0},{"$f":"Background!AH45","v":0},{"$f":"Background!AI45","v":0},{"$f":"Background!AL45","v":0},{"$f":"Background!AM45","v":0},{"$f":"Background!AN45","v":0}]
[null,{"$f":"Background!A46","v":14},{"$f":"Background!C46","v":0},{"$f":"Background!D46","v":0},{"$f":"Background!E46","v":0},{"$f":"Background!F46","v":0},{"$f":"Background!G46","v":0},{"$f":"Background!H46","v":0},{"$f":"Background!I46","v":0},{"$f":"Background!J46","v":0},{"$f":"Background!K46","v":0},{"$f":"Background!L46","v":0},{"$f":"Background!M46","v":0},{"$f":"Background!N46","v":0},{"$f":"Background!O46","v":0},{"$f":"Background!P46","v":0},{"$f":"Background!Q46","v":0},{"$f":"Background!R46","v":0},{"$f":"Background!S46","v":0},{"$f":"Background!T46","v":0},{"$f":"Background!U46","v":0},{"$f":"Background!V46","v":0},{"$f":"Background!W46","v":0},{"$f":"Background!X46","v":0},{"$f":"Background!Y46","v":0},{"$f":"Background!Z46","v":0},{"$f":"Background!AA46","v":0},{"$f":"Background!AB46","v":0},{"$f":"Background!AC46","v":0},{"$f":"Background!AD46","v":0},{"$f":"Background!AE46","v":0},{"$f":"Background!AF46","v":0},{"$f":"Background!AG46","v":0},{"$f":"Background!AH46","v":0},{"$f":"Background!AI46","v":0},{"$f":"Background!AL46","v":0},{"$f":"Background!AM46","v":0},{"$f":"Background!AN46","v":0}]
[null,{"$f":"Background!A47","v":15},{"$f":"Background!C47","v":0},{"$f":"Background!D47","v":0},{"$f":"Background!E47","v":0},{"$f":"Background!F47","v":0},{"$f":"Background!G47","v":0},{"$f":"Background!H47","v":0},{"$f":"Background!I47","v":0},{"$f":"Background!J47","v":0},{"$f":"Background!K47","v":0},{"$f":"Background!L47","v":0},{"$f":"Background!M47","v":0},{"$f":"Background!N47","v":0},{"$f":"Background!O47","v":0},{"$f":"Background!P47","v":0},{"$f":"Background!Q47","v":0},{"$f":"Background!R47","v":0},{"$f":"Background!S47","v":0},{"$f":"Background!T47","v":0},{"$f":"Background!U47","v":0},{"$f":"Background!V47","v":0},{"$f":"Background!W47","v":0},{"$f":"Background!X47","v":0},{"$f":"Background!Y47","v":0},{"$f":"Background!Z47","v":0},{"$f":"Background!AA47","v":0},{"$f":"Background!AB47","v":0},{"$f":"Background!AC47","v":0},{"$f":"Background!AD47","v":0},{"$f":"Background!AE47","v":0},{"$f":"Background!AF47","v":0},{"$f":"Background!AG47","v":0},{"$f":"Background!AH47","v":0},{"$f":"Background!AI47","v":0},{"$f":"Background!AL47","v":0},{"$f":"Background!AM47","v":0},{"$f":"Background!AN47","v":0}]
[null,{"$f":"Background!A48","v":16},{"$f":"Background!C48","v":0},{"$f":"Background!D48","v":0},{"$f":"Background!E48","v":0},{"$f":"Background!F48","v":0},{"$f":"Background!G48","v":0},{"$f":"Background!H48","v":0},{"$f":"Background!I48","v":0},{"$f":"Background!J48","v":0},{"$f":"Background!K48","v":0},{"$f":"Background!L48","v":0},{"$f":"Background!M48","v":0},{"$f":"Background!N48","v":0},{"$f":"Background!O48","v":0},{"$f":"Background!P48","v":0},{"$f":"Background!Q48","v":0},{"$f":"Background!R48","v":0},{"$f":"Background!S48","v":0},{"$f":"Background!T48","v":0},{"$f":"Background!U48","v":0},{"$f":"Background!V48","v":0},{"$f":"Background!W48","v":0},{"$f":"Background!X48","v":0},{"$f":"Background!Y48","v":0},{"$f":"Background!Z48","v":0},{"$f":"Background!AA48","v":0},{"$f":"Background!AB48","v":0},{"$f":"Background!AC48","v":0},{"$f":"Background!AD48","v":0},{"$f":"Background!AE48","v":0},{"$f":"Background!AF48","v":0},{"$f":"Background!AG48","v":0},{"$f":"Background!AH48","v":0},{"$f":"Background!AI48","v":0},{"$f":"Background!AL48","v":0},{"$f":"Background!AM48","v":0},{"$f":"Background!AN48","v":0}]
[null,{"$f":"Background!A49","v":17},{"$f":"Background!C49","v":0},{"$f":"Background!D49","v":0},{"$f":"Background!E49","v":0},{"$f":"Background!F49","v":0},{"$f":"Background!G49","v":0},{"$f":"Background!H49","v":0},{"$f":"Background!I49","v":0},{"$f":"Background!J49","v":0},{"$f":"Background!K49","v":0},{"$f":"Background!L49","v":0},{"$f":"Background!M49","v":0},{"$f":"Background!N49","v":0},{"$f":"Background!O49","v":0},{"$f":"Background!P49","v":0},{"$f":"Background!Q49","v":0},{"$f":"Background!R49","v":0},{"$f":"Background!S49","v":0},{"$f":"Background!T49","v":0},{"$f":"Background!U49","v":0},{"$f":"Background!V49","v":0},{"$f":"Background!W49","v":0},{"$f":"Background!X49","v":0},{"$f":"Background!Y49","v":0},{"$f":"Background!Z49","v":0},{"$f":"Background!AA49","v":0},{"$f":"Background!AB49","v":0},{"$f":"Background!AC49","v":0},{"$f":"Background!AD49","v":0},{"$f":"Background!AE49","v":0},{"$f":"Background!AF49","v":0},{"$f":"Background!AG49","v":0},{"$f":"Background!AH49","v":0},{"$f":"Background!AI49","v":0},{"$f":"Background!AL49","v":0},{"$f":"Background!AM49","v":0},{"$f":"Background!AN49","v":0}]
[null,{"$f":"Background!A50","v":18},{"$f":"Background!C50","v":0},{"$f":"Background!D50","v":0},{"$f":"Background!E50","v":0},{"$f":"Background!F50","v":0},{"$f":"Background!G50","v":0},{"$f":"Background!H50","v":0},{"$f":"Background!I50","v":0},{"$f":"Background!J50","v":0},{"$f":"Background!K50","v":0},{"$f":"Background!L50","v":0},{"$f":"Background!M50","v":0},{"$f":"Background!N50","v":0},{"$f":"Background!O50","v":0},{"$f":"Background!P50","v":0},{"$f":"Background!Q50","v":0},{"$f":"Background!R50","v":0},{"$f":"Background!S50","v":0},{"$f":"Background!T50","v":0},{"$f":"Background!U50","v":0},{"$f":"Background!V50","v":0},{"$f":"Background!W50","v":0},{"$f":"Background!X50","v":0},{"$f":"Background!Y50","v":0},{"$f":"Background!Z50","v":0},{"$f":"Background!AA50","v":0},{"$f":"Background!AB50","v":0},{"$f":"Background!AC50","v":0},{"$f":"Background!AD50","v":0},{"$f":"Background!AE50","v":0},{"$f":"Background!AF50","v":0},{"$f":"Background!AG50","v":0},{"$f":"Background!AH50","v":0},{"$f":"Background!AI50","v":0},{"$f":"Background!AL50","v":0},{"$f":"Background!AM50","v":0},{"$f":"Background!AN50","v":0}]
[null,{"$f":"Background!A51","v":19},{"$f":"Background!C51","v":0},{"$f":"Background!D51","v":0},{"$f":"Background!E51","v":0},{"$f":"Background!F51","v":0},{"$f":"Background!G51","v":0},{"$f":"Background!H51","v":0},{"$f":"Background!I51","v":0},{"$f":"Background!J51","v":0},{"$f":"Background!K51","v":0},{"$f":"Background!L51","v":0},{"$f":"Background!M51","v":0},{"$f":"Background!N51","v":0},{"$f":"Background!O51","v":0},{"$f":"Background!P51","v":0},{"$f":"Background!Q51","v":0},{"$f":"Background!R51","v":0},{"$f":"Background!S51","v":0},{"$f":"Background!T51","v":0},{"$f":"Background!U51","v":0},{"$f":"Background!V51","v":0},{"$f":"Background!W51","v":0},{"$f":"Background!X51","v":0},{"$f":"Background!Y51","v":0},{"$f":"Background!Z51","v":0},{"$f":"Background!AA51","v":0},{"$f":"Background!AB51","v":0},{"$f":"Background!AC51","v":0},{"$f":"Background!AD51","v":0},{"$f":"Background!AE51","v":0},{"$f":"Background!AF51","v":0},{"$f":"Background!AG51","v":0},{"$f":"Background!AH51","v":0},{"$f":"Background!AI51","v":0},{"$f":"Background!AL51","v":0},{"$f":"Background!AM51","v":0},{"$f":"Background!AN51","v":0}]
[null,{"$f":"Background!A52","v":20},{"$f":"Background!C52","v":0},{"$f":"Background!D52","v":0},{"$f":"Background!E52","v":0},{"$f":"Background!F52","v":0},{"$f":"Background!G52","v":0},{"$f":"Background!H52","v":0},{"$f":"Background!I52","v":0},{"$f":"Background!J52","v":0},{"$f":"Background!K52","v":0},{"$f":"Background!L52","v":0},{"$f":"Background!M52","v":0},{"$f":"Background!N52","v":0},{"$f":"Background!O52","v":0},{"$f":"Background!P52","v":0},{"$f":"Background!Q52","v":0},{"$f":"Background!R52","v":0},{"$f":"Background!S52","v":0},{"$f":"Background!T52","v":0},{"$f":"Background!U52","v":0},{"$f":"Background!V52","v":0},{"$f":"Background!W52","v":0},{"$f":"Background!X52","v":0},{"$f":"Background!Y52","v":0},{"$f":"Background!Z52","v":0},{"$f":"Background!AA52","v":0},{"$f":"Background!AB52","v":0},{"$f":"Background!AC52","v":0},{"$f":"Background!AD52","v":0},{"$f":"Background!AE52","v":0},{"$f":"Background!AF52","v":0},{"$f":"Background!AG52","v":0},{"$f":"Background!AH52","v":0},{"$f":"Background!AI52","v":0},{"$f":"Background!AL52","v":0},{"$f":"Background!AM52","v":0},{"$f":"Background!AN52","v":0}]
[null,{"$f":"Background!A55","v":"Average"},{"$f":"Background!C55","v":{"$error":"#DIV/0!"}},{"$f":"Background!D55","v":{"$error":"#DIV/0!"}},{"$f":"Background!E55","v":{"$error":"#DIV/0!"}},{"$f":"Background!F55","v":{"$error":"#DIV/0!"}},{"$f":"Background!G55","v":{"$error":"#DIV/0!"}},{"$f":"Background!H55","v":{"$error":"#DIV/0!"}},{"$f":"Background!I55","v":{"$error":"#DIV/0!"}},{"$f":"Background!J55","v":{"$error":"#DIV/0!"}},{"$f":"Background!K55","v":{"$error":"#DIV/0!"}},{"$f":"Background!L55","v":{"$error":"#DIV/0!"}},{"$f":"Background!M55","v":{"$error":"#DIV/0!"}},{"$f":"Background!N55","v":{"$error":"#DIV/0!"}},{"$f":"Background!O55","v":{"$error":"#DIV/0!"}},{"$f":"Background!P55","v":{"$error":"#DIV/0!"}},{"$f":"Background!Q55","v":{"$error":"#DIV/0!"}},{"$f":"Background!R55","v":{"$error":"#DIV/0!"}},{"$f":"Background!S55","v":{"$error":"#DIV/0!"}},{"$f":"Background!T55","v":{"$error":"#DIV/0!"}},{"$f":"Background!U55","v":{"$error":"#DIV/0!"}},{"$f":"Background!V55","v":{"$error":"#DIV/0!"}},{"$f":"Background!W55","v":{"$error":"#DIV/0!"}},{"$f":"Background!X55","v":{"$error":"#DIV/0!"}},{"$f":"Background!Y55","v":{"$error":"#DIV/0!"}},{"$f":"Background!Z55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AA55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AB55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AC55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AD55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AE55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AF55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AG55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AH55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AI55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AL55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AM55","v":{"$error":"#DIV/0!"}},{"$f":"Background!AN55","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"PV investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial investment [PHP]",{"$f":"'Calc Solar'!B38","v":0},{"$f":"'Calc Solar'!B40","v":2.7000000000000002E-9},{"$f":"'Calc Solar'!B39","v":0},{"$f":"'Calc Solar'!B58","v":500000},{"$f":"'Calc Solar'!B66","v":0},{"$f":"'Calc Solar'!B61","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","PV OPEX","Battery OPEX","Diesel OPEX","Diesel fuel costs","Grid OPEX","Other OPEX","Personnel OPEX","PV annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK33","v":0},{"$f":"Background!AL33","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$48+C32,0)","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$56+D32,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B32,E32+F32+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$70+G32,0)","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$62+H32,0)","v":0}]
[null,2,{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK34","v":0},{"$f":"Background!AL34","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$48+C33,0)","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$56+D33,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B33,E33+F33+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$70+G33,0)","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$62+H33,0)","v":0}]
[null,3,{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK35","v":0},{"$f":"Background!AL35","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$48+C34,0)","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$56+D34,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B34,E34+F34+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$70+G34,0)","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$62+H34,0)","v":0}]
[null,4,{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK36","v":0},{"$f":"Background!AL36","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$48+C35,0)","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$56+D35,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B35,E35+F35+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$70+G35,0)","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$62+H35,0)","v":0}]
[null,5,{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK37","v":0},{"$f":"Background!AL37","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$48+C36,0)","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$56+D36,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B36,E36+F36+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$70+G36,0)","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$62+H36,0)","v":0}]
[null,6,{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK38","v":0},{"$f":"Background!AL38","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$48+C37,0)","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$56+D37,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B37,E37+F37+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$70+G37,0)","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$62+H37,0)","v":0}]
[null,7,{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK39","v":0},{"$f":"Background!AL39","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$48+C38,0)","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$56+D38,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B38,E38+F38+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$70+G38,0)","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$62+H38,0)","v":0}]
[null,8,{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK40","v":0},{"$f":"Background!AL40","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$48+C39,0)","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$56+D39,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B39,E39+F39+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$70+G39,0)","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$62+H39,0)","v":0}]
[null,9,{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK41","v":0},{"$f":"Background!AL41","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$48+C40,0)","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$56+D40,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B40,E40+F40+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$70+G40,0)","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$62+H40,0)","v":0}]
[null,10,{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK42","v":0},{"$f":"Background!AL42","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$48+C41,0)","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$56+D41,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B41,E41+F41+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$70+G41,0)","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$62+H41,0)","v":0}]
[null,11,{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK43","v":0},{"$f":"Background!AL43","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$48+C42,0)","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$56+D42,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B42,E42+F42+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$70+G42,0)","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$62+H42,0)","v":0}]
[null,12,{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK44","v":0},{"$f":"Background!AL44","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$48+C43,0)","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$56+D43,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B43,E43+F43+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$70+G43,0)","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$62+H43,0)","v":0}]
[null,13,{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK45","v":0},{"$f":"Background!AL45","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$48+C44,0)","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$56+D44,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B44,E44+F44+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$70+G44,0)","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$62+H44,0)","v":0}]
[null,14,{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK46","v":0},{"$f":"Background!AL46","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$48+C45,0)","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$56+D45,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B45,E45+F45+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$70+G45,0)","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$62+H45,0)","v":0}]
[null,15,{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK47","v":0},{"$f":"Background!AL47","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$48+C46,0)","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$56+D46,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B46,E46+F46+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$70+G46,0)","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$62+H46,0)","v":0}]
[null,16,{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK48","v":0},{"$f":"Background!AL48","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$48+C47,0)","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$56+D47,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B47,E47+F47+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$70+G47,0)","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$62+H47,0)","v":0}]
[null,17,{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK49","v":0},{"$f":"Background!AL49","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$48+C48,0)","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$56+D48,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B48,E48+F48+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$70+G48,0)","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$62+H48,0)","v":0}]
[null,18,{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK50","v":0},{"$f":"Background!AL50","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$48+C49,0)","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$56+D49,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B49,E49+F49+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$70+G49,0)","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$62+H49,0)","v":0}]
[null,19,{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK51","v":0},{"$f":"Background!AL51","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$48+C50,0)","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$56+D50,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B50,E50+F50+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$70+G50,0)","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$62+H50,0)","v":0}]
[null,20,{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK52","v":0},{"$f":"Background!AL52","v":0},{"$f":"'Calc Solar'!$B$67","v":0},{"$f":"'Calc Solar'!$B$63","v":0},{"$f":"'Calc Solar'!$B$64","v":0},{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$48+C51,0)","v":0},{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$56+D51,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B51,E51+F51+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$70+G51,0)","v":0},{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B51,'Calc Solar'!$B$62+H51,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C32:C51,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D32:D51,\"<>0\"),0)","v":4.0500000000000009E-11},0,0,0,0,0,0,5.1835724323157893E-10,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Only the share of the PV potential that can be directly consumed or stored in the battery is actually generated, the surplus potential is curtailed and not generated\n\n** The Diesel genset could generate a surplus that is not consumed (due to the lower load limit of the genset) and dumped through a ballast load\n\n"]

{"sheet":"Scenario Results Solar","index":4,"n_rows":53,"n_cols":81,"rows_kept":53,"cut":false,"hidden":false,"merged":[[23,1,24,1],[3,1,4,1],[5,1,6,1],[9,1,10,1],[7,1,8,1],[11,1,12,1],[13,1,14,1],[15,1,16,1],[17,1,18,1],[19,1,20,1],[21,1,22,1]]}
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,51.071428571428548,102.1428571428571,153.21428571428561,204.28571428571419,255.35714285714272,306.42857142857122,357.49999999999983,408.57142857142838,127.46249999999999,510.71428571428544]
[null,"Average LCOE & RE-Share","PV-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$322*'Calc Solar'!$B$2,'Input Solar'!$F$322)","v":0},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$323*'Calc Solar'!$B$2,'Input Solar'!$F$323)","v":10},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$324*'Calc Solar'!$B$2,'Input Solar'!$F$324)","v":20},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$325*'Calc Solar'!$B$2,'Input Solar'!$F$325)","v":30},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$326*'Calc Solar'!$B$2,'Input Solar'!$F$326)","v":40},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$327*'Calc Solar'!$B$2,'Input Solar'!$F$327)","v":50},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$328*'Calc Solar'!$B$2,'Input Solar'!$F$328)","v":60},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$329*'Calc Solar'!$B$2,'Input Solar'!$F$329)","v":70},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$330*'Calc Solar'!$B$2,'Input Solar'!$F$330)","v":80},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$331*'Calc Solar'!$B$2,'Input Solar'!$F$331)","v":90},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$332*'Calc Solar'!$B$2,'Input Solar'!$F$332)","v":100}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E322*'Calc Solar'!$B$3/168,'Input Solar'!$G322)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E323*'Calc Solar'!$B$3/168,'Input Solar'!$G323)","v":20}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E324*'Calc Solar'!$B$3/168,'Input Solar'!$G324)","v":40}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E325*'Calc Solar'!$B$3/168,'Input Solar'!$G325)","v":60}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E326*'Calc Solar'!$B$3/168,'Input Solar'!$G326)","v":80}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E327*'Calc Solar'!$B$3/168,'Input Solar'!$G327)","v":100}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E328*'Calc Solar'!$B$3/168,'Input Solar'!$G328)","v":120}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E329*'Calc Solar'!$B$3/168,'Input Solar'!$G329)","v":140}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E330*'Calc Solar'!$B$3/168,'Input Solar'!$G330)","v":160}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E331*'Calc Solar'!$B$3/168,'Input Solar'!$G331)","v":180}]
[]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E332*'Calc Solar'!$B$3/168,'Input Solar'!$G332)","v":200}]
[]
[]
[null,"LCOE [PHP/kWh]","PV-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$322*'Calc Solar'!$B$2,'Input Solar'!$F$322)","v":0},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$323*'Calc Solar'!$B$2,'Input Solar'!$F$323)","v":10},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$324*'Calc Solar'!$B$2,'Input Solar'!$F$324)","v":20},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$325*'Calc Solar'!$B$2,'Input Solar'!$F$325)","v":30},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$326*'Calc Solar'!$B$2,'Input Solar'!$F$326)","v":40},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$327*'Calc Solar'!$B$2,'Input Solar'!$F$327)","v":50},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$328*'Calc Solar'!$B$2,'Input Solar'!$F$328)","v":60},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$329*'Calc Solar'!$B$2,'Input Solar'!$F$329)","v":70},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$330*'Calc Solar'!$B$2,'Input Solar'!$F$330)","v":80},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$331*'Calc Solar'!$B$2,'Input Solar'!$F$331)","v":90},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$332*'Calc Solar'!$B$2,'Input Solar'!$F$332)","v":100}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E322*'Calc Solar'!$B$3/168,'Input Solar'!$G322)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E323*'Calc Solar'!$B$3/168,'Input Solar'!$G323)","v":20}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E324*'Calc Solar'!$B$3/168,'Input Solar'!$G324)","v":40}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E325*'Calc Solar'!$B$3/168,'Input Solar'!$G325)","v":60}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E326*'Calc Solar'!$B$3/168,'Input Solar'!$G326)","v":80}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E327*'Calc Solar'!$B$3/168,'Input Solar'!$G327)","v":100}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E328*'Calc Solar'!$B$3/168,'Input Solar'!$G328)","v":120}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E329*'Calc Solar'!$B$3/168,'Input Solar'!$G329)","v":140}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E330*'Calc Solar'!$B$3/168,'Input Solar'!$G330)","v":160}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E331*'Calc Solar'!$B$3/168,'Input Solar'!$G331)","v":180}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E332*'Calc Solar'!$B$3/168,'Input Solar'!$G332)","v":200}]
[]
[null,"RE-Share","PV-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$322*'Calc Solar'!$B$2,'Input Solar'!$F$322)","v":0},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$323*'Calc Solar'!$B$2,'Input Solar'!$F$323)","v":10},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$324*'Calc Solar'!$B$2,'Input Solar'!$F$324)","v":20},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$325*'Calc Solar'!$B$2,'Input Solar'!$F$325)","v":30},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$326*'Calc Solar'!$B$2,'Input Solar'!$F$326)","v":40},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$327*'Calc Solar'!$B$2,'Input Solar'!$F$327)","v":50},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$328*'Calc Solar'!$B$2,'Input Solar'!$F$328)","v":60},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$329*'Calc Solar'!$B$2,'Input Solar'!$F$329)","v":70},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$330*'Calc Solar'!$B$2,'Input Solar'!$F$330)","v":80},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$331*'Calc Solar'!$B$2,'Input Solar'!$F$331)","v":90},{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$D$332*'Calc Solar'!$B$2,'Input Solar'!$F$332)","v":100}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E$322*'Calc Solar'!$B$3/168,'Input Solar'!$G$322)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E323*'Calc Solar'!$B$3/168,'Input Solar'!$G323)","v":20}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E324*'Calc Solar'!$B$3/168,'Input Solar'!$G324)","v":40}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E325*'Calc Solar'!$B$3/168,'Input Solar'!$G325)","v":60}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E326*'Calc Solar'!$B$3/168,'Input Solar'!$G326)","v":80}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E327*'Calc Solar'!$B$3/168,'Input Solar'!$G327)","v":100}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E328*'Calc Solar'!$B$3/168,'Input Solar'!$G328)","v":120}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E329*'Calc Solar'!$B$3/168,'Input Solar'!$G329)","v":140}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E330*'Calc Solar'!$B$3/168,'Input Solar'!$G330)","v":160}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E331*'Calc Solar'!$B$3/168,'Input Solar'!$G331)","v":180}]
[null,{"$f":"IF('Input Solar'!$D$318=Background!$M$1,'Input Solar'!$E332*'Calc Solar'!$B$3/168,'Input Solar'!$G332)","v":200}]

{"sheet":"Calc Solar","index":5,"n_rows":291,"n_cols":117,"rows_kept":291,"cut":false,"hidden":true,"merged":[[0,2,0,3],[4,0,4,1],[145,2,145,3]]}
["Framework ",null,"Caution when shifting cells, VBA uses cells in these columns",null,null,"Total Load ","Load plus losses","kWh/kWp (Luzon)","kWh/kWp (Visayas)","kWh/kWp (Mindanao)","kWh/kWP (individual)","kWh/kWp","PV generation ","Demand minus PV","Excess","C-rate constraint ch.","potential charge","Residual","Residual percentage (day)","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT requirement","RT of Batt","RT req. minus Batt","Diesel req. total","Total min. offtake","Diesel req. - min offtake",{"$f":"CONCATENATE(\"Min. offtake \",A92)","v":"Min. offtake GenCo A"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A92)","v":"Pot. diesel generation GenCo A"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A92)","v":"Cum. Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Diesel generation \",A92)","v":"Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Total generation \",A92)","v":"Total generation GenCo A"},{"$f":"CONCATENATE(A92,\" Consumption [L]\")","v":"GenCo A Consumption [L]"},"Diesel req. - GenCo A",{"$f":"CONCATENATE(\"Min. offtake \",$A112)","v":"Min. offtake GenCo B"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A112)","v":"Pot. diesel generation GenCo B"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A112)","v":"Cum. Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Diesel generation \",$A112)","v":"Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Total generation \",$A112)","v":"Total generation GenCo B"},{"$f":"CONCATENATE($A112,\" Consumption [L]\")","v":"GenCo B Consumption [L]"},"Diesel req. - GenCo AB",{"$f":"CONCATENATE(\"Min. offtake \",$A132)","v":"Min. offtake GenCo C"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A132)","v":"Pot. diesel generation GenCo C"},{"$f":"CONCATENATE(\"Cum. Diesel generation\",$A132)","v":"Cum. Diesel generationGenCo C"},{"$f":"CONCATENATE(\"Diesel generation \",$A132)","v":"Diesel generation GenCo C"},{"$f":"CONCATENATE(\"Total generation \",$A132)","v":"Total generation GenCo C"},{"$f":"CONCATENATE(,$A132,\" Consumption [L]\")","v":"GenCo C Consumption [L]"},"Diesel req. - GenCo ABC",{"$f":"CONCATENATE(\"Min. offtake \",$A152)","v":"Min. offtake GenCo D"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A152)","v":"Pot. diesel generation GenCo D"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A152)","v":"Cum. Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Diesel generation \",$A152)","v":"Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Total generation \",$A152)","v":"Total generation GenCo D"},{"$f":"CONCATENATE(,$A152,\" Consumption [L]\")","v":"GenCo D Consumption [L]"},"Diesel req. - GenCo ABCD",{"$f":"CONCATENATE(\"Min. offtake \",$A172)","v":"Min. offtake GenCo E"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A172)","v":"Pot. diesel generation GenCo E"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A172)","v":"Cum. Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Diesel generation \",$A172)","v":"Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Total generation \",$A172)","v":"Total generation GenCo E"},{"$f":"CONCATENATE(,$A172,\" Consumption [L]\")","v":"GenCo E Consumption [L]"},"Diesel req. - GenCo ABCDEF",{"$f":"CONCATENATE(\"Min. offtake \",$A192)","v":"Min. offtake GenCo F"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A192)","v":"Pot. diesel generation GenCo F"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A192)","v":"Cum. Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Diesel generation \",$A192)","v":"Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Total generation \",$A192)","v":"Total generation GenCo F"},{"$f":"CONCATENATE(,$A192,\" Consumption [L]\")","v":"GenCo F Consumption [L]"},"Diesel req. - GenCo ABCDEFG",{"$f":"CONCATENATE(\"Min. offtake \",$A212)","v":"Min. offtake GenCo G"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A212)","v":"Pot. diesel generation GenCo G"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A212)","v":"Cum. Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Diesel generation \",$A212)","v":"Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Total generation \",$A212)","v":"Total generation GenCo G"},{"$f":"CONCATENATE(,$A212,\" Consumption [L]\")","v":"GenCo G Consumption [L]"},"Diesel req. - GenCo ABCDEFGH",{"$f":"CONCATENATE(\"Min. offtake \",$A232)","v":"Min. offtake GenCo H"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A232)","v":"Pot. diesel generation GenCo H"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A232)","v":"Cum. Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Diesel generation \",$A232)","v":"Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Total generation \",$A232)","v":"Total generation GenCo H"},{"$f":"CONCATENATE(,$A232,\" Consumption [L]\")","v":"GenCo H Consumption [L]"},"Diesel req. - GenCo ABCDEFGHI",{"$f":"CONCATENATE(\"Min. offtake \",$A252)","v":"Min. offtake GenCo I"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A252)","v":"Pot. diesel generation GenCo I"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A252)","v":"Cum. Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Diesel generation \",$A252)","v":"Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Total generation \",$A252)","v":"Total generation GenCo I"},{"$f":"CONCATENATE(,$A252,\" Consumption [L]\")","v":"GenCo I Consumption [L]"},"Diesel req. - GenCo ABCDEFGHIJ",{"$f":"CONCATENATE(\"Min. offtake \",$A272)","v":"Min. offtake GenCo J"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A272)","v":"Pot. diesel generation GenCo J"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A272)","v":"Cum. Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Diesel generation \",$A272)","v":"Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Total generation \",$A272)","v":"Total generation GenCo J"},{"$f":"CONCATENATE(A272,\" Consumption [L]\")","v":"GenCo J Consumption [L]"},"Diesel generation total","Surplus/shortage","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery Discharge","Battery Charge","Real SoC","Initial Batt. Energy","unmet load","PV used","PV battcharge","Diesel directly used","Diesel surplus","Diesel battcharge","Diesel excess","Diesel discharged","Diesel consumed"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",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,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,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(DD2/B8),0.7)","v":0.19999999999999996},{"$f":"MAX(DD6-DD8,0)*B10","v":0},null,null,null,null,null,null,null,{"$f":"MIN(-SUM(DJ3:DJ170),SUM(DA3:DA171))","v":{"$error":"#DIV/0!"}}]
["Demand per week",{"$f":"SUM(F3:F170)","v":0},null,null,1,{"$f":"'Existing Load'!J7","v":0},{"$f":"F3*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H3*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I3*$I$173,'Calc Solar'!J3*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H3,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I3,'Calc Solar'!J3)),K3)","v":0},{"$f":"L3*$B$7","v":0},{"$f":"G3-M3","v":0},{"$f":"MIN(N3,0)","v":0},{"$f":"MAX(O3*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(P3,-(1-DC2)*$B$8)","v":0},{"$f":"MAX(N3,0)","v":0},{"$f":"IFERROR(R3/SUM(R$3:R$26),0)","v":0},{"$f":"MIN(R3/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(T3,(DC2-$B$12)*$B$8),0)","v":0},{"$f":"U3*$B$11","v":0},{"$f":"ROUND(MAX(0,N3-V3),5)","v":0},{"$f":"G3*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(DC2-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,X3-Y3)","v":0},{"$f":"MAX($W3,$Z3)","v":0},{"$f":"IF(E3<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*S3","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W3,$Z3)-AB3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$99*$S3,$B$96),MIN($B$100*$S3,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC3<=0,0,MIN(MAX(AC3,$B$94),($B$96-AD3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE$3:AE3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF3<=($B$101-($B$99*5+$B$100*2)),AE3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AG3+AD3,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AH3","v":{"$error":"#DIV/0!"}},{"$f":"AC3-AG3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$119*$S3,$B$116),MIN($B$120*$S3,$B$116))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ3<=0,0,MIN(MAX(AJ3,$B$114),($B$116-AK3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM3<=($B$121-($B$119*5+$B$120*2)),AL3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AN3+AK3,$B$116)","v":{"$error":"#DIV/0!"}},{"$f":"$B$117*AO3","v":{"$error":"#DIV/0!"}},{"$f":"AJ3-AN3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$139*$S3,$B$136),MIN($B$140*$S3,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ3<=0,0,MIN(MAX(AQ3,$B$134),($B$136-AR3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT3<=($B$141-($B$139*5+$B$140*2)),AS3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AU3+AR3,$B$136)","v":{"$error":"#DIV/0!"}},{"$f":"$B$137*AV3","v":{"$error":"#DIV/0!"}},{"$f":"AQ3-AU3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$157*$S3,$B$156),MIN($B$158*$S3,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX3<=0,0,MIN(MAX(AX3,$B$154),($B$156-AY3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AZ$3:AZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA3<=($B$159-($B$157*5+$B$158*2)),AZ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BB3+AY3,$B$156)","v":{"$error":"#DIV/0!"}},{"$f":"$B$160*BC3","v":{"$error":"#DIV/0!"}},{"$f":"AX3-BC3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$177*$S3,$B$176),MIN($B$178*$S3,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE3<=0,0,MIN(MAX(BE3,$B$174),($B$176-BF3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BG$3:BG3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH3<=($B$179-($B$177*5+$B$178*2)),BG3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BI3+BF3,$B$176)","v":{"$error":"#DIV/0!"}},{"$f":"$B$180*BJ3","v":{"$error":"#DIV/0!"}},{"$f":"BE3-BJ3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$197*$S3,$B$196),MIN($B$198*$S3,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL3<=0,0,MIN(MAX(BL3,$B$194),($B$196-BM3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BN$3:BN3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO3<=($B$199-($B$197*5+$B$198*2)),BN3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BP3+BM3,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BQ3","v":{"$error":"#DIV/0!"}},{"$f":"BL3-BQ3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$217*$S3,$B$216),MIN($B$218*$S3,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS3<=0,0,MIN(MAX(BS3,$B$214),($B$216-BT3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BU$3:BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV3<=($B$219-($B$217*5+$B$218*2)),BU3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BW3+BT3,$B$216)","v":{"$error":"#DIV/0!"}},{"$f":"$B$220*BX3","v":{"$error":"#DIV/0!"}},{"$f":"BS3-BX3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$237*$S3,$B$236),MIN($B$238*$S3,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ3<=0,0,MIN(MAX(BZ3,$B$234),($B$236-CA3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CB$3:CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC3<=($B$239-($B$237*5+$B$238*2)),CB3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CD3+CA3,$B$236)","v":{"$error":"#DIV/0!"}},{"$f":"$B$240*CE3","v":{"$error":"#DIV/0!"}},{"$f":"BZ3-CE3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$257*$S3,$B$256),MIN($B$258*$S3,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CG3<=0,0,MIN(MAX(CG3,$B$254),($B$256-CH3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI$3:CI3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ3<=($B$259-($B$257*5+$B$258*2)),CI3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CK3+CH3,$B$256)","v":{"$error":"#DIV/0!"}},{"$f":"$B$260*CL3","v":{"$error":"#DIV/0!"}},{"$f":"CG3-CL3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$277*$S3,$B$276),MIN($B$278*$S3,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CN3<=0,0,MIN(MAX(CN3,$B$274),($B$276-CO3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CP$3:CP3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ3<=($B$279-($B$277*5+$B$278*2)),CP3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CR3+CO3,$B$276)","v":{"$error":"#DIV/0!"}},{"$f":"$B$280*CS3","v":{"$error":"#DIV/0!"}},{"$f":"CS3+CL3+CE3+BX3+BQ3+BJ3+BC3+AV3+AO3+AH3","v":{"$error":"#DIV/0!"}},{"$f":"CU3+M3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(CV3>0,MIN(CV3*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CW3/$B$8,1-DC2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CV3<0,MAX(CV3/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CY3/$B$8,-1*(DC2-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CZ3*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CX3*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DC2+CZ3+CX3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-M3-CU3-DA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G3-CU3-DE3-DA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB3,-1*(M3-DF3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-DF3-DA3-DE3","v":{"$error":"#DIV/0!"}},{"$f":"CU3-DH3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB3-DG3,-1*DI3)","v":{"$error":"#DIV/0!"}},{"$f":"-(DI3+DJ3)","v":{"$error":"#DIV/0!"}},null,{"$f":"DH3-DJ3","v":{"$error":"#DIV/0!"}}]
["Losses ",{"$f":"IF('Input Solar'!D264=\"Default\",'Input Solar'!D270,'Input Solar'!E270)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},{"$f":"F4*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H4*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I4*$I$173,'Calc Solar'!J4*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H4,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I4,'Calc Solar'!J4)),K4)","v":0},{"$f":"L4*$B$7","v":0},{"$f":"G4-M4","v":0},0,{"$f":"MAX(O4*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R4/SUM(R$3:R$26),0)","v":0},{"$f":"MIN(R4/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"U4*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC3-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X4-Y4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W4,$Z4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E4<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*S4","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W4,$Z4)-AB4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$99*$S4,$B$96),MIN($B$100*$S4,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC4<=0,0,MIN(MAX(AC4,$B$94),($B$96-AD4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE$3:AE4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF4<=($B$101-($B$99*5+$B$100*2)),AE4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AG4+AD4,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AH4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E4<=120,MIN($B$119*$S4,$B$116),MIN($B$120*$S4,$B$116))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AJ4<=0,0,MIN(MAX(AJ4,$B$114),($B$116-AK4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM4<=($B$121-($B$119*5+$B$120*2)),AL4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AO4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E4<=120,MIN($B$139*S4,$B$136),MIN($B$140*S4,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ4<=0,0,MIN(MAX(AQ4,$B$134),($B$136-AR4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT4<=($B$141-($B$139*5+$B$140*2)),AS4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AU4+AR4,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E4<=120,MIN($B$157*$S4,$B$156),MIN($B$158*$S4,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX4<=0,0,MIN(MAX(AX4,$B$154),($B$156-AY4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AZ$3:AZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA4<=($B$159-($B$157*5+$B$158*2)),AZ4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BB4+AY4,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AX4-BC4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$177*$S4,$B$176),MIN($B$178*$S4,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE4<=0,0,MIN(MAX(BE4,$B$174),($B$176-BF4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BG$3:BG4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH4<=($B$179-($B$177*5+$B$178*2)),BG4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BI4+BF4,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BE4-BJ4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$197*$S4,$B$196),MIN($B$198*$S4,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL4<=0,0,MIN(MAX(BL4,$B$194),($B$196-BM4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BN$3:BN4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO4<=($B$199-($B$197*5+$B$198*2)),BN4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BP4+BM4,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BQ4","v":{"$error":"#DIV/0!"}},{"$f":"BL4-BQ4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$217*$S4,$B$216),MIN($B$218*$S4,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS4<=0,0,MIN(MAX(BS4,$B$214),($B$216-BT4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BU$3:BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV4<=($B$219-($B$217*5+$B$218*2)),BU4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BW4+BT4,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BS4-BX4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$237*$S4,$B$236),MIN($B$238*$S4,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ4<=0,0,MIN(MAX(BZ4,$B$234),($B$236-CA4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CB$3:CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC4<=($B$239-($B$237*5+$B$238*2)),CB4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CD4+CA4,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BZ4-CE4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$257*$S4,$B$256),MIN($B$258*$S4,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CG4<=0,0,MIN(MAX(CG4,$B$254),($B$256-CH4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI$3:CI4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ4<=($B$259-($B$257*5+$B$258*2)),CI4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CK4+CH4,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG4-CL4","v":{"$error":"#DIV/0!"}},{"$f":"IF($E4<=120,MIN($B$277*$S4,$B$276),MIN($B$278*$S4,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CN4<=0,0,MIN(MAX(CN4,$B$274),($B$276-CO4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CP$3:CP4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ4<=($B$279-($B$277*5+$B$278*2)),CP4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CR4+CO4,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(CV4>0,MIN(CV4*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CW4/$B$8,1-DC3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CV4<0,MAX(CV4/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CY4/$B$8,-1*(DC3-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CZ4*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CX4*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DC3+CZ4+CX4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(DA3:DA170)-(-1*SUM(DB3:DB170)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G4-DF4-DA4-DE4","v":{"$error":"#DIV/0!"}},{"$f":"CU4-DH4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB4-DG4,-1*DI4)","v":{"$error":"#DIV/0!"}},{"$f":"-(DI4+DJ4)","v":{"$error":"#DIV/0!"}},null,{"$f":"DH4-DJ4","v":{"$error":"#DIV/0!"}}]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$f":"'Existing Load'!J9","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H5*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I5*$I$173,'Calc Solar'!J5*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H5,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I5,'Calc Solar'!J5)),K5)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"RE excess ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H6*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I6*$I$173,'Calc Solar'!J6*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H6,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I6,'Calc Solar'!J6)),K6)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-1*SUM(O3:O170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Solar'!$D$11=\"Default\",'Input Solar'!$D$16,'Input Solar'!$E$16))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H7*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I7*$I$173,'Calc Solar'!J7*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H7,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I7,'Calc Solar'!J7)),K7)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Residual ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Battery capacity",{"$f":"MAX(IF(Background!U2,Background!U4,IF('Input Solar'!$D$258=\"Default\",'Input Solar'!$D$260,'Input Solar'!$E$260)),0.0000000000001)","v":1E-13},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H8*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I8*$I$173,'Calc Solar'!J8*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H8,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I8,'Calc Solar'!J8)),K8)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(R3:R170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["C-rate 1: ",{"$f":"IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D252,'Input Solar'!E252)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},{"$f":"F9*(1+$B$4)","v":0},2.2041301193998747E-2,6.9070301876097473E-2,8.119854263916923E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H9*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I9*$I$173,'Calc Solar'!J9*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H9,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I9,'Calc Solar'!J9)),K9)","v":2.2041301193998747E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(BB9+AY9,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Charge efficiency",{"$f":"IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D254,'Input Solar'!E254)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,0.18277158363838594,0.21853246307951302,0.18044601363756943,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H10*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I10*$I$173,'Calc Solar'!J10*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H10,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I10,'Calc Solar'!J10)),K10)","v":0.18277158363838594},{"$f":"L10*$B$7","v":0},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Discharge efficiency",{"$f":"IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D255,'Input Solar'!E255)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,0.31943595262046998,0.37003853435252787,0.32239825134848088,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H11*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I11*$I$173,'Calc Solar'!J11*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H11,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I11,'Calc Solar'!J11)),K11)","v":0.31943595262046998},0,0,0,{"$f":"MAX(O11*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["min SOC",{"$f":"(1-IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D253,'Input Solar'!E253))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,0.36906145564329101,0.47942904027270067,0.44647793727757928,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H12*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I12*$I$173,'Calc Solar'!J12*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H12,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I12,'Calc Solar'!J12)),K12)","v":0.36906145564329101},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel capacity total",{"$f":"B95+B115+B135+B155+B175+B195+B215+B235+B255+B275","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,0.34007434773158757,0.54226776204820237,0.54040361593771957,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H13*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I13*$I$173,'Calc Solar'!J13*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H13,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I13,'Calc Solar'!J13)),K13)","v":0.34007434773158757},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC12-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Rotating mass",{"$f":"IF('Input Solar'!D264=\"Default\",'Input Solar'!D271,'Input Solar'!E271)","v":0.4},null,null,12,{"$f":"'Existing Load'!J18","v":0},{"$f":"F14*(1+$B$4)","v":0},0.37120070876848166,0.52618633443173979,0.50908544083884166,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H14*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I14*$I$173,'Calc Solar'!J14*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H14,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I14,'Calc Solar'!J14)),K14)","v":0.37120070876848166},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Distribution losses",{"$f":"(SUM('Calc Solar'!$G$3:$G$170)-SUM('Calc Solar'!$F$3:$F$170))","v":0},null,null,13,{"$f":"'Existing Load'!J19","v":0},0,0.37052411485184344,0.46680900384064594,0.43501345974541333,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H15*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I15*$I$173,'Calc Solar'!J15*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H15,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I15,'Calc Solar'!J15)),K15)","v":0.37052411485184344},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV generation",{"$f":"SUM(M2:M170)","v":0},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,0.33628998310571667,0.37497830647799157,0.33233900833157493,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H16*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I16*$I$173,'Calc Solar'!J16*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H16,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I16,'Calc Solar'!J16)),K16)","v":0.33628998310571667},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Battery discharge ",{"$f":"SUM(DA3:DA170)","v":{"$error":"#DIV/0!"}},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,0.23952945084761107,0.24332062910574512,0.24501508848039574,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H17*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I17*$I$173,'Calc Solar'!J17*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H17,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I17,'Calc Solar'!J17)),K17)","v":0.23952945084761107},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel generation total",{"$f":"SUM(CU3:CU170)","v":{"$error":"#DIV/0!"}},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,0.13687099620291804,0.12132945418942667,0.15026934115422347,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H18*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I18*$I$173,'Calc Solar'!J18*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H18,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I18,'Calc Solar'!J18)),K18)","v":0.13687099620291804},0,0,0,0,{"$error":"#DIV/0!"},0,0,{"$f":"MIN(R18/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"U18*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel fuel l/week total",{"$f":"B104+B124+B144+B164+B184+B204+B224+B244+B264+B284","v":{"$error":"#DIV/0!"}},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,4.5785490447851018E-2,3.1908819031918431E-2,6.1573042571861893E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H19*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I19*$I$173,'Calc Solar'!J19*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H19,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I19,'Calc Solar'!J19)),K19)","v":4.5785490447851018E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel fuel l/year total",{"$f":"B19/168*8760","v":{"$error":"#DIV/0!"}},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,0,0,1.2059439409846241E-3,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H20*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I20*$I$173,'Calc Solar'!J20*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H20,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I20,'Calc Solar'!J20)),K20)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV from batt. ",{"$f":"IF(B18=0,B17,MIN(-1*SUM(DG3:DG170)+DD4,B17))","v":{"$error":"#DIV/0!"}},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H21*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I21*$I$173,'Calc Solar'!J21*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H21,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I21,'Calc Solar'!J21)),K21)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV capacity new",{"$f":"IF(Background!U2,Background!U5,IF('Input Solar'!$D$11=\"Default\",'Input Solar'!$D$15,'Input Solar'!$E$15))","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H22*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I22*$I$173,'Calc Solar'!J22*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H22,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I22,'Calc Solar'!J22)),K22)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV capacity existing eligible",{"$f":"IF('Input Solar'!$D$11=\"Default\",'Input Solar'!$D$13,'Input Solar'!$E$13)","v":0},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H23*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I23*$I$173,'Calc Solar'!J23*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H23,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I23,'Calc Solar'!J23)),K23)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV Capex",{"$f":"IF('Input Solar'!D3=\"Default\",'Input Solar'!D7,'Input Solar'!E7)","v":70000},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H24*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I24*$I$173,'Calc Solar'!J24*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H24,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I24,'Calc Solar'!J24)),K24)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV OPEX",{"$f":"IF('Input Solar'!D3=\"Default\",'Input Solar'!D8,'Input Solar'!E8)","v":1400},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H25*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I25*$I$173,'Calc Solar'!J25*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H25,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I25,'Calc Solar'!J25)),K25)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,24,{"$f":"'Existing Load'!J30","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H26*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I26*$I$173,'Calc Solar'!J26*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H26,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I26,'Calc Solar'!J26)),K26)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H27*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I27*$I$173,'Calc Solar'!J27*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H27,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I27,'Calc Solar'!J27)),K27)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R27/SUM(R$27:R$50),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D250,'Input Solar'!E250)","v":27000},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H28*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I28*$I$173,'Calc Solar'!J28*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H28,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I28,'Calc Solar'!J28)),K28)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R28/SUM(R$27:R$50),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Battery OPEX fix",{"$f":"IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D251,'Input Solar'!E251)","v":405},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H29*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I29*$I$173,'Calc Solar'!J29*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H29,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I29,'Calc Solar'!J29)),K29)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,28,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H30*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I30*$I$173,'Calc Solar'!J30*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H30,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I30,'Calc Solar'!J30)),K30)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,29,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H31*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I31*$I$173,'Calc Solar'!J31*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H31,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I31,'Calc Solar'!J31)),K31)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input Solar'!D264=\"Default\",'Input Solar'!D277,'Input Solar'!E277)","v":0.03},null,null,30,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H32*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I32*$I$173,'Calc Solar'!J32*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H32,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I32,'Calc Solar'!J32)),K32)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,31,{"$f":"IF(E33-E9=24,F9,\"\")","v":0},0,1.1820186949815958E-2,5.531178300319043E-2,4.2869089516822938E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H33*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I33*$I$173,'Calc Solar'!J33*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H33,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I33,'Calc Solar'!J33)),K33)","v":1.1820186949815958E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input Solar'!D264=\"Default\",'Input Solar'!D269,'Input Solar'!E269)","v":20},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,8.980757949229301E-2,0.2268819798936271,0.10457729918539764,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H34*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I34*$I$173,'Calc Solar'!J34*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H34,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I34,'Calc Solar'!J34)),K34)","v":8.980757949229301E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,33,0,0,0.2246337416311959,0.34742059711676848,0.24749898992989722,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H35*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I35*$I$173,'Calc Solar'!J35*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H35,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I35,'Calc Solar'!J35)),K35)","v":0.2246337416311959},0,0,{"$f":"MIN(N35,0)","v":0},0,{"$f":"MAX(P35,-(1-DC34)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N35,0)","v":0},0,0,{"$f":"MAX(MIN(T35,(DC34-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,N35-V35),5)","v":{"$error":"#DIV/0!"}},{"$f":"G35*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AC35-AG35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AJ35<=0,0,MIN(MAX(AJ35,$B$114),($B$116-AK35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$117*AO35","v":{"$error":"#DIV/0!"}},{"$f":"AJ35-AN35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AQ35<=0,0,MIN(MAX(AQ35,$B$134),($B$136-AR35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AV35","v":{"$error":"#DIV/0!"}},{"$f":"AQ35-AU35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BC35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BJ35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$200*BQ35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BX35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CE35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CL35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CS35","v":{"$error":"#DIV/0!"}},{"$f":"CS35+CL35+CE35+BX35+BQ35+BJ35+BC35+AV35+AO35+AH35","v":{"$error":"#DIV/0!"}},{"$f":"CU35+M35-G35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G35-M35-CU35-DA35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G35-CU35-DE35-DA35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB35,-1*(M35-DF35))","v":{"$error":"#DIV/0!"}},{"$f":"G35-DF35-DA35-DE35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DB35-DG35,-1*DI35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,34,0,0,0.36724149402932221,0.40133200690687004,0.41493826121991134,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H36*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I36*$I$173,'Calc Solar'!J36*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H36,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I36,'Calc Solar'!J36)),K36)","v":0.36724149402932221},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,0.49591597305200419,0.39585317448193852,0.57717895651897388,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H37*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I37*$I$173,'Calc Solar'!J37*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H37,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I37,'Calc Solar'!J37)),K37)","v":0.49591597305200419},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV Capex",{"$f":"B22*B24","v":0},null,null,36,0,0,0.494967221132943,0.4164805696937145,0.50541161563397974,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H38*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I38*$I$173,'Calc Solar'!J38*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H38,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I38,'Calc Solar'!J38)),K38)","v":0.494967221132943},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B106+B126+B146+B166+B186+B206+B226+B246+B266+B286","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,0.44819253517460916,0.40314286216436412,0.38689005841498514,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H39*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I39*$I$173,'Calc Solar'!J39*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H39,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I39,'Calc Solar'!J39)),K39)","v":0.44819253517460916},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"B8*B28","v":2.7000000000000002E-9},null,null,38,0,0,0.36600537975016068,0.35777249161014374,0.24581970359116331,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H40*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I40*$I$173,'Calc Solar'!J40*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H40,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I40,'Calc Solar'!J40)),K40)","v":0.36600537975016068},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV OPEX",{"$f":"B25*B7","v":0},null,null,39,0,0,0.27160760467510181,0.25171748854097015,0.1624673474429407,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H41*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I41*$I$173,'Calc Solar'!J41*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H41,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I41,'Calc Solar'!J41)),K41)","v":0.27160760467510181},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel OPEX var total",{"$f":"B110+B130+B150+B170+B190+B210+B230+B250+B270+B290","v":{"$error":"#DIV/0!"}},null,null,40,0,0,0.16454155878334686,0.14257015153832189,8.496972524219705E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H42*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I42*$I$173,'Calc Solar'!J42*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H42,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I42,'Calc Solar'!J42)),K42)","v":0.16454155878334686},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Battery OPEX",{"$f":"B29*B8","v":4.0500000000000002E-11},null,null,41,0,0,6.0292576282035333E-2,4.7624524900298892E-2,2.6500580757045228E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H43*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I43*$I$173,'Calc Solar'!J43*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H43,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I43,'Calc Solar'!J43)),K43)","v":6.0292576282035333E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"(B105+B125+B145+B165+B185+B205+B225+B245+B265+B285)*8760/168","v":{"$error":"#DIV/0!"}},null,null,42,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H44*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I44*$I$173,'Calc Solar'!J44*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H44,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I44,'Calc Solar'!J44)),K44)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B111+B131+B151+B171+B191+B211+B231+B251+B271+B291","v":0},null,null,43,0,{"$f":"F45*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H45*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I45*$I$173,'Calc Solar'!J45*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H45,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I45,'Calc Solar'!J45)),K45)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV lifetime",{"$f":"IF('Input Solar'!D3=\"Default\",'Input Solar'!D9,'Input Solar'!E9)","v":20},null,null,44,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H46*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I46*$I$173,'Calc Solar'!J46*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H46,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I46,'Calc Solar'!J46)),K46)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV CRF",{"$f":"B77*POWER(1+B77,B46)/(POWER(1+B77,B46)-1)","v":0.13387878003966064},null,null,45,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H47*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I47*$I$173,'Calc Solar'!J47*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H47,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I47,'Calc Solar'!J47)),K47)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["PV Ann",{"$f":"B47*B38","v":0},null,null,46,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H48*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I48*$I$173,'Calc Solar'!J48*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H48,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I48,'Calc Solar'!J48)),K48)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,47,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H49*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I49*$I$173,'Calc Solar'!J49*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H49,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I49,'Calc Solar'!J49)),K49)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,48,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H50*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I50*$I$173,'Calc Solar'!J50*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H50,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I50,'Calc Solar'!J50)),K50)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,49,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H51*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I51*$I$173,'Calc Solar'!J51*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H51,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I51,'Calc Solar'!J51)),K51)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R51/SUM(R$51:R$74),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Ann total",{"$f":"B109+B129+B149+B169+B189+B209+B229+B249+B269+B289","v":0},null,null,50,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H52*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I52*$I$173,'Calc Solar'!J52*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H52,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I52,'Calc Solar'!J52)),K52)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex total",{"$f":"B45+B42","v":{"$error":"#DIV/0!"}},null,null,51,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H53*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I53*$I$173,'Calc Solar'!J53*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H53,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I53,'Calc Solar'!J53)),K53)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input Solar'!D246<>\"Individual\",'Input Solar'!D256,'Input Solar'!E256)","v":10},null,null,52,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H54*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I54*$I$173,'Calc Solar'!J54*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H54,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I54,'Calc Solar'!J54)),K54)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Bat CRF",{"$f":"B77*POWER(1+B77,B54)/(POWER(1+B77,B54)-1)","v":0.17698416415984405},null,null,53,{"$f":"IF(E55-E31=24,F31,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H55*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I55*$I$173,'Calc Solar'!J55*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H55,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I55,'Calc Solar'!J55)),K55)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Bat Ann",{"$f":"B55*B40","v":4.7785724323157902E-10},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H56*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I56*$I$173,'Calc Solar'!J56*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H56,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I56,'Calc Solar'!J56)),K56)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,55,0,0,1.4841961812026039E-2,6.2162798262276615E-2,5.7849972037557311E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H57*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I57*$I$173,'Calc Solar'!J57*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H57,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I57,'Calc Solar'!J57)),K57)","v":1.4841961812026039E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input Solar'!D264<>\"Individual\",'Input Solar'!D273,'Input Solar'!E273)","v":500000},null,null,56,0,0,0.14002361976729866,0.27047162231287858,0.18958730669498394,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H58*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I58*$I$173,'Calc Solar'!J58*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H58,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I58,'Calc Solar'!J58)),K58)","v":0.14002361976729866},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Project CRF",{"$f":"B77*POWER(1+B77,B34)/(POWER(1+B77,B34)-1)","v":0.13387878003966064},null,null,57,0,0,0.27473666148508263,0.43901135346788328,0.34433611840185463,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H59*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I59*$I$173,'Calc Solar'!J59*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H59,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I59,'Calc Solar'!J59)),K59)","v":0.27473666148508263},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Project Ann",{"$f":"B58*B59","v":66939.390019830316},null,null,58,0,0,0.36282006681677398,0.54515996581061721,0.48263101470018616,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H60*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I60*$I$173,'Calc Solar'!J60*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H60,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I60,'Calc Solar'!J60)),K60)","v":0.36282006681677398},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input Solar'!D264<>\"Individual\",'Input Solar'!D274,'Input Solar'!E274)","v":0},null,null,59,0,0,0.40131902089137317,0.59031299069519172,0.59004867734318456,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H61*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I61*$I$173,'Calc Solar'!J61*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H61,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I61,'Calc Solar'!J61)),K61)","v":0.40131902089137317},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Other Ann",{"$f":"B61*B59","v":0},null,null,60,0,0,0.5233735225813746,0.61330321308786906,0.60750810408092881,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H62*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I62*$I$173,'Calc Solar'!J62*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H62,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I62,'Calc Solar'!J62)),K62)","v":0.5233735225813746},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Other OPEX fix",{"$f":"IF('Input Solar'!D264<>\"Individual\",'Input Solar'!D275,'Input Solar'!E275)","v":0},null,null,61,0,0,0.60520033472887191,0.58957057231867904,0.57900247604017563,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H63*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I63*$I$173,'Calc Solar'!J63*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H63,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I63,'Calc Solar'!J63)),K63)","v":0.60520033472887191},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Personal OPEX fix",{"$f":"IF('Input Solar'!D264<>\"Individual\",'Input Solar'!D276,'Input Solar'!E276)","v":0},null,null,62,0,0,0.62629029926300428,0.52155966918680541,0.50855589901178078,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H64*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I64*$I$173,'Calc Solar'!J64*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H64,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I64,'Calc Solar'!J64)),K64)","v":0.62629029926300428},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,63,0,0,0.46457979187916393,0.34989855294446243,0.37082145165103891,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H65*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I65*$I$173,'Calc Solar'!J65*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H65,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I65,'Calc Solar'!J65)),K65)","v":0.46457979187916393},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input Solar'!D281<>\"Individual\",'Input Solar'!D285,'Input Solar'!E285)","v":0},null,null,64,0,0,0.28188118915762883,0.18346879633488014,0.2241847262209723,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H66*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I66*$I$173,'Calc Solar'!J66*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H66,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I66,'Calc Solar'!J66)),K66)","v":0.28188118915762883},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input Solar'!D281<>\"Individual\",'Input Solar'!D286,'Input Solar'!E286)","v":0},null,null,65,0,0,0.10581077412192005,5.4007171000985094E-2,9.0796436742796555E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H67*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I67*$I$173,'Calc Solar'!J67*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H67,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I67,'Calc Solar'!J67)),K67)","v":0.10581077412192005},0,0,{"$f":"MIN(N67,0)","v":0},0,{"$f":"MAX(P67,-(1-DC66)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N67,0)","v":0},0,0,{"$f":"MAX(MIN(T67,(DC66-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,N67-V67),5)","v":{"$error":"#DIV/0!"}},{"$f":"G67*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AG67+AD67,$B$96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AC67-AG67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AJ67<=0,0,MIN(MAX(AJ67,$B$114),($B$116-AK67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AN67+AK67,$B$116)","v":{"$error":"#DIV/0!"}},{"$f":"$B$117*AO67","v":{"$error":"#DIV/0!"}},{"$f":"AJ67-AN67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AQ67<=0,0,MIN(MAX(AQ67,$B$134),($B$136-AR67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AU67+AR67,$B$136)","v":{"$error":"#DIV/0!"}},{"$f":"$B$137*AV67","v":{"$error":"#DIV/0!"}},{"$f":"AQ67-AU67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BC67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BJ67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$200*BQ67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BX67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CE67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CL67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CS67","v":{"$error":"#DIV/0!"}},{"$f":"CS67+CL67+CE67+BX67+BQ67+BJ67+BC67+AV67+AO67+AH67","v":{"$error":"#DIV/0!"}},{"$f":"CU67+M67-G67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G67-M67-CU67-DA67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G67-CU67-DE67-DA67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB67,-1*(M67-DF67))","v":{"$error":"#DIV/0!"}},{"$f":"G67-DF67-DA67-DE67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DB67-DG67,-1*DI67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input Solar'!$D$281<>\"Individual\",'Input Solar'!D287,'Input Solar'!E287)","v":20},null,null,66,0,{"$f":"F68*(1+$B$4)","v":0},0,0,3.8648208455600431E-3,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H68*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I68*$I$173,'Calc Solar'!J68*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H68,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I68,'Calc Solar'!J68)),K68)","v":0},{"$f":"L68*$B$7","v":0},{"$f":"G68-M68","v":0},0,{"$f":"MAX(O68*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"MIN(R68/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"U68*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC67-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X68-Y68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W68,$Z68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E68<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*S68","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W68,$Z68)-AB68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$99*$S68,$B$96),MIN($B$100*$S68,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC68<=0,0,MIN(MAX(AC68,$B$94),($B$96-AD68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE$3:AE68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF68<=($B$101-($B$99*5+$B$100*2)),AE68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$97*AH68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E68<=120,MIN($B$119*$S68,$B$116),MIN($B$120*$S68,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM68<=($B$121-($B$119*5+$B$120*2)),AL68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E68<=120,MIN($B$139*S68,$B$136),MIN($B$140*S68,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT68<=($B$141-($B$139*5+$B$140*2)),AS68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E68<=120,MIN($B$157*$S68,$B$156),MIN($B$158*$S68,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX68<=0,0,MIN(MAX(AX68,$B$154),($B$156-AY68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AZ$3:AZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA68<=($B$159-($B$157*5+$B$158*2)),AZ68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BB68+AY68,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AX68-BC68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$177*$S68,$B$176),MIN($B$178*$S68,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE68<=0,0,MIN(MAX(BE68,$B$174),($B$176-BF68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BG$3:BG68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH68<=($B$179-($B$177*5+$B$178*2)),BG68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BI68+BF68,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BE68-BJ68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$197*$S68,$B$196),MIN($B$198*$S68,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL68<=0,0,MIN(MAX(BL68,$B$194),($B$196-BM68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BN$3:BN68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO68<=($B$199-($B$197*5+$B$198*2)),BN68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BP68+BM68,$B$196)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BL68-BQ68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$217*$S68,$B$216),MIN($B$218*$S68,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS68<=0,0,MIN(MAX(BS68,$B$214),($B$216-BT68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BU$3:BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV68<=($B$219-($B$217*5+$B$218*2)),BU68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BW68+BT68,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BS68-BX68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$237*$S68,$B$236),MIN($B$238*$S68,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ68<=0,0,MIN(MAX(BZ68,$B$234),($B$236-CA68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CB$3:CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC68<=($B$239-($B$237*5+$B$238*2)),CB68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CD68+CA68,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BZ68-CE68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$257*$S68,$B$256),MIN($B$258*$S68,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CG68<=0,0,MIN(MAX(CG68,$B$254),($B$256-CH68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI$3:CI68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ68<=($B$259-($B$257*5+$B$258*2)),CI68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CK68+CH68,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG68-CL68","v":{"$error":"#DIV/0!"}},{"$f":"IF($E68<=120,MIN($B$277*$S68,$B$276),MIN($B$278*$S68,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CN68<=0,0,MIN(MAX(CN68,$B$274),($B$276-CO68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CP$3:CP68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ68<=($B$279-($B$277*5+$B$278*2)),CP68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CR68+CO68,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(CV68>0,MIN(CV68*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CW68/$B$8,1-DC67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CV68<0,MAX(CV68/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CY68/$B$8,-1*(DC67-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CZ68*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CX68*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DC67+CZ68+CX68)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CU68-DH68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-(DI68+DJ68)","v":{"$error":"#DIV/0!"}},null,{"$f":"DH68-DJ68","v":{"$error":"#DIV/0!"}}]
["Grid CRF",{"$f":"B77*POWER(1+B77,B68)/(POWER(1+B77,B68)-1)","v":0.13387878003966064},null,null,67,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H69*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I69*$I$173,'Calc Solar'!J69*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H69,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I69,'Calc Solar'!J69)),K69)","v":0},{"$f":"L69*$B$7","v":0},{"$f":"G69-M69","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Grid Ann",{"$f":"B66*B69","v":0},null,null,68,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H70*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I70*$I$173,'Calc Solar'!J70*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H70,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I70,'Calc Solar'!J70)),K70)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,69,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H71*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I71*$I$173,'Calc Solar'!J71*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H71,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I71,'Calc Solar'!J71)),K71)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,70,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H72*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I72*$I$173,'Calc Solar'!J72*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H72,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I72,'Calc Solar'!J72)),K72)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,null,null,null,71,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H73*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I73*$I$173,'Calc Solar'!J73*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H73,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I73,'Calc Solar'!J73)),K73)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Opex",{"$f":"SUM(B41:B43)+B45+B63+B64+B67","v":{"$error":"#DIV/0!"}},null,null,72,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H74*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I74*$I$173,'Calc Solar'!J74*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H74,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I74,'Calc Solar'!J74)),K74)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"B44","v":{"$error":"#DIV/0!"}},null,null,73,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H75*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I75*$I$173,'Calc Solar'!J75*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H75,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I75,'Calc Solar'!J75)),K75)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R75/SUM(R$75:R$98),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Annual cons. ",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":{"$error":"#DIV/0!"}},null,null,74,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H76*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I76*$I$173,'Calc Solar'!J76*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H76,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I76,'Calc Solar'!J76)),K76)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input Solar'!D264=\"Default\",'Input Solar'!D268,'Input Solar'!E268)","v":0.12},null,null,75,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H77*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I77*$I$173,'Calc Solar'!J77*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H77,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I77,'Calc Solar'!J77)),K77)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Ann Capex",{"$f":"B56+B52+B48+B60+B62+B70","v":66939.390019830797},null,null,76,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H78*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I78*$I$173,'Calc Solar'!J78*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H78,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I78,'Calc Solar'!J78)),K78)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["LCOE",{"$f":"IFERROR(MAX(0,(B78+B74+B75)/B76),0)","v":0},null,null,77,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H79*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I79*$I$173,'Calc Solar'!J79*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H79,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I79,'Calc Solar'!J79)),K79)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["RE Share eligible",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H80*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I80*$I$173,'Calc Solar'!J80*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H80,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I80,'Calc Solar'!J80)),K80)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Weekly unmet load",{"$f":"SUM(DE3:DE170)","v":{"$error":"#DIV/0!"}},"RECs kwh total",null,79,0,{"$f":"F81*(1+$B$4)","v":0},2.0252660556845457E-2,5.2771958977453778E-2,7.8085063348195205E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H81*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I81*$I$173,'Calc Solar'!J81*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H81,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I81,'Calc Solar'!J81)),K81)","v":2.0252660556845457E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CW81/$B$8,1-DC80))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CY81/$B$8,-1*(DC80-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DC80+CZ81+CX81)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Solar'!D291=\"Default\",'Input Solar'!D295,'Input Solar'!E295)/(365/7)*1000","v":0},null,80,0,0,0.22400580165912484,0.21913500553001608,0.30309882129725285,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H82*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I82*$I$173,'Calc Solar'!J82*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H82,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I82,'Calc Solar'!J82)),K82)","v":0.22400580165912484},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly PV+ PV_Batt eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible PV capacity",null,81,0,0,0.43193147463877574,0.32872026177794067,0.48347374858060599,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H83*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I83*$I$173,'Calc Solar'!J83*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H83,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I83,'Calc Solar'!J83)),K83)","v":0.43193147463877574},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly PV total consumed",{"$f":"B86+B87","v":{"$error":"#DIV/0!"}},{"$f":"B22+B23","v":0},null,82,0,0,0.56598981671497683,0.36716784996334534,0.60237958420717574,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H84*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I84*$I$173,'Calc Solar'!J84*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H84,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I84,'Calc Solar'!J84)),K84)","v":0.56598981671497683},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly Diesel consumed directly",{"$f":"SUM(DH3:DH170)","v":{"$error":"#DIV/0!"}},"weekly existing nn-eligible PV consumed",null,83,0,0,0.62313995635227537,0.34411952526294087,0.659626764565719,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H85*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I85*$I$173,'Calc Solar'!J85*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H85,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I85,'Calc Solar'!J85)),K85)","v":0.62313995635227537},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly PV consumed directly",{"$f":"SUM(DF3:DF170)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*((B7-C84)/B7),0)","v":0},null,84,0,0,0.7023500985435156,0.40991070504590765,0.66288643448949436,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H86*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I86*$I$173,'Calc Solar'!J86*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H86,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I86,'Calc Solar'!J86)),K86)","v":0.7023500985435156},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly PV from Batt consumed",{"$f":"B21","v":{"$error":"#DIV/0!"}},"weekly existing eligible PV consumed",null,85,0,0,0.72461079861879718,0.44364447452478734,0.61572630477054857,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H87*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I87*$I$173,'Calc Solar'!J87*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H87,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I87,'Calc Solar'!J87)),K87)","v":0.72461079861879718},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly batt discharge ",{"$f":"B17","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B23/B7),0)","v":0},null,86,0,0,0.68571805168035682,0.435656483180975,0.52545075586386469,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H88*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I88*$I$173,'Calc Solar'!J88*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H88,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I88,'Calc Solar'!J88)),K88)","v":0.68571805168035682},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly Diesel loaded to batt",{"$f":"(-1)*SUM(DJ3:DJ170)","v":{"$error":"#DIV/0!"}},"weekly new PV consumed",null,87,0,0,0.49311076906054913,0.30311220763155977,0.32692305232990371,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H89*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I89*$I$173,'Calc Solar'!J89*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H89,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I89,'Calc Solar'!J89)),K89)","v":0.49311076906054913},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["weekly Diesel total consumed",{"$f":"B85+B89","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B22/B7),0)","v":0},null,88,0,0,0.28667360269750231,0.1686871388616456,0.15027758305036448,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H90*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I90*$I$173,'Calc Solar'!J90*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H90,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I90,'Calc Solar'!J90)),K90)","v":0.28667360269750231},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["excess Diesel weekly",{"$f":"ABS(SUM(DK3:DK170))","v":{"$error":"#DIV/0!"}},null,null,89,0,0,0.1015427588783354,5.5493729303869123E-2,3.3392557333872218E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H91*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I91*$I$173,'Calc Solar'!J91*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H91,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I91,'Calc Solar'!J91)),K91)","v":0.1015427588783354},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D26=\"Default\",'Input Solar'!D30,'Input Solar'!E30))","v":"GenCo A"},null,null,null,90,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H92*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I92*$I$173,'Calc Solar'!J92*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H92,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I92,'Calc Solar'!J92)),K92)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$40=\"Default\",'Input Solar'!$D$44,'Input Solar'!$E$44)","v":0},null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H93*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I93*$I$173,'Calc Solar'!J93*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H93,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I93,'Calc Solar'!J93)),K93)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B93","v":0},null,null,92,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H94*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I94*$I$173,'Calc Solar'!J94*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H94,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I94,'Calc Solar'!J94)),K94)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Solar'!$D$40=\"Default\",'Input Solar'!$D$42,'Input Solar'!$E$42)","v":0},null,null,93,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H95*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I95*$I$173,'Calc Solar'!J95*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H95,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I95,'Calc Solar'!J95)),K95)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Solar'!$D$40=\"Default\",'Input Solar'!$D$43,'Input Solar'!$E$43)","v":0},null,null,94,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H96*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I96*$I$173,'Calc Solar'!J96*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H96,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I96,'Calc Solar'!J96)),K96)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC95-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CW96/$B$8,1-DC95))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CY96/$B$8,-1*(DC95-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DC95+CZ96+CX96)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$26=\"Default\",'Input Solar'!$D34,'Input Solar'!$E34)","v":0.33},null,null,95,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H97*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I97*$I$173,'Calc Solar'!J97*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H97,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I97,'Calc Solar'!J97)),K97)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$26=\"Default\",'Input Solar'!$D35,'Input Solar'!$E35)","v":35},null,null,96,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H98*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I98*$I$173,'Calc Solar'!J98*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H98,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I98,'Calc Solar'!J98)),K98)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$26=\"Default\",'Input Solar'!$D36,'Input Solar'!E36)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,97,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H99*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I99*$I$173,'Calc Solar'!J99*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H99,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I99,'Calc Solar'!J99)),K99)","v":0},0,0,{"$f":"MIN(N99,0)","v":0},0,{"$f":"MAX(P99,-(1-DC98)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N99,0)","v":0},{"$f":"IFERROR(R99/SUM(R$99:R$122),0)","v":0},0,{"$f":"MAX(MIN(T99,(DC98-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,N99-V99),5)","v":{"$error":"#DIV/0!"}},{"$f":"G99*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AC99-AG99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AJ99<=0,0,MIN(MAX(AJ99,$B$114),($B$116-AK99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$117*AO99","v":{"$error":"#DIV/0!"}},{"$f":"AJ99-AN99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AQ99<=0,0,MIN(MAX(AQ99,$B$134),($B$136-AR99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AV99","v":{"$error":"#DIV/0!"}},{"$f":"AQ99-AU99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BC99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BJ99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$200*BQ99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BX99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CE99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CL99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CS99","v":{"$error":"#DIV/0!"}},{"$f":"CS99+CL99+CE99+BX99+BQ99+BJ99+BC99+AV99+AO99+AH99","v":{"$error":"#DIV/0!"}},{"$f":"CU99+M99-G99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G99-M99-CU99-DA99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G99-CU99-DE99-DA99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB99,-1*(M99-DF99))","v":{"$error":"#DIV/0!"}},{"$f":"G99-DF99-DA99-DE99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DB99-DG99,-1*DI99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B99","v":{"$error":"#DIV/0!"}},null,null,98,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H100*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I100*$I$173,'Calc Solar'!J100*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H100,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I100,'Calc Solar'!J100)),K100)","v":0},0,0,0,0,{"$f":"MAX(P100,-(1-DC99)*$B$8)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"MAX(MIN(T100,(DC99-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC99-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CW100/$B$8,1-DC99))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CY100/$B$8,-1*(DC99-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DC99+CZ100+CX100)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Solar'!$D$26=\"Default\",'Input Solar'!$D37,'Input Solar'!$E37)*1000/(8760/168)","v":0},null,null,99,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H101*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I101*$I$173,'Calc Solar'!J101*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H101,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I101,'Calc Solar'!J101)),K101)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B98*(1+B$32)^(Background!$B$56-1),IF(Background!$U$2,fuel_costs(B98,B$32,B$34),B98))","v":35},null,null,100,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H102*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I102*$I$173,'Calc Solar'!J102*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H102,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I102,'Calc Solar'!J102)),K102)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AH3:AH170)","v":{"$error":"#DIV/0!"}},null,null,101,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H103*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I103*$I$173,'Calc Solar'!J103*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H103,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I103,'Calc Solar'!J103)),K103)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AI3:AI170)","v":{"$error":"#DIV/0!"}},null,null,102,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H104*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I104*$I$173,'Calc Solar'!J104*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H104,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I104,'Calc Solar'!J104)),K104)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B104*B102","v":{"$error":"#DIV/0!"}},null,null,103,0,0,2.0729621257181214E-2,4.2602979156552666E-2,7.7270248890953103E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H105*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I105*$I$173,'Calc Solar'!J105*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H105,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I105,'Calc Solar'!J105)),K105)","v":2.0729621257181214E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D31,'Input Solar'!E31)*B95","v":0},null,null,104,0,0,0.23513539147888185,0.15674603865506848,0.30262079132107339,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H106*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I106*$I$173,'Calc Solar'!J106*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H106,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I106,'Calc Solar'!J106)),K106)","v":0.23513539147888185},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D38,'Input Solar'!E38)","v":10},null,null,105,0,0,0.42009032087972281,0.30651549650824061,0.49400174066374797,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H107*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I107*$I$173,'Calc Solar'!J107*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H107,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I107,'Calc Solar'!J107)),K107)","v":0.42009032087972281},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B107)/(POWER(1+B$77,B107)-1)","v":0.17698416415984405},null,null,106,0,0,0.4994373022900585,0.44566514367129584,0.62909466031129124,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H108*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I108*$I$173,'Calc Solar'!J108*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H108,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I108,'Calc Solar'!J108)),K108)","v":0.4994373022900585},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B108*B106","v":0},null,null,107,0,0,0.48244795302148408,0.55915616616087438,0.70482532300310097,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H109*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I109*$I$173,'Calc Solar'!J109*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H109,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I109,'Calc Solar'!J109)),K109)","v":0.48244795302148408},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D32,'Input Solar'!E32)*B103*8760/168","v":{"$error":"#DIV/0!"}},null,null,108,0,0,0.53727334636992896,0.61464279407157696,0.72240116652383701,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H110*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I110*$I$173,'Calc Solar'!J110*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H110,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I110,'Calc Solar'!J110)),K110)","v":0.53727334636992896},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D33,'Input Solar'!E33)*B95","v":0},null,null,109,0,0,0.54731430417999383,0.62348187662672483,0.6868487172825074,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H111*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I111*$I$173,'Calc Solar'!J111*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H111,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I111,'Calc Solar'!J111)),K111)","v":0.54731430417999383},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D48=\"Default\",'Input Solar'!D52,'Input Solar'!E52))","v":"GenCo B"},null,null,null,110,0,0,0.51051367685794502,0.58339989204433051,0.60299772641775273,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H112*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I112*$I$173,'Calc Solar'!J112*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H112,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I112,'Calc Solar'!J112)),K112)","v":0.51051367685794502},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$62=\"Default\",'Input Solar'!$D$66,'Input Solar'!$E$66)","v":0},null,null,111,0,0,0.36251293879169327,0.40185707961373701,0.41856778623301527,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H113*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I113*$I$173,'Calc Solar'!J113*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H113,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I113,'Calc Solar'!J113)),K113)","v":0.36251293879169327},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B113","v":0},null,null,112,0,0,0.20734942782368257,0.21924798223948541,0.23451491279672967,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H114*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I114*$I$173,'Calc Solar'!J114*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H114,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I114,'Calc Solar'!J114)),K114)","v":0.20734942782368257},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Solar'!$D$62=\"Default\",'Input Solar'!$D64,'Input Solar'!$E64)","v":0},null,null,113,0,0,7.157694646294685E-2,6.9736218880769529E-2,8.4037875859752392E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H115*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I115*$I$173,'Calc Solar'!J115*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H115,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I115,'Calc Solar'!J115)),K115)","v":7.157694646294685E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Solar'!$D$62=\"Default\",'Input Solar'!$D65,'Input Solar'!$E65)","v":0},null,null,114,0,0,0,0,3.5712032955360225E-3,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H116*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I116*$I$173,'Calc Solar'!J116*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H116,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I116,'Calc Solar'!J116)),K116)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$48=\"Default\",'Input Solar'!$D56,'Input Solar'!$E56)","v":0.33},null,null,115,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H117*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I117*$I$173,'Calc Solar'!J117*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H117,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I117,'Calc Solar'!J117)),K117)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($W117,$Z117)-AB117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$48=\"Default\",'Input Solar'!$D57,'Input Solar'!$E57)","v":35},null,null,116,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H118*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I118*$I$173,'Calc Solar'!J118*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H118,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I118,'Calc Solar'!J118)),K118)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$48=\"Default\",'Input Solar'!$D80,'Input Solar'!$E58)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,117,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H119*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I119*$I$173,'Calc Solar'!J119*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H119,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I119,'Calc Solar'!J119)),K119)","v":0},0,0,0,0,{"$f":"MAX(P119,-(1-DC118)*$B$8)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"MAX(MIN(T119,(DC118-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC118-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CW119/$B$8,1-DC118))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CY119/$B$8,-1*(DC118-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DC118+CZ119+CX119)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B119","v":{"$error":"#DIV/0!"}},null,null,118,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H120*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I120*$I$173,'Calc Solar'!J120*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H120,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I120,'Calc Solar'!J120)),K120)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Solar'!$D$48=\"Default\",'Input Solar'!$D81,'Input Solar'!$E59)*1000/(8760/168)","v":0},null,null,119,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H121*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I121*$I$173,'Calc Solar'!J121*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H121,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I121,'Calc Solar'!J121)),K121)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B118*(1+B$32)^(Background!$B$56-1),IF(Background!$U$2,fuel_costs(B118,B$32,B$34),B118))","v":35},null,null,120,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H122*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I122*$I$173,'Calc Solar'!J122*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H122,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I122,'Calc Solar'!J122)),K122)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AO3:AO170)","v":{"$error":"#DIV/0!"}},null,null,121,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J7,'Existing Load'!J7*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H123*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I123*$I$173,'Calc Solar'!J123*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H123,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I123,'Calc Solar'!J123)),K123)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R123/SUM(R$123:R$146),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AP3:AP170)","v":{"$error":"#DIV/0!"}},null,null,122,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J8,'Existing Load'!J8*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H124*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I124*$I$173,'Calc Solar'!J124*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H124,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I124,'Calc Solar'!J124)),K124)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B124*B122","v":{"$error":"#DIV/0!"}},null,null,123,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J9,'Existing Load'!J9*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H125*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I125*$I$173,'Calc Solar'!J125*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H125,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I125,'Calc Solar'!J125)),K125)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$f":"MAX(0,X125-Y125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D48=\"Default\",'Input Solar'!D53,'Input Solar'!E53)*B115","v":0},null,null,124,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J10,'Existing Load'!J10*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H126*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I126*$I$173,'Calc Solar'!J126*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H126,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I126,'Calc Solar'!J126)),K126)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Solar'!D48=\"Default\",'Input Solar'!D60,'Input Solar'!E60)","v":10},null,null,125,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J11,'Existing Load'!J11*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H127*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I127*$I$173,'Calc Solar'!J127*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H127,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I127,'Calc Solar'!J127)),K127)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B127)/(POWER(1+B$77,B127)-1)","v":0.17698416415984405},null,null,126,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J12,'Existing Load'!J12*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H128*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I128*$I$173,'Calc Solar'!J128*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H128,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I128,'Calc Solar'!J128)),K128)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B128*B126","v":0},null,null,127,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J13,'Existing Load'!J13*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,6.1769101328992548E-2,7.6537647347717744E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H129*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I129*$I$173,'Calc Solar'!J129*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H129,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I129,'Calc Solar'!J129)),K129)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Solar'!D48=\"Default\",'Input Solar'!D54,'Input Solar'!E54)*B123*8760/168","v":{"$error":"#DIV/0!"}},null,null,128,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J14,'Existing Load'!J14*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.6725692058862335E-2,0.28024141776032141,0.30153698197852857,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H130*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I130*$I$173,'Calc Solar'!J130*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H130,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I130,'Calc Solar'!J130)),K130)","v":6.6725692058862335E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D48=\"Default\",'Input Solar'!D55,'Input Solar'!E55)*B115","v":0},null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.15682534726213559,0.46299577090389071,0.47234100736811618,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H131*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I131*$I$173,'Calc Solar'!J131*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H131,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I131,'Calc Solar'!J131)),K131)","v":0.15682534726213559},0,0,{"$f":"MIN(N131,0)","v":0},0,{"$f":"MAX(P131,-(1-DC130)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N131,0)","v":0},0,0,{"$f":"MAX(MIN(T131,(DC130-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,N131-V131),5)","v":{"$error":"#DIV/0!"}},{"$f":"G131*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AG131+AD131,$B$96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AC131-AG131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AJ131<=0,0,MIN(MAX(AJ131,$B$114),($B$116-AK131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AN131+AK131,$B$116)","v":{"$error":"#DIV/0!"}},{"$f":"$B$117*AO131","v":{"$error":"#DIV/0!"}},{"$f":"AJ131-AN131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AQ131<=0,0,MIN(MAX(AQ131,$B$134),($B$136-AR131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AU131+AR131,$B$136)","v":{"$error":"#DIV/0!"}},{"$f":"$B$137*AV131","v":{"$error":"#DIV/0!"}},{"$f":"AQ131-AU131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BC131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BJ131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$200*BQ131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BX131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CE131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CL131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CS131","v":{"$error":"#DIV/0!"}},{"$f":"CS131+CL131+CE131+BX131+BQ131+BJ131+BC131+AV131+AO131+AH131","v":{"$error":"#DIV/0!"}},{"$f":"CU131+M131-G131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G131-M131-CU131-DA131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G131-CU131-DE131-DA131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB131,-1*(M131-DF131))","v":{"$error":"#DIV/0!"}},{"$f":"G131-DF131-DA131-DE131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DB131-DG131,-1*DI131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D70=\"Default\",'Input Solar'!D74,'Input Solar'!E74))","v":"GenCo C"},null,null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F132*(1+$B$4)","v":0},0.24158051869827391,0.58266930932309546,0.57515454077933459,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H132*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I132*$I$173,'Calc Solar'!J132*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H132,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I132,'Calc Solar'!J132)),K132)","v":0.24158051869827391},{"$f":"L132*$B$7","v":0},{"$f":"G132-M132","v":0},0,{"$f":"MAX(O132*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"MIN(R132/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"U132*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DC131-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X132-Y132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W132,$Z132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E132<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*S132","v":{"$error":"#DIV/0!"}},{"$f":"MAX($W132,$Z132)-AB132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$99*$S132,$B$96),MIN($B$100*$S132,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AC132<=0,0,MIN(MAX(AC132,$B$94),($B$96-AD132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE$3:AE132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF132<=($B$101-($B$99*5+$B$100*2)),AE132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$97*AH132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E132<=120,MIN($B$119*$S132,$B$116),MIN($B$120*$S132,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM132<=($B$121-($B$119*5+$B$120*2)),AL132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E132<=120,MIN($B$139*S132,$B$136),MIN($B$140*S132,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT132<=($B$141-($B$139*5+$B$140*2)),AS132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E132<=120,MIN($B$157*$S132,$B$156),MIN($B$158*$S132,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX132<=0,0,MIN(MAX(AX132,$B$154),($B$156-AY132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AZ$3:AZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA132<=($B$159-($B$157*5+$B$158*2)),AZ132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BB132+AY132,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AX132-BC132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$177*$S132,$B$176),MIN($B$178*$S132,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BE132<=0,0,MIN(MAX(BE132,$B$174),($B$176-BF132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BG$3:BG132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH132<=($B$179-($B$177*5+$B$178*2)),BG132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BI132+BF132,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BE132-BJ132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$197*$S132,$B$196),MIN($B$198*$S132,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BL132<=0,0,MIN(MAX(BL132,$B$194),($B$196-BM132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BN$3:BN132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO132<=($B$199-($B$197*5+$B$198*2)),BN132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BP132+BM132,$B$196)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BL132-BQ132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$217*$S132,$B$216),MIN($B$218*$S132,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BS132<=0,0,MIN(MAX(BS132,$B$214),($B$216-BT132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BU$3:BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV132<=($B$219-($B$217*5+$B$218*2)),BU132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BW132+BT132,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BS132-BX132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$237*$S132,$B$236),MIN($B$238*$S132,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BZ132<=0,0,MIN(MAX(BZ132,$B$234),($B$236-CA132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CB$3:CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC132<=($B$239-($B$237*5+$B$238*2)),CB132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CD132+CA132,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BZ132-CE132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$257*$S132,$B$256),MIN($B$258*$S132,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CG132<=0,0,MIN(MAX(CG132,$B$254),($B$256-CH132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI$3:CI132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ132<=($B$259-($B$257*5+$B$258*2)),CI132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CK132+CH132,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CG132-CL132","v":{"$error":"#DIV/0!"}},{"$f":"IF($E132<=120,MIN($B$277*$S132,$B$276),MIN($B$278*$S132,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CN132<=0,0,MIN(MAX(CN132,$B$274),($B$276-CO132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CP$3:CP132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ132<=($B$279-($B$277*5+$B$278*2)),CP132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CR132+CO132,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(CV132>0,MIN(CV132*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CW132/$B$8,1-DC131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CV132<0,MAX(CV132/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CY132/$B$8,-1*(DC131-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CZ132*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CX132*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DC131+CZ132+CX132)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CU132-DH132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-(DI132+DJ132)","v":{"$error":"#DIV/0!"}},null,{"$f":"DH132-DJ132","v":{"$error":"#DIV/0!"}}]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$84=\"Default\",'Input Solar'!$D$88,'Input Solar'!$E$88)","v":0},null,null,131,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J17,'Existing Load'!J17*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.30974317460121442,0.63925772914328927,0.61284473183224253,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H133*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I133*$I$173,'Calc Solar'!J133*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H133,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I133,'Calc Solar'!J133)),K133)","v":0.30974317460121442},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B133","v":0},null,null,132,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J18,'Existing Load'!J18*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.43005069559409825,0.68658743863030636,0.5991199142834005,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H134*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I134*$I$173,'Calc Solar'!J134*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H134,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I134,'Calc Solar'!J134)),K134)","v":0.43005069559409825},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Solar'!$D$84=\"Default\",'Input Solar'!$D$86,'Input Solar'!$E$86)","v":0},null,null,133,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J19,'Existing Load'!J19*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.51739516914267447,0.68316370634905499,0.53765700404872296,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H135*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I135*$I$173,'Calc Solar'!J135*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H135,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I135,'Calc Solar'!J135)),K135)","v":0.51739516914267447},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Solar'!$D$84=\"Default\",'Input Solar'!$D$87,'Input Solar'!$E$87)","v":0},null,null,134,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J20,'Existing Load'!J20*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.55044488142574244,0.62830329219941106,0.43923228033260059,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H136*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I136*$I$173,'Calc Solar'!J136*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H136,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I136,'Calc Solar'!J136)),K136)","v":0.55044488142574244},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$70=\"Default\",'Input Solar'!$D78,'Input Solar'!$E78)","v":0.33},null,null,135,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J21,'Existing Load'!J21*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.42262184643298722,0.46187030768384391,0.32877644872461675,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H137*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I137*$I$173,'Calc Solar'!J137*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H137,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I137,'Calc Solar'!J137)),K137)","v":0.42262184643298722},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"IF('Input Solar'!$D$70=\"Default\",'Input Solar'!$D79,'Input Solar'!$E79)","v":35},null,null,136,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J22,'Existing Load'!J22*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.26889666770124571,0.27793561691848551,0.20632350704635316,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H138*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I138*$I$173,'Calc Solar'!J138*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H138,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I138,'Calc Solar'!J138)),K138)","v":0.26889666770124571},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$70=\"Default\",'Input Solar'!$D80,'Input Solar'!$E80)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,137,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J23,'Existing Load'!J23*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.1085676282559615,0.10382989987695861,8.8729575238030961E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H139*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I139*$I$173,'Calc Solar'!J139*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H139,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I139,'Calc Solar'!J139)),K139)","v":0.1085676282559615},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B139","v":{"$error":"#DIV/0!"}},null,null,138,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J24,'Existing Load'!J24*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,5.1937222489774684E-4,4.0635123567798071E-3,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H140*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I140*$I$173,'Calc Solar'!J140*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H140,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I140,'Calc Solar'!J140)),K140)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Solar'!$D$70=\"Default\",'Input Solar'!$D81,'Input Solar'!$E81)*1000/(8760/168)","v":0},null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H141*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I141*$I$173,'Calc Solar'!J141*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H141,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I141,'Calc Solar'!J141)),K141)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B138*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B138,B$32,B$34),B138))","v":35},null,null,140,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J26,'Existing Load'!J26*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H142*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I142*$I$173,'Calc Solar'!J142*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H142,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I142,'Calc Solar'!J142)),K142)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AV3:AV170)","v":{"$error":"#DIV/0!"}},null,null,141,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J27,'Existing Load'!J27*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H143*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I143*$I$173,'Calc Solar'!J143*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H143,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I143,'Calc Solar'!J143)),K143)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AW3:AW170)","v":{"$error":"#DIV/0!"}},null,null,142,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J28,'Existing Load'!J28*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H144*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I144*$I$173,'Calc Solar'!J144*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H144,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I144,'Calc Solar'!J144)),K144)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B144*B142","v":{"$error":"#DIV/0!"}},null,null,143,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J29,'Existing Load'!J29*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H145*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I145*$I$173,'Calc Solar'!J145*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H145,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I145,'Calc Solar'!J145)),K145)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$70=\"Default\",'Input Solar'!D$75,'Input Solar'!E$75)*B135","v":0},"leave section empty for VBA usage",null,144,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J30,'Existing Load'!J30*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H146*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I146*$I$173,'Calc Solar'!J146*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H146,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I146,'Calc Solar'!J146)),K146)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$70=\"Default\",'Input Solar'!D$82,'Input Solar'!E$82)","v":10},null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H147*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I147*$I$173,'Calc Solar'!J147*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H147,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I147,'Calc Solar'!J147)),K147)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(R147/SUM(R$147:R$170),0)","v":0},0,{"$f":"MAX(MIN(T147,(DC146-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B147)/(POWER(1+B$77,B147)-1)","v":0.17698416415984405},null,null,146,{"$f":"IF(E148-E124=24,F124,\"\")","v":0},0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H148*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I148*$I$173,'Calc Solar'!J148*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H148,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I148,'Calc Solar'!J148)),K148)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B148*B146","v":0},null,null,147,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H149*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I149*$I$173,'Calc Solar'!J149*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H149,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I149,'Calc Solar'!J149)),K149)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$70=\"Default\",'Input Solar'!D$76,'Input Solar'!E$76)*B143*8760/168","v":{"$error":"#DIV/0!"}},null,null,148,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H150*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I150*$I$173,'Calc Solar'!J150*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H150,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I150,'Calc Solar'!J150)),K150)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$70=\"Default\",'Input Solar'!D$77,'Input Solar'!E$77)*B135","v":0},null,null,149,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H151*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I151*$I$173,'Calc Solar'!J151*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H151,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I151,'Calc Solar'!J151)),K151)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D92=\"Default\",'Input Solar'!D96,'Input Solar'!E96))","v":"GenCo D"},null,null,null,150,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H152*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I152*$I$173,'Calc Solar'!J152*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H152,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I152,'Calc Solar'!J152)),K152)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$106=\"Default\",'Input Solar'!$D$110,'Input Solar'!$E$110)","v":0},null,null,151,0,0,2.4421239301220823E-2,5.5265731544473402E-2,7.3423962009340191E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H153*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I153*$I$173,'Calc Solar'!J153*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H153,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I153,'Calc Solar'!J153)),K153)","v":2.4421239301220823E-2},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B153","v":0},null,null,152,0,0,0.29814224969346226,0.24355196236799184,0.28796566974531307,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H154*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I154*$I$173,'Calc Solar'!J154*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H154,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I154,'Calc Solar'!J154)),K154)","v":0.29814224969346226},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Solar'!$D$106=\"Default\",'Input Solar'!$D$108,'Input Solar'!$E$108)","v":0},null,null,153,0,0,0.5201380352676529,0.4051129607837769,0.47640838311371214,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H155*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I155*$I$173,'Calc Solar'!J155*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H155,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I155,'Calc Solar'!J155)),K155)","v":0.5201380352676529},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Solar'!$D$106=\"Default\",'Input Solar'!$D$109,'Input Solar'!$E$109)","v":0},null,null,154,0,0,0.60142965402491055,0.51206532171673536,0.61292509031961762,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H156*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I156*$I$173,'Calc Solar'!J156*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H156,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I156,'Calc Solar'!J156)),K156)","v":0.60142965402491055},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$92=\"Default\",'Input Solar'!$D102,'Input Solar'!$E102)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,155,0,0,0.55682006859981903,0.563387950906997,0.69326503342829549,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H157*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I157*$I$173,'Calc Solar'!J157*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H157,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I157,'Calc Solar'!J157)),K157)","v":0.55682006859981903},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B157","v":{"$error":"#DIV/0!"}},null,null,156,0,0,0.64102332185227273,0.6145599444846328,0.66836111400117038,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H158*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I158*$I$173,'Calc Solar'!J158*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H158,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I158,'Calc Solar'!J158)),K158)","v":0.64102332185227273},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Max offtake",{"$f":"IF('Input Solar'!$D$92=\"Default\",'Input Solar'!$D103,'Input Solar'!$E103)*1000/(8760/168)","v":0},null,null,157,0,0,0.67411864720837245,0.62042182175309846,0.59003940521002585,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H159*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I159*$I$173,'Calc Solar'!J159*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H159,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I159,'Calc Solar'!J159)),K159)","v":0.67411864720837245},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$92=\"Default\",'Input Solar'!$D100,'Input Solar'!$E100)","v":0.33},null,null,158,0,0,0.64780294494056456,0.57668046775255954,0.47172183492052172,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H160*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I160*$I$173,'Calc Solar'!J160*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H160,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I160,'Calc Solar'!J160)),K160)","v":0.64780294494056456},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$92=\"Default\",'Input Solar'!$D101,'Input Solar'!$E101)","v":35},null,null,159,0,0,0.47118608528993494,0.40058743659303414,0.34653670467150832,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H161*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I161*$I$173,'Calc Solar'!J161*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H161,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I161,'Calc Solar'!J161)),K161)","v":0.47118608528993494},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B161*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B161,B$32,B$34),B161))","v":35},null,null,160,0,0,0.2784282795291223,0.22189594111571412,0.21209077387103548,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H162*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I162*$I$173,'Calc Solar'!J162*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H162,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I162,'Calc Solar'!J162)),K162)","v":0.2784282795291223},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(BC3:BC170)","v":{"$error":"#DIV/0!"}},null,null,161,0,0,0.10257483067746805,7.3120355515273627E-2,8.829193055294253E-2,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H163*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I163*$I$173,'Calc Solar'!J163*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H163,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I163,'Calc Solar'!J163)),K163)","v":0.10257483067746805},0,0,{"$f":"MIN(N163,0)","v":0},0,{"$f":"MAX(P163,-(1-DC162)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N163,0)","v":0},0,0,{"$f":"MAX(MIN(T163,(DC162-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,N163-V163),5)","v":{"$error":"#DIV/0!"}},{"$f":"G163*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AC163-AG163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AJ163<=0,0,MIN(MAX(AJ163,$B$114),($B$116-AK163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL$3:AL163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$117*AO163","v":{"$error":"#DIV/0!"}},{"$f":"AJ163-AN163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AQ163<=0,0,MIN(MAX(AQ163,$B$134),($B$136-AR163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS$3:AS163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AV163","v":{"$error":"#DIV/0!"}},{"$f":"AQ163-AU163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BC163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BJ163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$200*BQ163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BX163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CE163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CL163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CS163","v":{"$error":"#DIV/0!"}},{"$f":"CS163+CL163+CE163+BX163+BQ163+BJ163+BC163+AV163+AO163+AH163","v":{"$error":"#DIV/0!"}},{"$f":"CU163+M163-G163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G163-M163-CU163-DA163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G163-CU163-DE163-DA163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DB163,-1*(M163-DF163))","v":{"$error":"#DIV/0!"}},{"$f":"G163-DF163-DA163-DE163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DB163-DG163,-1*DI163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(BD3:BD170)","v":{"$error":"#DIV/0!"}},null,null,162,0,0,1.6301656170831732E-4,0,4.1452307570180712E-3,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H164*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I164*$I$173,'Calc Solar'!J164*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H164,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I164,'Calc Solar'!J164)),K164)","v":1.6301656170831732E-4},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B164*B162","v":{"$error":"#DIV/0!"}},null,null,163,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H165*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I165*$I$173,'Calc Solar'!J165*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H165,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I165,'Calc Solar'!J165)),K165)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$92=\"Default\",'Input Solar'!D$97,'Input Solar'!E$97)*B155","v":0},null,null,164,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H166*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I166*$I$173,'Calc Solar'!J166*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H166,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I166,'Calc Solar'!J166)),K166)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$92=\"Default\",'Input Solar'!D$104,'Input Solar'!E$104)","v":10},null,null,165,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H167*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I167*$I$173,'Calc Solar'!J167*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H167,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I167,'Calc Solar'!J167)),K167)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B167)/(POWER(1+B$77,B167)-1)","v":0.17698416415984405},null,null,166,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H168*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I168*$I$173,'Calc Solar'!J168*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H168,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I168,'Calc Solar'!J168)),K168)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B168*B166","v":0},null,null,167,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H169*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I169*$I$173,'Calc Solar'!J169*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H169,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I169,'Calc Solar'!J169)),K169)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$92=\"Default\",'Input Solar'!D$98,'Input Solar'!E$98)*B163*8760/168","v":{"$error":"#DIV/0!"}},null,null,168,0,0,0,0,0,{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H170*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I170*$I$173,'Calc Solar'!J170*$J$173))","v":0},{"$f":"IF('Input Solar'!$D$20=\"Default\",IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H170,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I170,'Calc Solar'!J170)),K170)","v":0},0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AE$3:AE170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AL$3:AL170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AS$3:AS170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AZ$3:AZ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BG$3:BG170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BN$3:BN170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BU$3:BU170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB$3:CB170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CI$3:CI170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CP$3:CP170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$92=\"Default\",'Input Solar'!D$99,'Input Solar'!E$99)*B155","v":0},null,null,null,null,"kWh/kWp per day",{"$f":"SUM(H3:H170)/7","v":3.7388993559205406},{"$f":"SUM(I3:I170)/7","v":3.8594526926493109},{"$f":"SUM(J3:J170)/7","v":4.0461856319287683},{"$f":"IF('Input Solar'!$D$18=Background!$X$2,'Calc Solar'!H171*$H$173,IF('Input Solar'!$D$18=Background!$X$3,'Calc Solar'!I171*$I$173,'Calc Solar'!J171*$J$173))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D114=\"Default\",'Input Solar'!D118,'Input Solar'!E118))","v":"GenCo E"},null,null,null,null,null,"input",{"$f":"'Input Solar'!$E$22","v":0},{"$f":"'Input Solar'!$E$22","v":0},{"$f":"'Input Solar'!$E$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$128=\"Default\",'Input Solar'!$D$132,'Input Solar'!$E$132)","v":0},null,null,null,null,"ratio",{"$f":"H172/H171","v":0},{"$f":"I172/I171","v":0},{"$f":"J172/J171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0,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,null,null,null,0]
["P_min",{"$f":"0.3*B173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_max",{"$f":"IF('Input Solar'!$D$128=\"Default\",'Input Solar'!$D$130,'Input Solar'!$E$130)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input Solar'!$D$128=\"Default\",'Input Solar'!$D$131,'Input Solar'!$E$131)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$114=\"Default\",'Input Solar'!$D124,'Input Solar'!$E124)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B177","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Max offtake",{"$f":"IF('Input Solar'!$D$114=\"Default\",'Input Solar'!$D125,'Input Solar'!$E125)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$114=\"Default\",'Input Solar'!$D122,'Input Solar'!$E122)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$114=\"Default\",'Input Solar'!$D123,'Input Solar'!$E123)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B181*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B181,B$32,B$34),B181))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(BJ3:BJ170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(BK3:BK170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B184*B182","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$114=\"Default\",'Input Solar'!D$119,'Input Solar'!E$119)*B175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$114=\"Default\",'Input Solar'!D$126,'Input Solar'!E$126)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B187)/(POWER(1+B$77,B187)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B188*B186","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$114=\"Default\",'Input Solar'!D$120,'Input Solar'!E$120)*B183*8760/168","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$114=\"Default\",'Input Solar'!D$121,'Input Solar'!E$121)*B175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D136=\"Default\",'Input Solar'!D140,'Input Solar'!E140))","v":"GenCo F"},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$150=\"Default\",'Input Solar'!$D$154,'Input Solar'!$E$154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B193","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_max",{"$f":"IF('Input Solar'!$D$150=\"Default\",'Input Solar'!$D$152,'Input Solar'!$E$152)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AG195+AD195,$B$96)","v":0},null,null,null,null,null,null,{"$f":"MIN(AN195+AK195,$B$116)","v":0},null,null,null,null,null,null,{"$f":"MIN(AU195+AR195,$B$136)","v":0}]
["P_operational",{"$f":"IF('Input Solar'!$D$150=\"Default\",'Input Solar'!$D$153,'Input Solar'!$E$153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$136=\"Default\",'Input Solar'!$D146,'Input Solar'!$E146)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B197","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Max offtake",{"$f":"IF('Input Solar'!$D$136=\"Default\",'Input Solar'!$D147,'Input Solar'!$E147)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$136=\"Default\",'Input Solar'!$D144,'Input Solar'!$E144)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$136=\"Default\",'Input Solar'!$D145,'Input Solar'!$E145)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B201*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B201,B$32,B$34),B201))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(BQ3:BQ170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(BR3:BR170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B204*B202","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$136=\"Default\",'Input Solar'!D$141,'Input Solar'!E$141)*B195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$136=\"Default\",'Input Solar'!D$148,'Input Solar'!E$148)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B207)/(POWER(1+B$77,B207)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B208*B206","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$136=\"Default\",'Input Solar'!D$142,'Input Solar'!E$142)*B203*8760/168","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$136=\"Default\",'Input Solar'!D$143,'Input Solar'!E$143)*B195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D158=\"Default\",'Input Solar'!D162,'Input Solar'!E162))","v":"GenCo G"},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$172=\"Default\",'Input Solar'!$D$176,'Input Solar'!$E$176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B213","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_max",{"$f":"IF('Input Solar'!$D$172=\"Default\",'Input Solar'!$D$174,'Input Solar'!$E$174)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input Solar'!$D$172=\"Default\",'Input Solar'!$D$175,'Input Solar'!$E$175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$158=\"Default\",'Input Solar'!$D168,'Input Solar'!$E168)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B217","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Max offtake",{"$f":"IF('Input Solar'!$D$158=\"Default\",'Input Solar'!$D169,'Input Solar'!$E169)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$158=\"Default\",'Input Solar'!$D166,'Input Solar'!$E166)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$158=\"Default\",'Input Solar'!$D167,'Input Solar'!$E167)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B221*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B221,B$32,B$34),B221))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(BX3:BX170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(BY3:BY170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B224*B222","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$158=\"Default\",'Input Solar'!D$163,'Input Solar'!E$163)*B215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$158=\"Default\",'Input Solar'!D$170,'Input Solar'!E$170)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B227)/(POWER(1+B$77,B227)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B228*B226","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$158=\"Default\",'Input Solar'!D$164,'Input Solar'!E$164)*B223*8760/168","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$158=\"Default\",'Input Solar'!D$165,'Input Solar'!E$165)*B215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D180=\"Default\",'Input Solar'!D184,'Input Solar'!E184))","v":"GenCo H"},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$194=\"Default\",'Input Solar'!$D$198,'Input Solar'!$E$198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B233","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_max",{"$f":"IF('Input Solar'!$D$194=\"Default\",'Input Solar'!$D$196,'Input Solar'!$E$196)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input Solar'!$D$194=\"Default\",'Input Solar'!$D$197,'Input Solar'!$E$197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$180=\"Default\",'Input Solar'!$D190,'Input Solar'!$E190)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B237","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Max offtake",{"$f":"IF('Input Solar'!$D$180=\"Default\",'Input Solar'!$D191,'Input Solar'!$E191)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$180=\"Default\",'Input Solar'!$D188,'Input Solar'!$E188)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$180=\"Default\",'Input Solar'!$D189,'Input Solar'!$E189)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B241*(1+B$32)^(Background!$B$56-1),IF(Background!U114,fuel_costs(B241,B$32,B$34),B241))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(CE3:CE170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(CF3:CF170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B244*B242","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$180=\"Default\",'Input Solar'!D$185,'Input Solar'!E$185)*B235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$180=\"Default\",'Input Solar'!D$192,'Input Solar'!E$192)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B247)/(POWER(1+B$77,B247)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B248*B246","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$180=\"Default\",'Input Solar'!D$186,'Input Solar'!E$186)*B243*8760/168","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$180=\"Default\",'Input Solar'!D$187,'Input Solar'!E$187)*B235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D202=\"Default\",'Input Solar'!D206,'Input Solar'!E206))","v":"GenCo I"},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$216=\"Default\",'Input Solar'!$D$220,'Input Solar'!$E$220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B253","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_max",{"$f":"IF('Input Solar'!$D$216=\"Default\",'Input Solar'!$D$218,'Input Solar'!$E$218)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input Solar'!$D$216=\"Default\",'Input Solar'!$D$219,'Input Solar'!$E$219)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$202=\"Default\",'Input Solar'!$D212,'Input Solar'!$E212)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B257","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Max offtake",{"$f":"IF('Input Solar'!$D$202=\"Default\",'Input Solar'!$D213,'Input Solar'!$E213)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AG259+AD259,$B$96)","v":0},null,null,null,null,null,null,{"$f":"MIN(AN259+AK259,$B$116)","v":0},null,null,null,null,null,null,{"$f":"MIN(AU259+AR259,$B$136)","v":0}]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$202=\"Default\",'Input Solar'!$D210,'Input Solar'!$E210)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$202=\"Default\",'Input Solar'!$D211,'Input Solar'!$E211)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B261*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B261,B$32,B$34),B261))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(CL3:CL170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(CM3:CM170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B264*B262","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$202=\"Default\",'Input Solar'!D$207,'Input Solar'!E$207)*B255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$202=\"Default\",'Input Solar'!D$214,'Input Solar'!E$214)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B267)/(POWER(1+B$77,B267)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B268*B266","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$202=\"Default\",'Input Solar'!D$208,'Input Solar'!E$208)*B263*8760/168","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$202=\"Default\",'Input Solar'!D$209,'Input Solar'!E$209)*B255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Solar'!D224=\"Default\",'Input Solar'!D228,'Input Solar'!E228))","v":"GenCo J"},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Solar'!$D$238=\"Default\",'Input Solar'!$D$242,'Input Solar'!$E$242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B273","v":0},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_max",{"$f":"IF('Input Solar'!$D$238=\"Default\",'Input Solar'!$D$240,'Input Solar'!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input Solar'!$D$238=\"Default\",'Input Solar'!$D$241,'Input Solar'!$E$241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input Solar'!$D$224=\"Default\",'Input Solar'!$D234,'Input Solar'!$E234)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B277","v":{"$error":"#DIV/0!"}},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,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Max offtake",{"$f":"IF('Input Solar'!$D$224=\"Default\",'Input Solar'!$D235,'Input Solar'!$E235)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input Solar'!$D$224=\"Default\",'Input Solar'!$D232,'Input Solar'!$E232)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input Solar'!$D$224=\"Default\",'Input Solar'!$D233,'Input Solar'!$E233)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B281*(1+B$32)^(Background!$B$56-1),IF(Background!U$2,fuel_costs(B281,B$32,B$34),B281))","v":35}]
["Diesel generation",{"$f":"SUM(CS3:CS170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CT3:CT170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B284*B282","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Solar'!D$224=\"Default\",'Input Solar'!D$229,'Input Solar'!E$229)*B275","v":0}]
["Diesel lifetime",{"$f":"IF('Input Solar'!D$224=\"Default\",'Input Solar'!D$236,'Input Solar'!E$236)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B287)/(POWER(1+B$77,B287)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B288*B286","v":0}]
["Diesel Opex var",{"$f":"IF('Input Solar'!D$224=\"Default\",'Input Solar'!D$230,'Input Solar'!E$230)*B283*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Solar'!D$224=\"Default\",'Input Solar'!D$231,'Input Solar'!E$231)*B275","v":0}]

{"sheet":"Input Wind","index":6,"n_rows":330,"n_cols":7,"rows_kept":330,"cut":false,"hidden":false,"merged":[[307,3,307,7],[312,2,314,6],[316,3,316,4],[316,5,316,6]]}
[]
[]
[null,null,"Select wind park costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Wind CAPEX",{"$f":"Background!Q14","v":100000},null,null,"PHP/kW"]
[null,null,"Wind OPEX",{"$f":"Background!Q15","v":2000},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O6","v":20},null,null,"years"]
[]
[null,null,"Select wind park size","Default"]
[]
[null,null,"Mean wind speed (at 50m height)",7,null,null,"m/s"]
[null,null,"Wind park capacity existing eligible",0,null,null,"kW"]
[null,null,"Wind park capacity existing non-eligible",0,null,null,"kW"]
[null,null,"Wind park capacity new",{"$f":"Background!Q11","v":0},null,null,"kW"]
[null,null,"Wind park capacity total",{"$f":"SUM(D14:D16)","v":0},{"$f":"SUM(E14:E16)","v":0},null,"kW"]
[null,null,"Wind turbine type",{"$f":"Background!$Q$12","v":0},null,null,"kW"]
[null,null,"Hub height",{"$f":"VLOOKUP(D18,Background!$BC$20:$BD$24,2,FALSE)","v":0},{"$f":"VLOOKUP(E18,Background!$BC$20:$BD$24,2,FALSE)","v":0},null,"m"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","A"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D39","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","B"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","C"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","D"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","E"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","F"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","G"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","H"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","I"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","J"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select battery type","Lithium-Ion"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Battery system CAPEX",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$243=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$Q$6","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$f":"Background!Q4","v":0.12}]
[null,null,"Project duration",{"$f":"Background!Q8","v":20},null,null,"years"]
[null,null,"Distribution losses",{"$f":"Background!Q9","v":0.05}]
[null,null,"System stability factor",{"$f":"Background!Q10","v":0.4},null,null,"% of load"]
[]
[null,null,"Fixed project development costs",{"$f":"Background!M12","v":500000},null,null,"PHP"]
[null,null,"Fixed other initial costs",{"$f":"Background!M13","v":0},null,null,"PHP"]
[null,null,"Fixed other opex",{"$f":"Background!M14","v":0},null,null,"PHP/year"]
[null,null,"Fixed personnel costs",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$f":"Background!M17","v":0},null,null,"PHP"]
[null,null,"Fixed grid OPEX",{"$f":"Background!M18","v":0},null,null,"PHP/year"]
[null,null,"Life span",{"$f":"Background!M19","v":20},null,null,"years"]
[]
[]
[]
[null,null,"RE Certificates (REC)","Default"]
[]
[null,null,null,"Value (Default)","Value (Individual)"]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalen total",{"$f":"D291*D292","v":0},{"$f":"E292*E291","v":0},null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"Wind capacity total",{"$f":"IF(D11=\"Default\",D17,\"\")","v":0},{"$f":"IF(D11=\"Default\",\"\",E17)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$255=\"Default\",$D$257,\"\")","v":0},{"$f":"IF($D$255=\"Default\",\"\",$E$257)","v":""},null,"kWh"]
[null,null,"Diesel operational capacity total",{"$f":"IF(IF($D$37=\"Default\",D$39,\"0\")+IF($D$59=\"Default\",D$61,\"0\")+IF($D$81=\"Default\",D$83,\"0\")+IF($D$103=\"Default\",D$105,\"0\")+IF($D$125=\"Default\",D$127,\"0\")+IF($D$147=\"Default\",D$149,\"0\")+IF($D$169=\"Default\",D$171,\"0\")+IF($D$191=\"Default\",D$193,\"0\")+IF($D$213=\"Default\",D$215,\"0\")+IF($D$235=\"Default\",D$237,\"0\")>0,(IF($D$37=\"Default\",D$39,\"0\")+IF($D$59=\"Default\",D$61,\"0\")+IF($D$81=\"Default\",D$83,\"0\")+IF($D$103=\"Default\",D$105,\"0\")+IF($D$125=\"Default\",D$127,\"0\")+IF($D$147=\"Default\",D$149,\"0\")+IF($D$169=\"Default\",D$171,\"0\")+IF($D$191=\"Default\",D$193,\"0\")+IF($D$213=\"Default\",D$215,\"0\")+IF($D$235=\"Default\",D$237,\"0\")),\"\")","v":""},{"$f":"IF(IF($D$37=\"Individual\",E$40,\"0\")+IF($D$59=\"Individual\",E$62,\"0\")+IF($D$81=\"Individual\",E$84,\"0\")+IF($D$103=\"Individual\",E$106,\"0\")+IF($D$125=\"Individual\",E$128,\"0\")+IF($D$147=\"Individual\",E$150,\"0\")+IF($D$169=\"Individual\",E$172,\"0\")+IF($D$191=\"Individual\",E$194,\"0\")+IF($D$213=\"Individual\",E$216,\"0\")+IF($D$235=\"Individual\",E$238,\"0\")>0,(IF($D$37=\"Individual\",E$40,\"0\")+IF($D$59=\"Individual\",E$62,\"0\")+IF($D$81=\"Individual\",E$84,\"0\")+IF($D$103=\"Individual\",E$106,\"0\")+IF($D$125=\"Individual\",E$128,\"0\")+IF($D$147=\"Individual\",E$150,\"0\")+IF($D$169=\"Individual\",E$172,\"0\")+IF($D$191=\"Individual\",E$194,\"0\")+IF($D$213=\"Individual\",E$216,\"0\")+IF($D$235=\"Individual\",E$238,\"0\")),\"\")","v":""},null,"kW"]
[]
[]
[null,null,"Wind-diesel-battery simulation"]
[null,null,null,"Please note: The simulation can take some minutes.  \nplease DO NOT interrupt the simulation because afterwards the SPT might not work normally anymore. If you still need to interrupt, afterwards please restart the SPT from a previously saved version. "]
[]
[]
[null,null,"System scenarios"]
[]
[null,null,"This function calculates average LCOE and RE-Share of different system configurations over project lifetime. New and eligible Wind capacities are defined below, existing (eligible and ineligible) Wind capacities remain constant as chosen above in section \"select Wind size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[null,null,"Select scenario parameters","Sizes"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","Wind","Battery","Wind","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,10,20]
[null,null,"Step 2",0.6,0.6,20,40]
[null,null,"Step 3",1,1,30,60]
[null,null,"Step 4",1.3,1.3,40,80]
[null,null,"Step 5",1.6,1.6,50,100]
[null,null,"Step 6",2,2,60,120]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,70,140]
[null,null,"Step 8",2.6,2.6,80,160]
[null,null,"Step 9",3,3,90,180]
[null,null,"Step 10",3.3,3.3,100,200]

{"sheet":"Simulation Results Wind","index":7,"n_rows":72,"n_cols":38,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[71,1,71,5],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,22,1,23]]}
[]
[null,"Techno-economic Results - Wind hybrid system",null,null,null,null,null,null,null,null,null,null,{"$f":"Background!M59","v":"GenCo A"},null,{"$f":"Background!O59","v":"GenCo B"},null,{"$f":"Background!Q59","v":"GenCo C"},null,{"$f":"Background!S59","v":"GenCo D"},null,{"$f":"Background!U59","v":"GenCo E"},null,{"$f":"Background!W59","v":"GenCo F"},null,{"$f":"Background!Y59","v":"GenCo G"},null,{"$f":"Background!AA59","v":"GenCo H"},null,{"$f":"Background!AC59","v":"GenCo I"},null,{"$f":"Background!AE59","v":"GenCo J"}]
[null,{"$f":"Background!A174","v":0},{"$f":"Background!C60","v":"LCOE [PHP/kWh]"},{"$f":"Background!D60","v":"RE share eligible"},{"$f":"Background!E60","v":"Consumption (+losses) [MWh]"},{"$f":"Background!F60","v":"Peak load [kW]"},{"$f":"Background!G60","v":"Distribution losses [MWh]"},{"$f":"Background!H60","v":"Wind generation potential [MWh]"},{"$f":"Background!I60","v":"Existing non-eligible Wind electricity consumed [MWh]"},{"$f":"Background!J60","v":"Existing eligible Wind electricity consumed [MWh]"},{"$f":"Background!K60","v":"New Wind electricity consumed   [MWh]"},{"$f":"Background!L60","v":"Total Wind electricity consumed [MWh]"},{"$f":"Background!M60","v":"Diesel generation [MWh]"},{"$f":"Background!N60","v":"Diesel consumption [L]"},{"$f":"Background!O60","v":"Diesel generation [MWh]"},{"$f":"Background!P60","v":"Diesel consumption [L]"},{"$f":"Background!Q60","v":"Diesel generation [MWh]"},{"$f":"Background!R60","v":"Diesel consumption [L]"},{"$f":"Background!S60","v":"Diesel generation [MWh]"},{"$f":"Background!T60","v":"Diesel consumption [L]"},{"$f":"Background!U60","v":"Diesel generation [MWh]"},{"$f":"Background!V60","v":"Diesel consumption [L]"},{"$f":"Background!W60","v":"Diesel generation [MWh]"},{"$f":"Background!X60","v":"Diesel consumption [L]"},{"$f":"Background!Y60","v":"Diesel generation [MWh]"},{"$f":"Background!Z60","v":"Diesel consumption [L]"},{"$f":"Background!AA60","v":"Diesel generation [MWh]"},{"$f":"Background!AB60","v":"Diesel consumption [L]"},{"$f":"Background!AC60","v":"Diesel generation [MWh]"},{"$f":"Background!AD60","v":"Diesel consumption [L]"},{"$f":"Background!AE60","v":"Diesel generation [MWh]"},{"$f":"Background!AF60","v":"Diesel consumption [L]"},{"$f":"Background!AG60","v":"Total diesel electricity generation [MWh]"},{"$f":"Background!AH60","v":"Total diesel electricity consumed [MWh]"},{"$f":"Background!AI60","v":"Total diesel excess [MWh]"},{"$f":"Background!AJ60","v":"Total diesel fuel consumption [l]"},{"$f":"Background!AM60","v":"Battery discharge [MWh]"},{"$f":"Background!AN60","v":"Unmet load [MWh]"}]
[null,{"$f":"Background!A61","v":1},{"$f":"Background!C61","v":0},{"$f":"Background!D61","v":0},{"$f":"Background!E61","v":0},{"$f":"Background!F61","v":0},{"$f":"Background!G61","v":0},{"$f":"Background!H61","v":0},{"$f":"Background!I61","v":0},{"$f":"Background!J61","v":0},{"$f":"Background!K61","v":0},{"$f":"Background!L61","v":0},{"$f":"Background!M61","v":0},{"$f":"Background!N61","v":0},{"$f":"Background!O61","v":0},{"$f":"Background!P61","v":0},{"$f":"Background!Q61","v":0},{"$f":"Background!R61","v":0},{"$f":"Background!S61","v":0},{"$f":"Background!T61","v":0},{"$f":"Background!U61","v":0},{"$f":"Background!V61","v":0},{"$f":"Background!W61","v":0},{"$f":"Background!X61","v":0},{"$f":"Background!Y61","v":0},{"$f":"Background!Z61","v":0},{"$f":"Background!AA61","v":0},{"$f":"Background!AB61","v":0},{"$f":"Background!AC61","v":0},{"$f":"Background!AD61","v":0},{"$f":"Background!AE61","v":0},{"$f":"Background!AF61","v":0},{"$f":"Background!AG61","v":0},{"$f":"Background!AH61","v":0},{"$f":"Background!AI61","v":0},{"$f":"Background!AJ61","v":0},{"$f":"Background!AM61","v":0},{"$f":"Background!AN61","v":0}]
[null,{"$f":"Background!A62","v":2},{"$f":"Background!C62","v":0},{"$f":"Background!D62","v":0},{"$f":"Background!E62","v":0},{"$f":"Background!F62","v":0},{"$f":"Background!G62","v":0},{"$f":"Background!H62","v":0},{"$f":"Background!I62","v":0},{"$f":"Background!J62","v":0},{"$f":"Background!K62","v":0},{"$f":"Background!L62","v":0},{"$f":"Background!M62","v":0},{"$f":"Background!N62","v":0},{"$f":"Background!O62","v":0},{"$f":"Background!P62","v":0},{"$f":"Background!Q62","v":0},{"$f":"Background!R62","v":0},{"$f":"Background!S62","v":0},{"$f":"Background!T62","v":0},{"$f":"Background!U62","v":0},{"$f":"Background!V62","v":0},{"$f":"Background!W62","v":0},{"$f":"Background!X62","v":0},{"$f":"Background!Y62","v":0},{"$f":"Background!Z62","v":0},{"$f":"Background!AA62","v":0},{"$f":"Background!AB62","v":0},{"$f":"Background!AC62","v":0},{"$f":"Background!AD62","v":0},{"$f":"Background!AE62","v":0},{"$f":"Background!AF62","v":0},{"$f":"Background!AG62","v":0},{"$f":"Background!AH62","v":0},{"$f":"Background!AI62","v":0},{"$f":"Background!AJ62","v":0},{"$f":"Background!AM62","v":0},{"$f":"Background!AN62","v":0}]
[null,{"$f":"Background!A63","v":3},{"$f":"Background!C63","v":0},{"$f":"Background!D63","v":0},{"$f":"Background!E63","v":0},{"$f":"Background!F63","v":0},{"$f":"Background!G63","v":0},{"$f":"Background!H63","v":0},{"$f":"Background!I63","v":0},{"$f":"Background!J63","v":0},{"$f":"Background!K63","v":0},{"$f":"Background!L63","v":0},{"$f":"Background!M63","v":0},{"$f":"Background!N63","v":0},{"$f":"Background!O63","v":0},{"$f":"Background!P63","v":0},{"$f":"Background!Q63","v":0},{"$f":"Background!R63","v":0},{"$f":"Background!S63","v":0},{"$f":"Background!T63","v":0},{"$f":"Background!U63","v":0},{"$f":"Background!V63","v":0},{"$f":"Background!W63","v":0},{"$f":"Background!X63","v":0},{"$f":"Background!Y63","v":0},{"$f":"Background!Z63","v":0},{"$f":"Background!AA63","v":0},{"$f":"Background!AB63","v":0},{"$f":"Background!AC63","v":0},{"$f":"Background!AD63","v":0},{"$f":"Background!AE63","v":0},{"$f":"Background!AF63","v":0},{"$f":"Background!AG63","v":0},{"$f":"Background!AH63","v":0},{"$f":"Background!AI63","v":0},{"$f":"Background!AJ63","v":0},{"$f":"Background!AM63","v":0},{"$f":"Background!AN63","v":0}]
[null,{"$f":"Background!A64","v":4},{"$f":"Background!C64","v":0},{"$f":"Background!D64","v":0},{"$f":"Background!E64","v":0},{"$f":"Background!F64","v":0},{"$f":"Background!G64","v":0},{"$f":"Background!H64","v":0},{"$f":"Background!I64","v":0},{"$f":"Background!J64","v":0},{"$f":"Background!K64","v":0},{"$f":"Background!L64","v":0},{"$f":"Background!M64","v":0},{"$f":"Background!N64","v":0},{"$f":"Background!O64","v":0},{"$f":"Background!P64","v":0},{"$f":"Background!Q64","v":0},{"$f":"Background!R64","v":0},{"$f":"Background!S64","v":0},{"$f":"Background!T64","v":0},{"$f":"Background!U64","v":0},{"$f":"Background!V64","v":0},{"$f":"Background!W64","v":0},{"$f":"Background!X64","v":0},{"$f":"Background!Y64","v":0},{"$f":"Background!Z64","v":0},{"$f":"Background!AA64","v":0},{"$f":"Background!AB64","v":0},{"$f":"Background!AC64","v":0},{"$f":"Background!AD64","v":0},{"$f":"Background!AE64","v":0},{"$f":"Background!AF64","v":0},{"$f":"Background!AG64","v":0},{"$f":"Background!AH64","v":0},{"$f":"Background!AI64","v":0},{"$f":"Background!AJ64","v":0},{"$f":"Background!AM64","v":0},{"$f":"Background!AN64","v":0}]
[null,{"$f":"Background!A65","v":5},{"$f":"Background!C65","v":0},{"$f":"Background!D65","v":0},{"$f":"Background!E65","v":0},{"$f":"Background!F65","v":0},{"$f":"Background!G65","v":0},{"$f":"Background!H65","v":0},{"$f":"Background!I65","v":0},{"$f":"Background!J65","v":0},{"$f":"Background!K65","v":0},{"$f":"Background!L65","v":0},{"$f":"Background!M65","v":0},{"$f":"Background!N65","v":0},{"$f":"Background!O65","v":0},{"$f":"Background!P65","v":0},{"$f":"Background!Q65","v":0},{"$f":"Background!R65","v":0},{"$f":"Background!S65","v":0},{"$f":"Background!T65","v":0},{"$f":"Background!U65","v":0},{"$f":"Background!V65","v":0},{"$f":"Background!W65","v":0},{"$f":"Background!X65","v":0},{"$f":"Background!Y65","v":0},{"$f":"Background!Z65","v":0},{"$f":"Background!AA65","v":0},{"$f":"Background!AB65","v":0},{"$f":"Background!AC65","v":0},{"$f":"Background!AD65","v":0},{"$f":"Background!AE65","v":0},{"$f":"Background!AF65","v":0},{"$f":"Background!AG65","v":0},{"$f":"Background!AH65","v":0},{"$f":"Background!AI65","v":0},{"$f":"Background!AJ65","v":0},{"$f":"Background!AM65","v":0},{"$f":"Background!AN65","v":0}]
[null,{"$f":"Background!A66","v":6},{"$f":"Background!C66","v":0},{"$f":"Background!D66","v":0},{"$f":"Background!E66","v":0},{"$f":"Background!F66","v":0},{"$f":"Background!G66","v":0},{"$f":"Background!H66","v":0},{"$f":"Background!I66","v":0},{"$f":"Background!J66","v":0},{"$f":"Background!K66","v":0},{"$f":"Background!L66","v":0},{"$f":"Background!M66","v":0},{"$f":"Background!N66","v":0},{"$f":"Background!O66","v":0},{"$f":"Background!P66","v":0},{"$f":"Background!Q66","v":0},{"$f":"Background!R66","v":0},{"$f":"Background!S66","v":0},{"$f":"Background!T66","v":0},{"$f":"Background!U66","v":0},{"$f":"Background!V66","v":0},{"$f":"Background!W66","v":0},{"$f":"Background!X66","v":0},{"$f":"Background!Y66","v":0},{"$f":"Background!Z66","v":0},{"$f":"Background!AA66","v":0},{"$f":"Background!AB66","v":0},{"$f":"Background!AC66","v":0},{"$f":"Background!AD66","v":0},{"$f":"Background!AE66","v":0},{"$f":"Background!AF66","v":0},{"$f":"Background!AG66","v":0},{"$f":"Background!AH66","v":0},{"$f":"Background!AI66","v":0},{"$f":"Background!AJ66","v":0},{"$f":"Background!AM66","v":0},{"$f":"Background!AN66","v":0}]
[null,{"$f":"Background!A67","v":7},{"$f":"Background!C67","v":0},{"$f":"Background!D67","v":0},{"$f":"Background!E67","v":0},{"$f":"Background!F67","v":0},{"$f":"Background!G67","v":0},{"$f":"Background!H67","v":0},{"$f":"Background!I67","v":0},{"$f":"Background!J67","v":0},{"$f":"Background!K67","v":0},{"$f":"Background!L67","v":0},{"$f":"Background!M67","v":0},{"$f":"Background!N67","v":0},{"$f":"Background!O67","v":0},{"$f":"Background!P67","v":0},{"$f":"Background!Q67","v":0},{"$f":"Background!R67","v":0},{"$f":"Background!S67","v":0},{"$f":"Background!T67","v":0},{"$f":"Background!U67","v":0},{"$f":"Background!V67","v":0},{"$f":"Background!W67","v":0},{"$f":"Background!X67","v":0},{"$f":"Background!Y67","v":0},{"$f":"Background!Z67","v":0},{"$f":"Background!AA67","v":0},{"$f":"Background!AB67","v":0},{"$f":"Background!AC67","v":0},{"$f":"Background!AD67","v":0},{"$f":"Background!AE67","v":0},{"$f":"Background!AF67","v":0},{"$f":"Background!AG67","v":0},{"$f":"Background!AH67","v":0},{"$f":"Background!AI67","v":0},{"$f":"Background!AJ67","v":0},{"$f":"Background!AM67","v":0},{"$f":"Background!AN67","v":0}]
[null,{"$f":"Background!A68","v":8},{"$f":"Background!C68","v":0},{"$f":"Background!D68","v":0},{"$f":"Background!E68","v":0},{"$f":"Background!F68","v":0},{"$f":"Background!G68","v":0},{"$f":"Background!H68","v":0},{"$f":"Background!I68","v":0},{"$f":"Background!J68","v":0},{"$f":"Background!K68","v":0},{"$f":"Background!L68","v":0},{"$f":"Background!M68","v":0},{"$f":"Background!N68","v":0},{"$f":"Background!O68","v":0},{"$f":"Background!P68","v":0},{"$f":"Background!Q68","v":0},{"$f":"Background!R68","v":0},{"$f":"Background!S68","v":0},{"$f":"Background!T68","v":0},{"$f":"Background!U68","v":0},{"$f":"Background!V68","v":0},{"$f":"Background!W68","v":0},{"$f":"Background!X68","v":0},{"$f":"Background!Y68","v":0},{"$f":"Background!Z68","v":0},{"$f":"Background!AA68","v":0},{"$f":"Background!AB68","v":0},{"$f":"Background!AC68","v":0},{"$f":"Background!AD68","v":0},{"$f":"Background!AE68","v":0},{"$f":"Background!AF68","v":0},{"$f":"Background!AG68","v":0},{"$f":"Background!AH68","v":0},{"$f":"Background!AI68","v":0},{"$f":"Background!AJ68","v":0},{"$f":"Background!AM68","v":0},{"$f":"Background!AN68","v":0}]
[null,{"$f":"Background!A69","v":9},{"$f":"Background!C69","v":0},{"$f":"Background!D69","v":0},{"$f":"Background!E69","v":0},{"$f":"Background!F69","v":0},{"$f":"Background!G69","v":0},{"$f":"Background!H69","v":0},{"$f":"Background!I69","v":0},{"$f":"Background!J69","v":0},{"$f":"Background!K69","v":0},{"$f":"Background!L69","v":0},{"$f":"Background!M69","v":0},{"$f":"Background!N69","v":0},{"$f":"Background!O69","v":0},{"$f":"Background!P69","v":0},{"$f":"Background!Q69","v":0},{"$f":"Background!R69","v":0},{"$f":"Background!S69","v":0},{"$f":"Background!T69","v":0},{"$f":"Background!U69","v":0},{"$f":"Background!V69","v":0},{"$f":"Background!W69","v":0},{"$f":"Background!X69","v":0},{"$f":"Background!Y69","v":0},{"$f":"Background!Z69","v":0},{"$f":"Background!AA69","v":0},{"$f":"Background!AB69","v":0},{"$f":"Background!AC69","v":0},{"$f":"Background!AD69","v":0},{"$f":"Background!AE69","v":0},{"$f":"Background!AF69","v":0},{"$f":"Background!AG69","v":0},{"$f":"Background!AH69","v":0},{"$f":"Background!AI69","v":0},{"$f":"Background!AJ69","v":0},{"$f":"Background!AM69","v":0},{"$f":"Background!AN69","v":0}]
[null,{"$f":"Background!A70","v":10},{"$f":"Background!C70","v":0},{"$f":"Background!D70","v":0},{"$f":"Background!E70","v":0},{"$f":"Background!F70","v":0},{"$f":"Background!G70","v":0},{"$f":"Background!H70","v":0},{"$f":"Background!I70","v":0},{"$f":"Background!J70","v":0},{"$f":"Background!K70","v":0},{"$f":"Background!L70","v":0},{"$f":"Background!M70","v":0},{"$f":"Background!N70","v":0},{"$f":"Background!O70","v":0},{"$f":"Background!P70","v":0},{"$f":"Background!Q70","v":0},{"$f":"Background!R70","v":0},{"$f":"Background!S70","v":0},{"$f":"Background!T70","v":0},{"$f":"Background!U70","v":0},{"$f":"Background!V70","v":0},{"$f":"Background!W70","v":0},{"$f":"Background!X70","v":0},{"$f":"Background!Y70","v":0},{"$f":"Background!Z70","v":0},{"$f":"Background!AA70","v":0},{"$f":"Background!AB70","v":0},{"$f":"Background!AC70","v":0},{"$f":"Background!AD70","v":0},{"$f":"Background!AE70","v":0},{"$f":"Background!AF70","v":0},{"$f":"Background!AG70","v":0},{"$f":"Background!AH70","v":0},{"$f":"Background!AI70","v":0},{"$f":"Background!AJ70","v":0},{"$f":"Background!AM70","v":0},{"$f":"Background!AN70","v":0}]
[null,{"$f":"Background!A71","v":11},{"$f":"Background!C71","v":0},{"$f":"Background!D71","v":0},{"$f":"Background!E71","v":0},{"$f":"Background!F71","v":0},{"$f":"Background!G71","v":0},{"$f":"Background!H71","v":0},{"$f":"Background!I71","v":0},{"$f":"Background!J71","v":0},{"$f":"Background!K71","v":0},{"$f":"Background!L71","v":0},{"$f":"Background!M71","v":0},{"$f":"Background!N71","v":0},{"$f":"Background!O71","v":0},{"$f":"Background!P71","v":0},{"$f":"Background!Q71","v":0},{"$f":"Background!R71","v":0},{"$f":"Background!S71","v":0},{"$f":"Background!T71","v":0},{"$f":"Background!U71","v":0},{"$f":"Background!V71","v":0},{"$f":"Background!W71","v":0},{"$f":"Background!X71","v":0},{"$f":"Background!Y71","v":0},{"$f":"Background!Z71","v":0},{"$f":"Background!AA71","v":0},{"$f":"Background!AB71","v":0},{"$f":"Background!AC71","v":0},{"$f":"Background!AD71","v":0},{"$f":"Background!AE71","v":0},{"$f":"Background!AF71","v":0},{"$f":"Background!AG71","v":0},{"$f":"Background!AH71","v":0},{"$f":"Background!AI71","v":0},{"$f":"Background!AJ71","v":0},{"$f":"Background!AM71","v":0},{"$f":"Background!AN71","v":0}]
[null,{"$f":"Background!A72","v":12},{"$f":"Background!C72","v":0},{"$f":"Background!D72","v":0},{"$f":"Background!E72","v":0},{"$f":"Background!F72","v":0},{"$f":"Background!G72","v":0},{"$f":"Background!H72","v":0},{"$f":"Background!I72","v":0},{"$f":"Background!J72","v":0},{"$f":"Background!K72","v":0},{"$f":"Background!L72","v":0},{"$f":"Background!M72","v":0},{"$f":"Background!N72","v":0},{"$f":"Background!O72","v":0},{"$f":"Background!P72","v":0},{"$f":"Background!Q72","v":0},{"$f":"Background!R72","v":0},{"$f":"Background!S72","v":0},{"$f":"Background!T72","v":0},{"$f":"Background!U72","v":0},{"$f":"Background!V72","v":0},{"$f":"Background!W72","v":0},{"$f":"Background!X72","v":0},{"$f":"Background!Y72","v":0},{"$f":"Background!Z72","v":0},{"$f":"Background!AA72","v":0},{"$f":"Background!AB72","v":0},{"$f":"Background!AC72","v":0},{"$f":"Background!AD72","v":0},{"$f":"Background!AE72","v":0},{"$f":"Background!AF72","v":0},{"$f":"Background!AG72","v":0},{"$f":"Background!AH72","v":0},{"$f":"Background!AI72","v":0},{"$f":"Background!AJ72","v":0},{"$f":"Background!AM72","v":0},{"$f":"Background!AN72","v":0}]
[null,{"$f":"Background!A73","v":13},{"$f":"Background!C73","v":0},{"$f":"Background!D73","v":0},{"$f":"Background!E73","v":0},{"$f":"Background!F73","v":0},{"$f":"Background!G73","v":0},{"$f":"Background!H73","v":0},{"$f":"Background!I73","v":0},{"$f":"Background!J73","v":0},{"$f":"Background!K73","v":0},{"$f":"Background!L73","v":0},{"$f":"Background!M73","v":0},{"$f":"Background!N73","v":0},{"$f":"Background!O73","v":0},{"$f":"Background!P73","v":0},{"$f":"Background!Q73","v":0},{"$f":"Background!R73","v":0},{"$f":"Background!S73","v":0},{"$f":"Background!T73","v":0},{"$f":"Background!U73","v":0},{"$f":"Background!V73","v":0},{"$f":"Background!W73","v":0},{"$f":"Background!X73","v":0},{"$f":"Background!Y73","v":0},{"$f":"Background!Z73","v":0},{"$f":"Background!AA73","v":0},{"$f":"Background!AB73","v":0},{"$f":"Background!AC73","v":0},{"$f":"Background!AD73","v":0},{"$f":"Background!AE73","v":0},{"$f":"Background!AF73","v":0},{"$f":"Background!AG73","v":0},{"$f":"Background!AH73","v":0},{"$f":"Background!AI73","v":0},{"$f":"Background!AJ73","v":0},{"$f":"Background!AM73","v":0},{"$f":"Background!AN73","v":0}]
[null,{"$f":"Background!A74","v":14},{"$f":"Background!C74","v":0},{"$f":"Background!D74","v":0},{"$f":"Background!E74","v":0},{"$f":"Background!F74","v":0},{"$f":"Background!G74","v":0},{"$f":"Background!H74","v":0},{"$f":"Background!I74","v":0},{"$f":"Background!J74","v":0},{"$f":"Background!K74","v":0},{"$f":"Background!L74","v":0},{"$f":"Background!M74","v":0},{"$f":"Background!N74","v":0},{"$f":"Background!O74","v":0},{"$f":"Background!P74","v":0},{"$f":"Background!Q74","v":0},{"$f":"Background!R74","v":0},{"$f":"Background!S74","v":0},{"$f":"Background!T74","v":0},{"$f":"Background!U74","v":0},{"$f":"Background!V74","v":0},{"$f":"Background!W74","v":0},{"$f":"Background!X74","v":0},{"$f":"Background!Y74","v":0},{"$f":"Background!Z74","v":0},{"$f":"Background!AA74","v":0},{"$f":"Background!AB74","v":0},{"$f":"Background!AC74","v":0},{"$f":"Background!AD74","v":0},{"$f":"Background!AE74","v":0},{"$f":"Background!AF74","v":0},{"$f":"Background!AG74","v":0},{"$f":"Background!AH74","v":0},{"$f":"Background!AI74","v":0},{"$f":"Background!AJ74","v":0},{"$f":"Background!AM74","v":0},{"$f":"Background!AN74","v":0}]
[null,{"$f":"Background!A75","v":15},{"$f":"Background!C75","v":0},{"$f":"Background!D75","v":0},{"$f":"Background!E75","v":0},{"$f":"Background!F75","v":0},{"$f":"Background!G75","v":0},{"$f":"Background!H75","v":0},{"$f":"Background!I75","v":0},{"$f":"Background!J75","v":0},{"$f":"Background!K75","v":0},{"$f":"Background!L75","v":0},{"$f":"Background!M75","v":0},{"$f":"Background!N75","v":0},{"$f":"Background!O75","v":0},{"$f":"Background!P75","v":0},{"$f":"Background!Q75","v":0},{"$f":"Background!R75","v":0},{"$f":"Background!S75","v":0},{"$f":"Background!T75","v":0},{"$f":"Background!U75","v":0},{"$f":"Background!V75","v":0},{"$f":"Background!W75","v":0},{"$f":"Background!X75","v":0},{"$f":"Background!Y75","v":0},{"$f":"Background!Z75","v":0},{"$f":"Background!AA75","v":0},{"$f":"Background!AB75","v":0},{"$f":"Background!AC75","v":0},{"$f":"Background!AD75","v":0},{"$f":"Background!AE75","v":0},{"$f":"Background!AF75","v":0},{"$f":"Background!AG75","v":0},{"$f":"Background!AH75","v":0},{"$f":"Background!AI75","v":0},{"$f":"Background!AJ75","v":0},{"$f":"Background!AM75","v":0},{"$f":"Background!AN75","v":0}]
[null,{"$f":"Background!A76","v":16},{"$f":"Background!C76","v":0},{"$f":"Background!D76","v":0},{"$f":"Background!E76","v":0},{"$f":"Background!F76","v":0},{"$f":"Background!G76","v":0},{"$f":"Background!H76","v":0},{"$f":"Background!I76","v":0},{"$f":"Background!J76","v":0},{"$f":"Background!K76","v":0},{"$f":"Background!L76","v":0},{"$f":"Background!M76","v":0},{"$f":"Background!N76","v":0},{"$f":"Background!O76","v":0},{"$f":"Background!P76","v":0},{"$f":"Background!Q76","v":0},{"$f":"Background!R76","v":0},{"$f":"Background!S76","v":0},{"$f":"Background!T76","v":0},{"$f":"Background!U76","v":0},{"$f":"Background!V76","v":0},{"$f":"Background!W76","v":0},{"$f":"Background!X76","v":0},{"$f":"Background!Y76","v":0},{"$f":"Background!Z76","v":0},{"$f":"Background!AA76","v":0},{"$f":"Background!AB76","v":0},{"$f":"Background!AC76","v":0},{"$f":"Background!AD76","v":0},{"$f":"Background!AE76","v":0},{"$f":"Background!AF76","v":0},{"$f":"Background!AG76","v":0},{"$f":"Background!AH76","v":0},{"$f":"Background!AI76","v":0},{"$f":"Background!AJ76","v":0},{"$f":"Background!AM76","v":0},{"$f":"Background!AN76","v":0}]
[null,{"$f":"Background!A77","v":17},{"$f":"Background!C77","v":0},{"$f":"Background!D77","v":0},{"$f":"Background!E77","v":0},{"$f":"Background!F77","v":0},{"$f":"Background!G77","v":0},{"$f":"Background!H77","v":0},{"$f":"Background!I77","v":0},{"$f":"Background!J77","v":0},{"$f":"Background!K77","v":0},{"$f":"Background!L77","v":0},{"$f":"Background!M77","v":0},{"$f":"Background!N77","v":0},{"$f":"Background!O77","v":0},{"$f":"Background!P77","v":0},{"$f":"Background!Q77","v":0},{"$f":"Background!R77","v":0},{"$f":"Background!S77","v":0},{"$f":"Background!T77","v":0},{"$f":"Background!U77","v":0},{"$f":"Background!V77","v":0},{"$f":"Background!W77","v":0},{"$f":"Background!X77","v":0},{"$f":"Background!Y77","v":0},{"$f":"Background!Z77","v":0},{"$f":"Background!AA77","v":0},{"$f":"Background!AB77","v":0},{"$f":"Background!AC77","v":0},{"$f":"Background!AD77","v":0},{"$f":"Background!AE77","v":0},{"$f":"Background!AF77","v":0},{"$f":"Background!AG77","v":0},{"$f":"Background!AH77","v":0},{"$f":"Background!AI77","v":0},{"$f":"Background!AJ77","v":0},{"$f":"Background!AM77","v":0},{"$f":"Background!AN77","v":0}]
[null,{"$f":"Background!A78","v":18},{"$f":"Background!C78","v":0},{"$f":"Background!D78","v":0},{"$f":"Background!E78","v":0},{"$f":"Background!F78","v":0},{"$f":"Background!G78","v":0},{"$f":"Background!H78","v":0},{"$f":"Background!I78","v":0},{"$f":"Background!J78","v":0},{"$f":"Background!K78","v":0},{"$f":"Background!L78","v":0},{"$f":"Background!M78","v":0},{"$f":"Background!N78","v":0},{"$f":"Background!O78","v":0},{"$f":"Background!P78","v":0},{"$f":"Background!Q78","v":0},{"$f":"Background!R78","v":0},{"$f":"Background!S78","v":0},{"$f":"Background!T78","v":0},{"$f":"Background!U78","v":0},{"$f":"Background!V78","v":0},{"$f":"Background!W78","v":0},{"$f":"Background!X78","v":0},{"$f":"Background!Y78","v":0},{"$f":"Background!Z78","v":0},{"$f":"Background!AA78","v":0},{"$f":"Background!AB78","v":0},{"$f":"Background!AC78","v":0},{"$f":"Background!AD78","v":0},{"$f":"Background!AE78","v":0},{"$f":"Background!AF78","v":0},{"$f":"Background!AG78","v":0},{"$f":"Background!AH78","v":0},{"$f":"Background!AI78","v":0},{"$f":"Background!AJ78","v":0},{"$f":"Background!AM78","v":0},{"$f":"Background!AN78","v":0}]
[null,{"$f":"Background!A79","v":19},{"$f":"Background!C79","v":0},{"$f":"Background!D79","v":0},{"$f":"Background!E79","v":0},{"$f":"Background!F79","v":0},{"$f":"Background!G79","v":0},{"$f":"Background!H79","v":0},{"$f":"Background!I79","v":0},{"$f":"Background!J79","v":0},{"$f":"Background!K79","v":0},{"$f":"Background!L79","v":0},{"$f":"Background!M79","v":0},{"$f":"Background!N79","v":0},{"$f":"Background!O79","v":0},{"$f":"Background!P79","v":0},{"$f":"Background!Q79","v":0},{"$f":"Background!R79","v":0},{"$f":"Background!S79","v":0},{"$f":"Background!T79","v":0},{"$f":"Background!U79","v":0},{"$f":"Background!V79","v":0},{"$f":"Background!W79","v":0},{"$f":"Background!X79","v":0},{"$f":"Background!Y79","v":0},{"$f":"Background!Z79","v":0},{"$f":"Background!AA79","v":0},{"$f":"Background!AB79","v":0},{"$f":"Background!AC79","v":0},{"$f":"Background!AD79","v":0},{"$f":"Background!AE79","v":0},{"$f":"Background!AF79","v":0},{"$f":"Background!AG79","v":0},{"$f":"Background!AH79","v":0},{"$f":"Background!AI79","v":0},{"$f":"Background!AJ79","v":0},{"$f":"Background!AM79","v":0},{"$f":"Background!AN79","v":0}]
[null,{"$f":"Background!A80","v":20},{"$f":"Background!C80","v":0},{"$f":"Background!D80","v":0},{"$f":"Background!E80","v":0},{"$f":"Background!F80","v":0},{"$f":"Background!G80","v":0},{"$f":"Background!H80","v":0},{"$f":"Background!I80","v":0},{"$f":"Background!J80","v":0},{"$f":"Background!K80","v":0},{"$f":"Background!L80","v":0},{"$f":"Background!M80","v":0},{"$f":"Background!N80","v":0},{"$f":"Background!O80","v":0},{"$f":"Background!P80","v":0},{"$f":"Background!Q80","v":0},{"$f":"Background!R80","v":0},{"$f":"Background!S80","v":0},{"$f":"Background!T80","v":0},{"$f":"Background!U80","v":0},{"$f":"Background!V80","v":0},{"$f":"Background!W80","v":0},{"$f":"Background!X80","v":0},{"$f":"Background!Y80","v":0},{"$f":"Background!Z80","v":0},{"$f":"Background!AA80","v":0},{"$f":"Background!AB80","v":0},{"$f":"Background!AC80","v":0},{"$f":"Background!AD80","v":0},{"$f":"Background!AE80","v":0},{"$f":"Background!AF80","v":0},{"$f":"Background!AG80","v":0},{"$f":"Background!AH80","v":0},{"$f":"Background!AI80","v":0},{"$f":"Background!AJ80","v":0},{"$f":"Background!AM80","v":0},{"$f":"Background!AN80","v":0}]
[null,{"$f":"Background!A83","v":"Average"},{"$f":"Background!C83","v":{"$error":"#DIV/0!"}},{"$f":"Background!D83","v":{"$error":"#DIV/0!"}},{"$f":"Background!E83","v":{"$error":"#DIV/0!"}},{"$f":"Background!F83","v":{"$error":"#DIV/0!"}},{"$f":"Background!G83","v":{"$error":"#DIV/0!"}},{"$f":"Background!H83","v":{"$error":"#DIV/0!"}},{"$f":"Background!I83","v":{"$error":"#DIV/0!"}},{"$f":"Background!J83","v":{"$error":"#DIV/0!"}},{"$f":"Background!K83","v":{"$error":"#DIV/0!"}},{"$f":"Background!L83","v":{"$error":"#DIV/0!"}},{"$f":"Background!M83","v":{"$error":"#DIV/0!"}},{"$f":"Background!N83","v":{"$error":"#DIV/0!"}},{"$f":"Background!O83","v":{"$error":"#DIV/0!"}},{"$f":"Background!P83","v":{"$error":"#DIV/0!"}},{"$f":"Background!Q83","v":{"$error":"#DIV/0!"}},{"$f":"Background!R83","v":{"$error":"#DIV/0!"}},{"$f":"Background!S83","v":{"$error":"#DIV/0!"}},{"$f":"Background!T83","v":{"$error":"#DIV/0!"}},{"$f":"Background!U83","v":{"$error":"#DIV/0!"}},{"$f":"Background!V83","v":{"$error":"#DIV/0!"}},{"$f":"Background!W83","v":{"$error":"#DIV/0!"}},{"$f":"Background!X83","v":{"$error":"#DIV/0!"}},{"$f":"Background!Y83","v":{"$error":"#DIV/0!"}},{"$f":"Background!Z83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AA83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AB83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AC83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AD83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AE83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AF83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AG83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AH83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AI83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AJ83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AM83","v":{"$error":"#DIV/0!"}},{"$f":"Background!AN83","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Wind investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial investment [PHP]",{"$f":"'Calc Wind'!B38","v":0},{"$f":"'Calc Wind'!B40","v":2.7000000000000002E-9},{"$f":"'Calc Wind'!B39","v":0},{"$f":"'Calc Wind'!B58","v":500000},{"$f":"'Calc Wind'!B66","v":0},{"$f":"'Calc Wind'!B61","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","Wind OPEX","Battery OPEX","Diesel OPEX","Diesel fuel costs","Grid OPEX","Other OPEX","Personnel OPEX","Wind annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK61","v":0},{"$f":"Background!AL61","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$48+C32,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$56+D32,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B32,E32+F32+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$70+G32,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$62+H32,0)","v":0}]
[null,2,{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK62","v":0},{"$f":"Background!AL62","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$48+C33,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$56+D33,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B33,E33+F33+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$70+G33,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$62+H33,0)","v":0}]
[null,3,{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK63","v":0},{"$f":"Background!AL63","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$48+C34,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$56+D34,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B34,E34+F34+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$70+G34,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$62+H34,0)","v":0}]
[null,4,{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK64","v":0},{"$f":"Background!AL64","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$48+C35,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$56+D35,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B35,E35+F35+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$70+G35,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$62+H35,0)","v":0}]
[null,5,{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK65","v":0},{"$f":"Background!AL65","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$48+C36,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$56+D36,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B36,E36+F36+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$70+G36,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$62+H36,0)","v":0}]
[null,6,{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK66","v":0},{"$f":"Background!AL66","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$48+C37,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$56+D37,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B37,E37+F37+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$70+G37,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$62+H37,0)","v":0}]
[null,7,{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK67","v":0},{"$f":"Background!AL67","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$48+C38,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$56+D38,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B38,E38+F38+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$70+G38,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$62+H38,0)","v":0}]
[null,8,{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK68","v":0},{"$f":"Background!AL68","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$48+C39,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$56+D39,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B39,E39+F39+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$70+G39,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$62+H39,0)","v":0}]
[null,9,{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK69","v":0},{"$f":"Background!AL69","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$48+C40,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$56+D40,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B40,E40+F40+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$70+G40,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$62+H40,0)","v":0}]
[null,10,{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK70","v":0},{"$f":"Background!AL70","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$48+C41,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$56+D41,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B41,E41+F41+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$70+G41,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$62+H41,0)","v":0}]
[null,11,{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK71","v":0},{"$f":"Background!AL71","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$48+C42,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$56+D42,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B42,E42+F42+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$70+G42,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$62+H42,0)","v":0}]
[null,12,{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK72","v":0},{"$f":"Background!AL72","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$48+C43,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$56+D43,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B43,E43+F43+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$70+G43,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$62+H43,0)","v":0}]
[null,13,{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK73","v":0},{"$f":"Background!AL73","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$48+C44,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$56+D44,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B44,E44+F44+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$70+G44,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$62+H44,0)","v":0}]
[null,14,{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK74","v":0},{"$f":"Background!AL74","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$48+C45,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$56+D45,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B45,E45+F45+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$70+G45,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$62+H45,0)","v":0}]
[null,15,{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK75","v":0},{"$f":"Background!AL75","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$48+C46,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$56+D46,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B46,E46+F46+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$70+G46,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$62+H46,0)","v":0}]
[null,16,{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK76","v":0},{"$f":"Background!AL76","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$48+C47,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$56+D47,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B47,E47+F47+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$70+G47,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$62+H47,0)","v":0}]
[null,17,{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK77","v":0},{"$f":"Background!AL77","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$48+C48,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$56+D48,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B48,E48+F48+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$70+G48,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$62+H48,0)","v":0}]
[null,18,{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK78","v":0},{"$f":"Background!AL78","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$48+C49,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$56+D49,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B49,E49+F49+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$70+G49,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$62+H49,0)","v":0}]
[null,19,{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK79","v":0},{"$f":"Background!AL79","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$48+C50,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$56+D50,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B50,E50+F50+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$70+G50,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$62+H50,0)","v":0}]
[null,20,{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK80","v":0},{"$f":"Background!AL80","v":0},{"$f":"'Calc Wind'!$B$67","v":0},{"$f":"'Calc Wind'!$B$63","v":0},{"$f":"'Calc Wind'!$B$64","v":0},{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$48+C51,0)","v":0},{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$56+D51,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$84>=B51,E51+F51+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$70+G51,0)","v":0},{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B51,'Calc Wind'!$B$62+H51,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C32:C51,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D32:D51,\"<>0\"),0)","v":4.0500000000000009E-11},0,0,0,0,0,0,5.1835724323157893E-10,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Only the share of the Wind potential that can be directly consumed or stored in the battery is actually generated, the surplus potential is curtailed and not generated\n\n** The Diesel genset could generate a surplus that is not consumed (due to the lower load limit of the genset) and dumped through a ballast load\n\n"]

{"sheet":"Scenario Results Wind","index":8,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,1,4,1],[5,1,6,1],[7,1,8,1],[9,1,10,1],[11,1,12,1],[23,1,24,1],[13,1,14,1],[15,1,16,1],[17,1,18,1],[19,1,20,1],[21,1,22,1]]}
[]
[null,"Average LCOE/RE-Share","Wind-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$320*'Calc Wind'!$B$2,'Input Wind'!$F$320)","v":0},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$321*'Calc Wind'!$B$2,'Input Wind'!$F$321)","v":10},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$322*'Calc Wind'!$B$2,'Input Wind'!F$322)","v":20},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$323*'Calc Wind'!$B$2,'Input Wind'!$F$323)","v":30},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$324*'Calc Wind'!$B$2,'Input Wind'!F$324)","v":40},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$325*'Calc Wind'!$B$2,'Input Wind'!F$325)","v":50},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$326*'Calc Wind'!$B$2,'Input Wind'!F$326)","v":60},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$327*'Calc Wind'!$B$2,'Input Wind'!F$327)","v":70},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$328*'Calc Wind'!$B$2,'Input Wind'!F$328)","v":80},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$329*'Calc Wind'!$B$2,'Input Wind'!F$329)","v":90},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$330*'Calc Wind'!$B$2,'Input Wind'!F$330)","v":100}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E320*'Calc Wind'!$B$3/168,'Input Wind'!G320)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E321*'Calc Wind'!$B$3/168,'Input Wind'!G321)","v":20}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E322*'Calc Wind'!$B$3/168,'Input Wind'!G322)","v":40}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E323*'Calc Wind'!$B$3/168,'Input Wind'!G323)","v":60}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E324*'Calc Wind'!$B$3/168,'Input Wind'!G324)","v":80}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E325*'Calc Wind'!$B$3/168,'Input Wind'!G325)","v":100}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E326*'Calc Wind'!$B$3/168,'Input Wind'!G326)","v":120}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E327*'Calc Wind'!$B$3/168,'Input Wind'!G327)","v":140}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E328*'Calc Wind'!$B$3/168,'Input Wind'!G328)","v":160}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E329*'Calc Wind'!$B$3/168,'Input Wind'!G329)","v":180}]
[]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E330*'Calc Wind'!$B$3/168,'Input Wind'!G330)","v":200}]
[]
[]
[null,"LCOE [PHP/kWh]","Wind-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$320*'Calc Wind'!$B$2,'Input Wind'!$F$320)","v":0},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$321*'Calc Wind'!$B$2,'Input Wind'!$F$321)","v":10},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$322*'Calc Wind'!$B$2,'Input Wind'!F$322)","v":20},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$323*'Calc Wind'!$B$2,'Input Wind'!$F$323)","v":30},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$324*'Calc Wind'!$B$2,'Input Wind'!F$324)","v":40},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$325*'Calc Wind'!$B$2,'Input Wind'!F$325)","v":50},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$326*'Calc Wind'!$B$2,'Input Wind'!F$326)","v":60},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$327*'Calc Wind'!$B$2,'Input Wind'!F$327)","v":70},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$328*'Calc Wind'!$B$2,'Input Wind'!F$328)","v":80},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$329*'Calc Wind'!$B$2,'Input Wind'!F$329)","v":90},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$330*'Calc Wind'!$B$2,'Input Wind'!F$330)","v":100}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E320*'Calc Wind'!$B$3/168,'Input Wind'!G320)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E321*'Calc Wind'!$B$3/168,'Input Wind'!G321)","v":20}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E322*'Calc Wind'!$B$3/168,'Input Wind'!G322)","v":40}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E323*'Calc Wind'!$B$3/168,'Input Wind'!G323)","v":60}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E324*'Calc Wind'!$B$3/168,'Input Wind'!G324)","v":80}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E325*'Calc Wind'!$B$3/168,'Input Wind'!G325)","v":100}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E326*'Calc Wind'!$B$3/168,'Input Wind'!G326)","v":120}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E327*'Calc Wind'!$B$3/168,'Input Wind'!G327)","v":140}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E328*'Calc Wind'!$B$3/168,'Input Wind'!G328)","v":160}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E329*'Calc Wind'!$B$3/168,'Input Wind'!G329)","v":180}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E330*'Calc Wind'!$B$3/168,'Input Wind'!G330)","v":200}]
[]
[null,"RE-Share ","Wind-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$320*'Calc Wind'!$B$2,'Input Wind'!$F$320)","v":0},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$321*'Calc Wind'!$B$2,'Input Wind'!$F$321)","v":10},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$322*'Calc Wind'!$B$2,'Input Wind'!F$322)","v":20},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$323*'Calc Wind'!$B$2,'Input Wind'!$F$323)","v":30},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$324*'Calc Wind'!$B$2,'Input Wind'!F$324)","v":40},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$325*'Calc Wind'!$B$2,'Input Wind'!F$325)","v":50},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$326*'Calc Wind'!$B$2,'Input Wind'!F$326)","v":60},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$327*'Calc Wind'!$B$2,'Input Wind'!F$327)","v":70},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$328*'Calc Wind'!$B$2,'Input Wind'!F$328)","v":80},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$329*'Calc Wind'!$B$2,'Input Wind'!F$329)","v":90},{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$D$330*'Calc Wind'!$B$2,'Input Wind'!F$330)","v":100}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G320)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G321)","v":20}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G322)","v":40}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G323)","v":60}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G324)","v":80}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G325)","v":100}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G326)","v":120}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G327)","v":140}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G328)","v":160}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G329)","v":180}]
[null,{"$f":"IF('Input Wind'!$D$316=Background!$M$1,'Input Wind'!$E$320*'Calc Wind'!$B$3/168,'Input Wind'!$G330)","v":200}]

{"sheet":"Calc Wind","index":9,"n_rows":291,"n_cols":115,"rows_kept":291,"cut":false,"hidden":true,"merged":[[0,2,0,3],[4,0,4,1],[145,2,145,3]]}
["Framework ",null,"Caution when shifting cells, VBA uses cells in these columns",null,null,"Total Load ","Load plus losses","v_wind reference","v_wind at location","v_wind at height","v_wind rounded ","Wind Energy generated","Demand minus Wind","Excess","C-rate constraint ch.","potential charge","Residual","Residual percentage (day)","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT requirement","RT of Batt","RT req. minus Batt","Diesel req. total","Total min. offtake","Diesel req. - min offtake",{"$f":"CONCATENATE(\"Min. offtake \",A92)","v":"Min. offtake GenCo A"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A92)","v":"Pot. diesel generation GenCo A"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A92)","v":"Cum. Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Diesel generation \",A92)","v":"Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Total generation \",A92)","v":"Total generation GenCo A"},{"$f":"CONCATENATE(A92,\" Consumption [L]\")","v":"GenCo A Consumption [L]"},"Diesel req. - GenCo A",{"$f":"CONCATENATE(\"Min. offtake \",$A112)","v":"Min. offtake GenCo B"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A112)","v":"Pot. diesel generation GenCo B"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A112)","v":"Cum. Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Diesel generation \",$A112)","v":"Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Total generation \",$A112)","v":"Total generation GenCo B"},{"$f":"CONCATENATE($A112,\" Consumption [L]\")","v":"GenCo B Consumption [L]"},"Diesel req. - GenCo AB",{"$f":"CONCATENATE(\"Min. offtake \",$A132)","v":"Min. offtake GenCo C"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A132)","v":"Pot. diesel generation GenCo C"},{"$f":"CONCATENATE(\"Cum. Diesel generation\",$A132)","v":"Cum. Diesel generationGenCo C"},{"$f":"CONCATENATE(\"Diesel generation \",$A132)","v":"Diesel generation GenCo C"},{"$f":"CONCATENATE(\"Total generation \",$A132)","v":"Total generation GenCo C"},{"$f":"CONCATENATE(,$A132,\" Consumption [L]\")","v":"GenCo C Consumption [L]"},"Diesel req. - GenCo ABC",{"$f":"CONCATENATE(\"Min. offtake \",$A152)","v":"Min. offtake GenCo D"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A152)","v":"Pot. diesel generation GenCo D"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A152)","v":"Cum. Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Diesel generation \",$A152)","v":"Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Total generation \",$A152)","v":"Total generation GenCo D"},{"$f":"CONCATENATE(,$A152,\" Consumption [L]\")","v":"GenCo D Consumption [L]"},"Diesel req. - GenCo ABCD",{"$f":"CONCATENATE(\"Min. offtake \",$A172)","v":"Min. offtake GenCo E"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A172)","v":"Pot. diesel generation GenCo E"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A172)","v":"Cum. Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Diesel generation \",$A172)","v":"Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Total generation \",$A172)","v":"Total generation GenCo E"},{"$f":"CONCATENATE(,$A172,\" Consumption [L]\")","v":"GenCo E Consumption [L]"},"Diesel req. - GenCo ABCDEF",{"$f":"CONCATENATE(\"Min. offtake \",$A192)","v":"Min. offtake GenCo F"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A192)","v":"Pot. diesel generation GenCo F"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A192)","v":"Cum. Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Diesel generation \",$A192)","v":"Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Total generation \",$A192)","v":"Total generation GenCo F"},{"$f":"CONCATENATE(,$A192,\" Consumption [L]\")","v":"GenCo F Consumption [L]"},"Diesel req. - GenCo ABCDEFG",{"$f":"CONCATENATE(\"Min. offtake \",$A212)","v":"Min. offtake GenCo G"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A212)","v":"Pot. diesel generation GenCo G"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A212)","v":"Cum. Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Diesel generation \",$A212)","v":"Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Total generation \",$A212)","v":"Total generation GenCo G"},{"$f":"CONCATENATE(,$A212,\" Consumption [L]\")","v":"GenCo G Consumption [L]"},"Diesel req. - GenCo ABCDEFGH",{"$f":"CONCATENATE(\"Min. offtake \",$A232)","v":"Min. offtake GenCo H"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A232)","v":"Pot. diesel generation GenCo H"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A232)","v":"Cum. Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Diesel generation \",$A232)","v":"Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Total generation \",$A232)","v":"Total generation GenCo H"},{"$f":"CONCATENATE(,$A232,\" Consumption [L]\")","v":"GenCo H Consumption [L]"},"Diesel req. - GenCo ABCDEFGHI",{"$f":"CONCATENATE(\"Min. offtake \",$A252)","v":"Min. offtake GenCo I"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A252)","v":"Pot. diesel generation GenCo I"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A252)","v":"Cum. Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Diesel generation \",$A252)","v":"Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Total generation \",$A252)","v":"Total generation GenCo I"},{"$f":"CONCATENATE(,$A252,\" Consumption [L]\")","v":"GenCo I Consumption [L]"},"Diesel req. - GenCo ABCDEFGHIJ",{"$f":"CONCATENATE(\"Min. offtake \",$A272)","v":"Min. offtake GenCo J"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A272)","v":"Pot. diesel generation GenCo J"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A272)","v":"Cum. Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Diesel generation \",$A272)","v":"Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Total generation \",$A272)","v":"Total generation GenCo J"},{"$f":"CONCATENATE(A272,\" Consumption [L]\")","v":"GenCo J Consumption [L]"},"Diesel generation total","Surplus/shortage","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery Discharge","Battery Charge","Real SoC","Initial Batt. Energy","unmet load","Wind used","Wind battcharge","Diesel used","Diesel surplus","Diesel battcharge","Diesel excess","Diesel discharged"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",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,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,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(DC2/B8),0.7)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DC6-DC8,0)*B10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"MIN(-SUM(DI3:DI170),SUM(CZ3:CZ171))","v":{"$error":"#DIV/0!"}}]
["Demand per week",{"$f":"SUM(F3:F170)","v":0},null,null,1,{"$f":"'Existing Load'!J7","v":0},{"$f":"F3*(1+$B$4)","v":0},4.641,{"$f":"H3*$H$173","v":7.2421902990124902},{"$f":"MIN(I3*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J3/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K3,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G3-L3","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N3*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(O3,-(1-DB2)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M3,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(Q3/SUM(Q$3:Q$26),0)","v":0},{"$f":"MIN(Q3/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(S3,(DB2-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$f":"T3*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,M3-U3),5)","v":{"$error":"#DIV/0!"}},{"$f":"G3*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(DB2-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W3-X3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($V3,$Y3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E3<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*R3","v":{"$error":"#DIV/0!"}},{"$f":"MAX($V3,$Y3)-AA3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$99*$R3,$B$96),MIN($B$100*$R3,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB3<=0,0,MIN(MAX(AB3,$B$94),($B$96-AC3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD$3:AD3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE3<=($B$101-($B$99*5+$B$100*2)),AD3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AF3+AC3,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AG3","v":{"$error":"#DIV/0!"}},{"$f":"AB3-AF3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$119*$R3,$B$116),MIN($B$120*$R3,$B$116))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI3<=0,0,MIN(MAX(AI3,$B$114),($B$116-AJ3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK$3:AK3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL3<=($B$121-($B$119*5+$B$120*2)),AK3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AM3+AJ3,$B$116)","v":{"$error":"#DIV/0!"}},{"$f":"$B$117*AN3","v":{"$error":"#DIV/0!"}},{"$f":"AI3-AM3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$139*$R3,$B$136),MIN($B$140*$R3,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP3<=0,0,MIN(MAX(AP3,$B$134),($B$136-AQ3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AR$3:AR3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS3<=($B$141-($B$139*5+$B$140*2)),AR3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AT3+AQ3,$B$136)","v":{"$error":"#DIV/0!"}},{"$f":"$B$137*AU3","v":{"$error":"#DIV/0!"}},{"$f":"AP3-AT3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$157*$R3,$B$156),MIN($B$158*$R3,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW3<=0,0,MIN(MAX(AW3,$B$154),($B$156-AX3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AY$3:AY3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ3<=($B$159-($B$157*5+$B$158*2)),AY3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BA3+AX3,$B$156)","v":{"$error":"#DIV/0!"}},{"$f":"$B$160*BB3","v":{"$error":"#DIV/0!"}},{"$f":"AW3-BB3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$177*$R3,$B$176),MIN($B$178*$R3,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD3<=0,0,MIN(MAX(BD3,$B$174),($B$176-BE3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF$3:BF3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG3<=($B$179-($B$177*5+$B$178*2)),BF3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BH3+BE3,$B$176)","v":{"$error":"#DIV/0!"}},{"$f":"$B$180*BI3","v":{"$error":"#DIV/0!"}},{"$f":"BD3-BI3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$197*$R3,$B$196),MIN($B$198*$R3,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK3<=0,0,MIN(MAX(BK3,$B$194),($B$196-BL3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BM$3:BM3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN3<=($B$199-($B$197*5+$B$198*2)),BM3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BO3+BL3,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BP3","v":{"$error":"#DIV/0!"}},{"$f":"BK3-BP3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$217*$R3,$B$216),MIN($B$218*$R3,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR3<=0,0,MIN(MAX(BR3,$B$214),($B$216-BS3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT$3:BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU3<=($B$219-($B$217*5+$B$218*2)),BT3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BV3+BS3,$B$216)","v":{"$error":"#DIV/0!"}},{"$f":"$B$220*BW3","v":{"$error":"#DIV/0!"}},{"$f":"BR3-BW3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$237*$R3,$B$236),MIN($B$238*$R3,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY3<=0,0,MIN(MAX(BY3,$B$234),($B$236-BZ3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CA$3:CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CB3<=($B$239-($B$237*5+$B$238*2)),CA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CC3+BZ3,$B$236)","v":{"$error":"#DIV/0!"}},{"$f":"$B$240*CD3","v":{"$error":"#DIV/0!"}},{"$f":"BY3-CD3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$257*$R3,$B$256),MIN($B$258*$R3,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF3<=0,0,MIN(MAX(CF3,$B$254),($B$256-CG3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CH$3:CH3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CI3<=($B$259-($B$257*5+$B$258*2)),CH3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CJ3+CG3,$B$256)","v":{"$error":"#DIV/0!"}},{"$f":"$B$260*CK3","v":{"$error":"#DIV/0!"}},{"$f":"CF3-CK3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$277*$R3,$B$276),MIN($B$278*$R3,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM3<=0,0,MIN(MAX(CM3,$B$274),($B$276-CN3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CO$3:CO3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CP3<=($B$279-($B$277*5+$B$278*2)),CO3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CQ3+CN3,$B$276)","v":{"$error":"#DIV/0!"}},{"$f":"$B$280*CR3","v":{"$error":"#DIV/0!"}},{"$f":"CR3+CK3+CD3+BW3+BP3+BI3+BB3+AU3+AN3+AG3","v":{"$error":"#DIV/0!"}},{"$f":"CT3+L3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU3>0,MIN(CU3*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CV3/$B$8,1-DB2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU3<0,MAX(CU3/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CX3/$B$8,-1*(DB2-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CY3*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CW3*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DB2+CY3+CW3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-L3-CT3-CZ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G3-CT3-DD3-CZ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DA3,-1*(L3-DE3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-DE3-CZ3-DD3","v":{"$error":"#DIV/0!"}},{"$f":"CT3-DG3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DA3-DF3,-1*DH3)","v":{"$error":"#DIV/0!"}},{"$f":"-(DH3+DI3)","v":{"$error":"#DIV/0!"}}]
["Losses ",{"$f":"IF('Input Wind'!D261=\"Default\",'Input Wind'!D267,'Input Wind'!E267)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},{"$f":"F4*(1+$B$4)","v":0},4.4829999999999997,{"$f":"H4*$H$173","v":6.9956343698498156},{"$f":"MIN(I4*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J4/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K4,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G4-L4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(N4*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q4/SUM(Q$3:Q$26),0)","v":0},{"$f":"MIN(Q4/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T4*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB3-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W4-X4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($V4,$Y4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX($V4,$Y4)-AA4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AB4<=0,0,MIN(MAX(AB4,$B$94),($B$96-AC4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD$3:AD4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AF4+AC4,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AG4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AI4<=0,0,MIN(MAX(AI4,$B$114),($B$116-AJ4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK$3:AK4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL4<=($B$121-($B$119*5+$B$120*2)),AK4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AN4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E4<=120,MIN($B$139*R4,$B$136),MIN($B$140*R4,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP4<=0,0,MIN(MAX(AP4,$B$134),($B$136-AQ4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AR$3:AR4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS4<=($B$141-($B$139*5+$B$140*2)),AR4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AT4+AQ4,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AW4<=0,0,MIN(MAX(AW4,$B$154),($B$156-AX4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AY$3:AY4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ4<=($B$159-($B$157*5+$B$158*2)),AY4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BA4+AX4,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AW4-BB4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BD4<=0,0,MIN(MAX(BD4,$B$174),($B$176-BE4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF$3:BF4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG4<=($B$179-($B$177*5+$B$178*2)),BF4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BH4+BE4,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BD4-BI4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BK4<=0,0,MIN(MAX(BK4,$B$194),($B$196-BL4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BM$3:BM4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN4<=($B$199-($B$197*5+$B$198*2)),BM4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BO4+BL4,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BP4","v":{"$error":"#DIV/0!"}},{"$f":"BK4-BP4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BR4<=0,0,MIN(MAX(BR4,$B$214),($B$216-BS4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT$3:BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU4<=($B$219-($B$217*5+$B$218*2)),BT4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BV4+BS4,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BR4-BW4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BY4<=0,0,MIN(MAX(BY4,$B$234),($B$236-BZ4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CA$3:CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CB4<=($B$239-($B$237*5+$B$238*2)),CA4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CC4+BZ4,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY4-CD4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CF4<=0,0,MIN(MAX(CF4,$B$254),($B$256-CG4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CH$3:CH4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CI4<=($B$259-($B$257*5+$B$258*2)),CH4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CJ4+CG4,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CF4-CK4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CM4<=0,0,MIN(MAX(CM4,$B$274),($B$276-CN4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CO$3:CO4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CP4<=($B$279-($B$277*5+$B$278*2)),CO4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CQ4+CN4,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CT4+L4-G4","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU4>0,MIN(CU4*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CV4/$B$8,1-DB3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU4<0,MAX(CU4/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CX4/$B$8,-1*(DB3-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CY4*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CW4*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DB3+CY4+CW4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(CZ3:CZ170)-(-1*SUM(DA3:DA170)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G4-L4-CT4-CZ4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DA4,-1*(L4-DE4))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CT4-DG4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DA4-DF4,-1*DH4)","v":{"$error":"#DIV/0!"}},{"$f":"-(DH4+DI4)","v":{"$error":"#DIV/0!"}}]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$f":"'Existing Load'!J9","v":0},0,4.4470000000000001,6.9394570695342699,{"$f":"MIN(I5*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J5/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K5,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"RE excess ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},4.4669999999999996,6.9706666808206839,{"$f":"MIN(I6*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J6/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K6,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-1*SUM(N3:N170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Wind'!D11=\"Default\",'Input Wind'!D17,'Input Wind'!E17))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,4.5549999999999997,7.1079889704809078,{"$f":"MIN(I7*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J7/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K7,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Residual ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery capacity",{"$f":"MAX(IF(Background!U2,Background!U4,IF('Input Wind'!$D$255=\"Default\",'Input Wind'!D257,'Input Wind'!E257)),0.0000000000001)","v":1E-13},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,4.5590000000000002,7.114230892738191,{"$f":"MIN(I8*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J8/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K8,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Q3:Q170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["C-rate 1: ",{"$f":"IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D249,'Input Wind'!E249)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},{"$f":"F9*(1+$B$4)","v":0},4.43,6.9129288999408169,{"$f":"MIN(I9*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J9/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K9,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(BA9+AX9,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Charge efficiency",{"$f":"IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D251,'Input Wind'!E251)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,4.234,6.607074709333955,{"$f":"MIN(I10*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J10/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K10,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discharge efficiency",{"$f":"IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D252,'Input Wind'!E252)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,3.9630000000000001,6.184184476403038,{"$f":"MIN(I11*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J11/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K11,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(N11*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["min SOC",{"$f":"(1-IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D250,'Input Wind'!E250))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,3.339,5.2104446042669048,{"$f":"MIN(I12*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J12/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K12,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel capacity total",{"$f":"B95+B115+B135+B155+B175+B195+B215+B235+B255+B275","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,2.5230000000000001,3.9370924637811924,{"$f":"MIN(I13*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J13/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K13,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB12-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Rotating mass",{"$f":"IF('Input Wind'!$D$261=\"Default\",'Input Wind'!D268,'Input Wind'!E268)","v":0.4},null,null,12,{"$f":"'Existing Load'!J18","v":0},{"$f":"F14*(1+$B$4)","v":0},1.8089999999999999,2.8229093408561936,{"$f":"MIN(I14*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J14/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K14,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Distribution losses",{"$f":"(SUM('Calc Wind'!$G$3:$G$170)-SUM('Calc Wind'!$F$3:$F$170))","v":0},null,null,13,{"$f":"'Existing Load'!J19","v":0},0,1.8919999999999999,2.9524292276948141,{"$f":"MIN(I15*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J15/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K15,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind generation",{"$f":"SUM(L3:L170)","v":{"$error":"#DIV/0!"}},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,2.4500000000000002,3.8231773825857798,{"$f":"MIN(I16*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J16/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K16,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery discharge ",{"$f":"SUM(CZ3:CZ170)","v":{"$error":"#DIV/0!"}},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,2.903,4.5300750782230681,{"$f":"MIN(I17*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J17/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K17,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation total",{"$f":"SUM(CT3:CT170)","v":{"$error":"#DIV/0!"}},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,3.1829999999999998,4.9670096362328717,{"$f":"MIN(I18*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J18/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K18,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN(Q18/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T18*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/week total",{"$f":"B104+B124+B144+B164+B184+B204+B224+B244+B264+B284","v":{"$error":"#DIV/0!"}},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,3.39,5.2900291130472619,{"$f":"MIN(I19*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J19/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K19,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/year total",{"$f":"B19/168*8760","v":{"$error":"#DIV/0!"}},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,3.859,6.0218944977136823,{"$f":"MIN(I20*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J20/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K20,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind from batt. ",{"$f":"IF(B18=0,B17,MIN(-1*SUM(DF3:DF170)+DC4,B17))","v":{"$error":"#DIV/0!"}},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,3.6269999999999998,5.6598630067912739,{"$f":"MIN(I21*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J21/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K21,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind capacity new",{"$f":"IF(Background!U2,Background!U5,IF('Input Wind'!$D$11=\"Default\",'Input Wind'!D16,'Input Wind'!E16))","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,2.9049999999999998,4.5331960393517097,{"$f":"MIN(I22*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J22/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K22,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind capacity existing eligible",{"$f":"IF('Input Wind'!$D$11=\"Default\",'Input Wind'!D14,'Input Wind'!E14)","v":0},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,3.8290000000000002,5.9750800807840614,{"$f":"MIN(I23*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J23/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K23,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex",{"$f":"IF('Input Wind'!D3=\"Default\",'Input Wind'!D7,'Input Wind'!E7)","v":100000},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,4.6260000000000003,7.2187830905476797,{"$f":"MIN(I24*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J24/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K24,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q24/SUM(Q$3:Q$26),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX",{"$f":"IF('Input Wind'!D3=\"Default\",'Input Wind'!D8,'Input Wind'!E8)","v":2000},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,5.0430000000000001,7.8695034858694228,{"$f":"MIN(I25*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J25/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K25,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,24,{"$f":"'Existing Load'!J30","v":0},0,5.2119999999999997,8.1332247012396248,{"$f":"MIN(I26*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J26/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K26,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,5.2789999999999999,8.2377768990491145,{"$f":"MIN(I27*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J27/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K27,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q27/SUM(Q$27:Q$50),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D247,'Input Wind'!E247)","v":27000},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,5.2220000000000004,8.1488295068828336,{"$f":"MIN(I28*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J28/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K28,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q28/SUM(Q$27:Q$50),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX fix",{"$f":"IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D248,'Input Wind'!E248)","v":405},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,5.1040000000000001,7.9646928002929869,{"$f":"MIN(I29*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J29/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K29,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,28,0,0,5.024,7.8398543551473283,{"$f":"MIN(I30*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J30/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K30,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,29,0,0,5.008,7.8148866661181966,{"$f":"MIN(I31*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J31/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K31,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input Wind'!D261=\"Default\",'Input Wind'!D274,'Input Wind'!E274)","v":0.03},null,null,30,0,0,5.07,7.9116364611060828,{"$f":"MIN(I32*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J32/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K32,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,31,{"$f":"IF(E33-E9=24,F9,\"\")","v":0},0,5.0519999999999996,7.8835478109483086,{"$f":"MIN(I33*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J33/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K33,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input Wind'!D261=\"Default\",'Input Wind'!D266,'Input Wind'!E266)","v":20},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,4.9630000000000001,7.7446650407237643,{"$f":"MIN(I34*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J34/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K34,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,33,0,0,4.5780000000000003,7.1438800234602855,{"$f":"MIN(I35*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J35/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K35,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G35*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E35<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*R35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$99*$R35,$B$96),MIN($B$100*$R35,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE35<=($B$101-($B$99*5+$B$100*2)),AD35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$119*$R35,$B$116),MIN($B$120*$R35,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$157*$R35,$B$156),MIN($B$158*$R35,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$177*$R35,$B$176),MIN($B$178*$R35,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$197*$R35,$B$196),MIN($B$198*$R35,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$217*$R35,$B$216),MIN($B$218*$R35,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$237*$R35,$B$236),MIN($B$238*$R35,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$257*$R35,$B$256),MIN($B$258*$R35,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$277*$R35,$B$276),MIN($B$278*$R35,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G35-CT35-DD35-CZ35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G35-DE35-CZ35-DD35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,34,0,0,3.645,5.6879516569490471,{"$f":"MIN(I36*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J36/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K36,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E36<=120,MIN($B$139*R36,$B$136),MIN($B$140*R36,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,2.4390000000000001,3.8060120963782516,{"$f":"MIN(I37*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J37/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K37,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex",{"$f":"B22*B24","v":0},null,null,36,0,0,1.3,2.0286247336169443,{"$f":"MIN(I38*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J38/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K38,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B106+B126+B146+B166+B186+B206+B226+B246+B266+B286","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,0.70199999999999996,1.0954573561531498,{"$f":"MIN(I39*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J39/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K39,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"B8*B28","v":2.7000000000000002E-9},null,null,38,0,0,1.927,3.0070460474460394,{"$f":"MIN(I40*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J40/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K40,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX",{"$f":"B25*B7","v":0},null,null,39,0,0,2.7690000000000001,4.3209706826040915,{"$f":"MIN(I41*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J41/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K41,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var total",{"$f":"B110+B130+B150+B170+B190+B210+B230+B250+B270+B290","v":{"$error":"#DIV/0!"}},null,null,40,0,0,3.5259999999999998,5.5022544697948801,{"$f":"MIN(I42*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J42/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K42,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX",{"$f":"B29*B8","v":4.0500000000000002E-11},null,null,41,0,0,4.2149999999999999,6.5774255786118605,{"$f":"MIN(I43*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J43/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K43,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"(B105+B125+B145+B165+B185+B205+B225+B245+B265+B285)*8760/168","v":{"$error":"#DIV/0!"}},null,null,42,0,0,4.5860000000000003,7.1563638679748509,{"$f":"MIN(I44*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J44/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K44,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B111+B131+B151+B171+B191+B211+B231+B251+B271+B291","v":0},null,null,43,0,{"$f":"F45*(1+$B$4)","v":0},4.5449999999999999,7.0923841648377008,{"$f":"MIN(I45*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J45/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K45,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind lifetime",{"$f":"IF('Input Wind'!D3=\"Default\",'Input Wind'!D9,'Input Wind'!E9)","v":20},null,null,44,0,0,4.2060000000000004,6.5633812535329747,{"$f":"MIN(I46*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J46/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K46,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind CRF",{"$f":"B77*POWER(1+B77,B46)/(POWER(1+B77,B46)-1)","v":0.13387878003966064},null,null,45,0,0,3.8460000000000001,6.0016082503775134,{"$f":"MIN(I47*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J47/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K47,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Ann",{"$f":"B47*B38","v":0},null,null,46,0,0,3.581,5.5880809008325203,{"$f":"MIN(I48*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J48/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K48,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,47,0,0,3.4740000000000002,5.4211094804502036,{"$f":"MIN(I49*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J49/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K49,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,48,0,0,3.5470000000000002,5.5350245616456162,{"$f":"MIN(I50*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J50/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K50,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,49,0,0,3.843,5.9969268086845506,{"$f":"MIN(I51*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J51/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K51,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q51/SUM(Q$51:Q$74),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann total",{"$f":"B109+B129+B149+B169+B189+B209+B229+B249+B269+B289","v":0},null,null,50,0,0,4.2830000000000004,6.6835382569856714,{"$f":"MIN(I52*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J52/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K52,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q52/SUM(Q$51:Q$74),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex total",{"$f":"B45+B42","v":{"$error":"#DIV/0!"}},null,null,51,0,0,4.6879999999999997,7.3155328855355641,{"$f":"MIN(I53*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J53/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K53,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input Wind'!D243<>\"Individual\",'Input Wind'!D253,'Input Wind'!E253)","v":10},null,null,52,0,0,4.9889999999999999,7.785237535396103,{"$f":"MIN(I54*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J54/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K54,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat CRF",{"$f":"B77*POWER(1+B77,B54)/(POWER(1+B77,B54)-1)","v":0.17698416415984405},null,null,53,{"$f":"IF(E55-E31=24,F31,\"\")","v":0},0,5.194,8.1051360510818515,{"$f":"MIN(I55*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J55/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K55,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat Ann",{"$f":"B55*B40","v":4.7785724323157902E-10},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,5.2850000000000001,8.2471397824350383,{"$f":"MIN(I56*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J56/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K56,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,55,0,0,5.1920000000000002,8.1020150899532108,{"$f":"MIN(I57*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J57/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K57,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input Wind'!D261<>\"Individual\",'Input Wind'!D270,'Input Wind'!E270)","v":500000},null,null,56,0,0,5.05,7.880426849819667,{"$f":"MIN(I58*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J58/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K58,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CRF",{"$f":"B77*POWER(1+B77,B34)/(POWER(1+B77,B34)-1)","v":0.13387878003966064},null,null,57,0,0,5.0709999999999997,7.9131969416704022,{"$f":"MIN(I59*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J59/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K59,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project Ann",{"$f":"B58*B59","v":66939.390019830316},null,null,58,0,0,4.9580000000000002,7.7368626379021608,{"$f":"MIN(I60*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J60/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K60,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input Wind'!D261<>\"Individual\",'Input Wind'!D271,'Input Wind'!E271)","v":0},null,null,59,0,0,4.827,7.5324396839761452,{"$f":"MIN(I61*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J61/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K61,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other Ann",{"$f":"B61*B59","v":0},null,null,60,0,0,4.6260000000000003,7.2187830905476797,{"$f":"MIN(I62*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J62/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K62,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other OPEX fix",{"$f":"IF('Input Wind'!D261<>\"Individual\",'Input Wind'!D272,'Input Wind'!E272)","v":0},null,null,61,0,0,4.47,6.9753481225136458,{"$f":"MIN(I63*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J63/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K63,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Personal OPEX fix",{"$f":"IF('Input Wind'!D261<>\"Individual\",'Input Wind'!D273,'Input Wind'!E273)","v":0},null,null,62,0,0,4.4980000000000002,7.0190415783146269,{"$f":"MIN(I64*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J64/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K64,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,63,0,0,4.6269999999999998,7.2203435711120001,{"$f":"MIN(I65*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J65/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K65,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input Wind'!D278<>\"Individual\",'Input Wind'!D282,'Input Wind'!E282)","v":0},null,null,64,0,0,4.8310000000000004,7.5386816062334292,{"$f":"MIN(I66*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J66/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K66,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input Wind'!D278<>\"Individual\",'Input Wind'!D283,'Input Wind'!E283)","v":0},null,null,65,0,0,5.2060000000000004,8.123861817853701,{"$f":"MIN(I67*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J67/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K67,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(M67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(O67,-(1-DB66)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M67,0)","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$f":"MAX(MIN(S67,(DB66-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,M67-U67),5)","v":{"$error":"#DIV/0!"}},{"$f":"G67*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E67<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*R67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$99*$R67,$B$96),MIN($B$100*$R67,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE67<=($B$101-($B$99*5+$B$100*2)),AD67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AB67-AF67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$119*$R67,$B$116),MIN($B$120*$R67,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AM67+AJ67,$B$116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AI67-AM67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AU67","v":{"$error":"#DIV/0!"}},{"$f":"AP67-AT67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$157*$R67,$B$156),MIN($B$158*$R67,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BB67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$177*$R67,$B$176),MIN($B$178*$R67,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BI67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$197*$R67,$B$196),MIN($B$198*$R67,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$217*$R67,$B$216),MIN($B$218*$R67,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BW67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$237*$R67,$B$236),MIN($B$238*$R67,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CD67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$257*$R67,$B$256),MIN($B$258*$R67,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CK67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$277*$R67,$B$276),MIN($B$278*$R67,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CR67","v":{"$error":"#DIV/0!"}},{"$f":"CR67+CK67+CD67+BW67+BP67+BI67+BB67+AU67+AN67+AG67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G67-CT67-DD67-CZ67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G67-DE67-CZ67-DD67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input Wind'!$D$278<>\"Individual\",'Input Wind'!D284,'Input Wind'!E284)","v":20},null,null,66,0,{"$f":"F68*(1+$B$4)","v":0},6.0979999999999999,{"$f":"H68*$H$173","v":9.5158104812277884},{"$f":"MIN(I68*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J68/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K68,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G68-L68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(N68*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN(Q68/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T68*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB67-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W68-X68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($V68,$Y68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX($V68,$Y68)-AA68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AB68<=0,0,MIN(MAX(AB68,$B$94),($B$96-AC68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD$3:AD68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AF68+AC68,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AG68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AI68<=0,0,MIN(MAX(AI68,$B$114),($B$116-AJ68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK$3:AK68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL68<=($B$121-($B$119*5+$B$120*2)),AK68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AN68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E68<=120,MIN($B$139*R68,$B$136),MIN($B$140*R68,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP68<=0,0,MIN(MAX(AP68,$B$134),($B$136-AQ68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AR$3:AR68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS68<=($B$141-($B$139*5+$B$140*2)),AR68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AT68+AQ68,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AW68<=0,0,MIN(MAX(AW68,$B$154),($B$156-AX68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AY$3:AY68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ68<=($B$159-($B$157*5+$B$158*2)),AY68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BA68+AX68,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AW68-BB68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BD68<=0,0,MIN(MAX(BD68,$B$174),($B$176-BE68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF$3:BF68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG68<=($B$179-($B$177*5+$B$178*2)),BF68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BH68+BE68,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BD68-BI68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BK68<=0,0,MIN(MAX(BK68,$B$194),($B$196-BL68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BM$3:BM68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN68<=($B$199-($B$197*5+$B$198*2)),BM68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BO68+BL68,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BP68","v":{"$error":"#DIV/0!"}},{"$f":"BK68-BP68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BR68<=0,0,MIN(MAX(BR68,$B$214),($B$216-BS68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT$3:BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU68<=($B$219-($B$217*5+$B$218*2)),BT68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BV68+BS68,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BR68-BW68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BY68<=0,0,MIN(MAX(BY68,$B$234),($B$236-BZ68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CA$3:CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CB68<=($B$239-($B$237*5+$B$238*2)),CA68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CC68+BZ68,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY68-CD68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CF68<=0,0,MIN(MAX(CF68,$B$254),($B$256-CG68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CH$3:CH68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CI68<=($B$259-($B$257*5+$B$258*2)),CH68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CJ68+CG68,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CF68-CK68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CM68<=0,0,MIN(MAX(CM68,$B$274),($B$276-CN68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CO$3:CO68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CP68<=($B$279-($B$277*5+$B$278*2)),CO68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CQ68+CN68,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CT68+L68-G68","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU68>0,MIN(CU68*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CV68/$B$8,1-DB67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU68<0,MAX(CU68/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CX68/$B$8,-1*(DB67-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CY68*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CW68*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DB67+CY68+CW68)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G68-L68-CT68-CZ68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DA68,-1*(L68-DE68))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CT68-DG68","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DA68-DF68,-1*DH68)","v":{"$error":"#DIV/0!"}},{"$f":"-(DH68+DI68)","v":{"$error":"#DIV/0!"}}]
["Grid CRF",{"$f":"B77*POWER(1+B77,B68)/(POWER(1+B77,B68)-1)","v":0.13387878003966064},null,null,67,0,0,6.8410000000000002,10.675247540518088,{"$f":"MIN(I69*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J69/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K69,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid Ann",{"$f":"B66*B69","v":0},null,null,68,0,0,7.1369999999999996,11.137149787557023,{"$f":"MIN(I70*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J70/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K70,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,69,0,0,7.0519999999999996,11.00450893958976,{"$f":"MIN(I71*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J71/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K71,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,70,0,0,6.5190000000000001,10.172772798806815,{"$f":"MIN(I72*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J72/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K72,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,71,0,0,5.7629999999999999,8.9930494921803454,{"$f":"MIN(I73*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J73/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K73,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Opex",{"$f":"SUM(B41:B43)+B45+B63+B64+B67","v":{"$error":"#DIV/0!"}},null,null,72,0,0,5.2290000000000001,8.1597528708330778,{"$f":"MIN(I74*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J74/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K74,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"B44","v":{"$error":"#DIV/0!"}},null,null,73,0,0,4.8849999999999998,7.6229475567067473,{"$f":"MIN(I75*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J75/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K75,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q75/SUM(Q$75:Q$98),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual cons. ",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":{"$error":"#DIV/0!"}},null,null,74,0,0,4.6180000000000003,7.2062992460331143,{"$f":"MIN(I76*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J76/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K76,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q76/SUM(Q$75:Q$98),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input Wind'!D261=\"Default\",'Input Wind'!D265,'Input Wind'!E265)","v":0.12},null,null,75,0,0,4.54,7.0845817620160974,{"$f":"MIN(I77*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J77/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K77,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ann Capex",{"$f":"B56+B52+B48+B60+B62+B70","v":66939.390019830797},null,null,76,0,0,4.649,7.2546741435270565,{"$f":"MIN(I78*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J78/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K78,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LCOE",{"$f":"IFERROR(MAX(0,(B78+B74+B75)/B76),0)","v":0},null,null,77,0,0,4.9180000000000001,7.6744434153293319,{"$f":"MIN(I79*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J79/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K79,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE Share eligible",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,5.0270000000000001,7.8445357968402911,{"$f":"MIN(I80*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J80/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K80,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Weekly unmet load",{"$f":"SUM(DD3:DD170)","v":{"$error":"#DIV/0!"}},"RECs kwh total",null,79,0,{"$f":"F81*(1+$B$4)","v":0},4.8330000000000002,7.5418025673620699,{"$f":"MIN(I81*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J81/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K81,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CV81/$B$8,1-DB80))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CX81/$B$8,-1*(DB80-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DB80+CY81+CW81)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Wind'!D292=\"Default\",'Input Wind'!D296,'Input Wind'!E296)/(365/7)*1000","v":0},null,80,0,0,4.8570000000000002,7.5792541009057679,{"$f":"MIN(I82*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J82/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K82,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Wind+ Wind_Batt eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible Wind capacity",null,81,0,0,4.9089999999999998,7.6603990902504444,{"$f":"MIN(I83*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J83/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K83,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Wind total consumed",{"$f":"B86+B87","v":{"$error":"#DIV/0!"}},{"$f":"B22+B23","v":0},null,82,0,0,4.3659999999999997,6.8130581438242901,{"$f":"MIN(I84*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J84/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K84,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel consumed directly",{"$f":"SUM(DG3:DG170)","v":{"$error":"#DIV/0!"}},"weekly existing nn-eligible Wind consumed",null,83,0,0,3.423,5.3415249716698456,{"$f":"MIN(I85*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J85/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K85,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Wind consumed directly",{"$f":"SUM(DE3:DE170)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*((B7-C84)/B7),0)","v":0},null,84,0,0,2.3919999999999999,3.7326695098551772,{"$f":"MIN(I86*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J86/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K86,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Wind from Batt consumed",{"$f":"B21","v":{"$error":"#DIV/0!"}},"weekly existing eligible Wind consumed",null,85,0,0,1.508,2.3532046909956552,{"$f":"MIN(I87*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J87/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K87,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly batt discharge ",{"$f":"B17","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B23/B7),0)","v":0},null,86,0,0,1.1870000000000001,1.8522904298487022,{"$f":"MIN(I88*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J88/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K88,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel loaded to batt",{"$f":"(-1)*SUM(DI3:DI170)","v":{"$error":"#DIV/0!"}},"weekly new Wind consumed",null,87,0,0,2.1949999999999998,3.4252548386839941,{"$f":"MIN(I89*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J89/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K89,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel total consumed",{"$f":"B85+B89","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B22/B7),0)","v":0},null,88,0,0,2.7650000000000001,4.3147287603468083,{"$f":"MIN(I90*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J90/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K90,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["excess Diesel weekly",{"$f":"ABS(SUM(DJ3:DJ170))","v":{"$error":"#DIV/0!"}},null,null,89,0,0,3.2709999999999999,5.1043319258930957,{"$f":"MIN(I91*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J91/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K91,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D23=\"Default\",'Input Wind'!D27,'Input Wind'!E27))","v":"GenCo A"},null,null,null,90,0,0,3.5539999999999998,5.5459479255958604,{"$f":"MIN(I92*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J92/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K92,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$37=\"Default\",'Input Wind'!$D$41,'Input Wind'!$E$41)","v":0},null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,3.67,5.7269636710570655,{"$f":"MIN(I93*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J93/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K93,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B93","v":0},null,null,92,0,0,4.2779999999999996,6.6757358541640661,{"$f":"MIN(I94*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J94/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K94,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Wind'!$D$37=\"Default\",'Input Wind'!$D$39,'Input Wind'!$E$39)","v":0},null,null,93,0,0,5.3120000000000003,8.2892727576716982,{"$f":"MIN(I95*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J95/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K95,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Wind'!$D$37=\"Default\",'Input Wind'!$D$40,'Input Wind'!$E$40)","v":0},null,null,94,0,0,5.9740000000000002,9.3223108912520196,{"$f":"MIN(I96*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J96/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K96,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB95-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CV96/$B$8,1-DB95))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CX96/$B$8,-1*(DB95-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DB95+CY96+CW96)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$23=\"Default\",'Input Wind'!$D31,'Input Wind'!$E31)","v":0.33},null,null,95,0,0,6.0819999999999999,9.4908427921986576,{"$f":"MIN(I97*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J97/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K97,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$23=\"Default\",'Input Wind'!$D32,'Input Wind'!$E32)","v":35},null,null,96,0,0,5.9669999999999996,9.3113875273017737,{"$f":"MIN(I98*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J98/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K98,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$23=\"Default\",'Input Wind'!$D33,'Input Wind'!E33)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,97,0,0,5.7679999999999998,9.0008518950019489,{"$f":"MIN(I99*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J99/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K99,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q99/SUM(Q$99:Q$122),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G99*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E99<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*R99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$99*$R99,$B$96),MIN($B$100*$R99,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE99<=($B$101-($B$99*5+$B$100*2)),AD99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$119*$R99,$B$116),MIN($B$120*$R99,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$157*$R99,$B$156),MIN($B$158*$R99,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$177*$R99,$B$176),MIN($B$178*$R99,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$197*$R99,$B$196),MIN($B$198*$R99,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$217*$R99,$B$216),MIN($B$218*$R99,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$237*$R99,$B$236),MIN($B$238*$R99,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$257*$R99,$B$256),MIN($B$258*$R99,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$277*$R99,$B$276),MIN($B$278*$R99,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G99-CT99-DD99-CZ99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G99-DE99-CZ99-DD99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B99","v":{"$error":"#DIV/0!"}},null,null,98,0,0,5.7569999999999997,8.9836866087944198,{"$f":"MIN(I100*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J100/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K100,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q100/SUM(Q$99:Q$122),0)","v":0},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(S100,(DB99-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB99-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E100<=120,MIN($B$139*R100,$B$136),MIN($B$140*R100,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CV100/$B$8,1-DB99))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CX100/$B$8,-1*(DB99-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DB99+CY100+CW100)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Wind'!$D$23=\"Default\",'Input Wind'!$D34,'Input Wind'!$E34)*1000/(8760/168)","v":0},null,null,99,0,0,5.9249999999999998,9.2458473436003032,{"$f":"MIN(I101*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J101/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K101,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B98*(1+B$32)^(Background!$B$84-1),IF(Background!$U$2,fuel_costs(B98,B$32,B$34),B98))","v":35},null,null,100,0,0,6.1829999999999998,9.6484513291950496,{"$f":"MIN(I102*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J102/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K102,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AG3:AG170)","v":{"$error":"#DIV/0!"}},null,null,101,0,0,6.452,10.068220600997325,{"$f":"MIN(I103*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J103/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K103,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AH3:AH170)","v":{"$error":"#DIV/0!"}},null,null,102,0,0,6.6319999999999997,10.349107102575056,{"$f":"MIN(I104*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J104/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K104,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B104*B102","v":{"$error":"#DIV/0!"}},null,null,103,0,0,6.4779999999999998,10.108793095669665,{"$f":"MIN(I105*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J105/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K105,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D28,'Input Wind'!E28)*B95","v":0},null,null,104,0,0,6.8710000000000004,10.722061957447711,{"$f":"MIN(I106*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J106/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K106,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D35,'Input Wind'!E35)","v":10},null,null,105,0,0,7.15,11.157436034893193,{"$f":"MIN(I107*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J107/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K107,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B107)/(POWER(1+B$77,B107)-1)","v":0.17698416415984405},null,null,106,0,0,6.7990000000000004,10.609707356816619,{"$f":"MIN(I108*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J108/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K108,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B108*B106","v":0},null,null,107,0,0,6.2140000000000004,9.6968262266889926,{"$f":"MIN(I109*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J109/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K109,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D29,'Input Wind'!E29)*B103*8760/168","v":{"$error":"#DIV/0!"}},null,null,108,0,0,5.8289999999999997,9.096041209425513,{"$f":"MIN(I110*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J110/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K110,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D30,'Input Wind'!E30)*B95","v":0},null,null,109,0,0,5.44,8.4890142699047519,{"$f":"MIN(I111*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J111/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K111,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D45=\"Default\",'Input Wind'!D49,'Input Wind'!E49))","v":"GenCo B"},null,null,null,110,0,0,4.9180000000000001,7.6744434153293319,{"$f":"MIN(I112*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J112/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K112,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$59=\"Default\",'Input Wind'!$D$63,'Input Wind'!$E$63)","v":0},null,null,111,0,0,4.383,6.839586313417743,{"$f":"MIN(I113*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J113/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K113,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B113","v":0},null,null,112,0,0,4.0540000000000003,6.3261882077562248,{"$f":"MIN(I114*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J114/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K114,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Wind'!$D$59=\"Default\",'Input Wind'!$D61,'Input Wind'!$E61)","v":0},null,null,113,0,0,3.9630000000000001,6.184184476403038,{"$f":"MIN(I115*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J115/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K115,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Wind'!$D$59=\"Default\",'Input Wind'!$D63,'Input Wind'!$E63)","v":0},null,null,114,0,0,3.8660000000000001,6.0328178616639274,{"$f":"MIN(I116*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J116/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K116,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$45=\"Default\",'Input Wind'!$D53,'Input Wind'!$E53)","v":0.33},null,null,115,0,0,4.1310000000000002,6.4463452112089206,{"$f":"MIN(I117*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J117/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K117,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($V117,$Y117)-AA117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$45=\"Default\",'Input Wind'!$D54,'Input Wind'!$E54)","v":35},null,null,116,0,0,4.6790000000000003,7.3014885604566784,{"$f":"MIN(I118*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J118/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K118,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$45=\"Default\",'Input Wind'!$D77,'Input Wind'!$E55)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,117,0,0,4.9420000000000002,7.7118949488730291,{"$f":"MIN(I119*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J119/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K119,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$f":"MAX(MIN(S119,(DB118-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB118-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CV119/$B$8,1-DB118))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CX119/$B$8,-1*(DB118-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DB118+CY119+CW119)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B119","v":{"$error":"#DIV/0!"}},null,null,118,0,0,5.17,8.0676845175381544,{"$f":"MIN(I120*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J120/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K120,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Wind'!$D$45=\"Default\",'Input Wind'!$D78,'Input Wind'!$E56)*1000/(8760/168)","v":0},null,null,119,0,0,5.2439999999999998,8.1831600792978882,{"$f":"MIN(I121*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J121/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K121,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B118*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B118,B$32,B$34),B118))","v":35},null,null,120,0,0,5.4749999999999996,8.5436310896559764,{"$f":"MIN(I122*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J122/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K122,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AN3:AN170)","v":{"$error":"#DIV/0!"}},null,null,121,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J7,'Existing Load'!J7*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,5.56,8.6762719376232376,{"$f":"MIN(I123*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J123/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K123,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q123/SUM(Q$123:Q$146),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AO3:AO170)","v":{"$error":"#DIV/0!"}},null,null,122,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J8,'Existing Load'!J8*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,5.681,8.8650900859060453,{"$f":"MIN(I124*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J124/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K124,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q124/SUM(Q$123:Q$146),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B124*B122","v":{"$error":"#DIV/0!"}},null,null,123,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J9,'Existing Load'!J9*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,5.9420000000000002,9.2723755131937562,{"$f":"MIN(I125*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J125/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K125,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$f":"MAX(0,W125-X125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D45=\"Default\",'Input Wind'!D50,'Input Wind'!E50)*B115","v":0},null,null,124,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J10,'Existing Load'!J10*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.2389999999999999,9.7358382407970101,{"$f":"MIN(I126*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J126/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K126,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D45=\"Default\",'Input Wind'!D57,'Input Wind'!E57)","v":10},null,null,125,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J11,'Existing Load'!J11*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.5609999999999999,10.238312982508285,{"$f":"MIN(I127*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J127/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K127,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B127)/(POWER(1+B$77,B127)-1)","v":0.17698416415984405},null,null,126,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J12,'Existing Load'!J12*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.6130000000000004,10.319457971852962,{"$f":"MIN(I128*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J128/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K128,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B128*B126","v":0},null,null,127,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J13,'Existing Load'!J13*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.4210000000000003,10.019845703503384,{"$f":"MIN(I129*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J129/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K129,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D45=\"Default\",'Input Wind'!D51,'Input Wind'!E51)*B123*8760/168","v":{"$error":"#DIV/0!"}},null,null,128,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J14,'Existing Load'!J14*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,7.28,11.360298508254887,{"$f":"MIN(I130*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J130/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K130,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D45=\"Default\",'Input Wind'!D52,'Input Wind'!E52)*B115","v":0},null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,7.7210000000000001,12.048470437120328,{"$f":"MIN(I131*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J131/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K131,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(M131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(O131,-(1-DB130)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M131,0)","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$f":"MAX(MIN(S131,(DB130-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,M131-U131),5)","v":{"$error":"#DIV/0!"}},{"$f":"G131*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E131<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*R131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$99*$R131,$B$96),MIN($B$100*$R131,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE131<=($B$101-($B$99*5+$B$100*2)),AD131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AB131-AF131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$119*$R131,$B$116),MIN($B$120*$R131,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AM131+AJ131,$B$116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AI131-AM131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AU131","v":{"$error":"#DIV/0!"}},{"$f":"AP131-AT131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$157*$R131,$B$156),MIN($B$158*$R131,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BB131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$177*$R131,$B$176),MIN($B$178*$R131,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BI131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$197*$R131,$B$196),MIN($B$198*$R131,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$217*$R131,$B$216),MIN($B$218*$R131,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BW131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$237*$R131,$B$236),MIN($B$238*$R131,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CD131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$257*$R131,$B$256),MIN($B$258*$R131,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CK131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$277*$R131,$B$276),MIN($B$278*$R131,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CR131","v":{"$error":"#DIV/0!"}},{"$f":"CR131+CK131+CD131+BW131+BP131+BI131+BB131+AU131+AN131+AG131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G131-CT131-DD131-CZ131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G131-DE131-CZ131-DD131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D67=\"Default\",'Input Wind'!D71,'Input Wind'!E71))","v":"GenCo C"},null,null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F132*(1+$B$4)","v":0},7.2839999999999998,{"$f":"H132*$H$173","v":11.36654043051217},{"$f":"MIN(I132*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J132/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K132,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G132-L132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(N132*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN(Q132/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"T132*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DB131-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W132-X132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($V132,$Y132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX($V132,$Y132)-AA132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AB132<=0,0,MIN(MAX(AB132,$B$94),($B$96-AC132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD$3:AD132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AF132+AC132,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AG132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AI132<=0,0,MIN(MAX(AI132,$B$114),($B$116-AJ132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK$3:AK132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AL132<=($B$121-($B$119*5+$B$120*2)),AK132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AN132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E132<=120,MIN($B$139*R132,$B$136),MIN($B$140*R132,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP132<=0,0,MIN(MAX(AP132,$B$134),($B$136-AQ132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AR$3:AR132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS132<=($B$141-($B$139*5+$B$140*2)),AR132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AT132+AQ132,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AW132<=0,0,MIN(MAX(AW132,$B$154),($B$156-AX132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AY$3:AY132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AZ132<=($B$159-($B$157*5+$B$158*2)),AY132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BA132+AX132,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AW132-BB132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BD132<=0,0,MIN(MAX(BD132,$B$174),($B$176-BE132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BF$3:BF132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BG132<=($B$179-($B$177*5+$B$178*2)),BF132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BH132+BE132,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BD132-BI132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BK132<=0,0,MIN(MAX(BK132,$B$194),($B$196-BL132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BM$3:BM132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BN132<=($B$199-($B$197*5+$B$198*2)),BM132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BO132+BL132,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BP132","v":{"$error":"#DIV/0!"}},{"$f":"BK132-BP132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BR132<=0,0,MIN(MAX(BR132,$B$214),($B$216-BS132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT$3:BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BU132<=($B$219-($B$217*5+$B$218*2)),BT132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BV132+BS132,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BR132-BW132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BY132<=0,0,MIN(MAX(BY132,$B$234),($B$236-BZ132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CA$3:CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CB132<=($B$239-($B$237*5+$B$238*2)),CA132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CC132+BZ132,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BY132-CD132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CF132<=0,0,MIN(MAX(CF132,$B$254),($B$256-CG132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CH$3:CH132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CI132<=($B$259-($B$257*5+$B$258*2)),CH132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CJ132+CG132,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CF132-CK132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CM132<=0,0,MIN(MAX(CM132,$B$274),($B$276-CN132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CO$3:CO132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CP132<=($B$279-($B$277*5+$B$278*2)),CO132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CQ132+CN132,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CT132+L132-G132","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU132>0,MIN(CU132*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CV132/$B$8,1-DB131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CU132<0,MAX(CU132/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CX132/$B$8,-1*(DB131-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CY132*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CW132*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DB131+CY132+CW132)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G132-L132-CT132-CZ132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DA132,-1*(L132-DE132))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CT132-DG132","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DA132-DF132,-1*DH132)","v":{"$error":"#DIV/0!"}},{"$f":"-(DH132+DI132)","v":{"$error":"#DIV/0!"}}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$81=\"Default\",'Input Wind'!$D$85,'Input Wind'!$E$85)","v":0},null,null,131,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J17,'Existing Load'!J17*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.5609999999999999,10.238312982508285,{"$f":"MIN(I133*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J133/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K133,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B133","v":0},null,null,132,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J18,'Existing Load'!J18*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,5.7690000000000001,9.0024123755662693,{"$f":"MIN(I134*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J134/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K134,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Wind'!$D$81=\"Default\",'Input Wind'!$D$83,'Input Wind'!$E$83)","v":0},null,null,133,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J19,'Existing Load'!J19*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,4.8949999999999996,7.6385523623499543,{"$f":"MIN(I135*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J135/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K135,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Wind'!$D$81=\"Default\",'Input Wind'!$D$84,'Input Wind'!$E$84)","v":0},null,null,134,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J20,'Existing Load'!J20*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,3.9980000000000002,6.2388012961542643,{"$f":"MIN(I136*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J136/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K136,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$67=\"Default\",'Input Wind'!$D75,'Input Wind'!$E75)","v":0.33},null,null,135,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J21,'Existing Load'!J21*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,3.2410000000000001,5.0575175089634739,{"$f":"MIN(I137*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J137/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K137,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"IF('Input Wind'!$D$67=\"Default\",'Input Wind'!$D76,'Input Wind'!$E76)","v":35},null,null,136,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J22,'Existing Load'!J22*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,2.6789999999999998,4.180527431815225,{"$f":"MIN(I138*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J138/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K138,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$67=\"Default\",'Input Wind'!$D77,'Input Wind'!$E77)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,137,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J23,'Existing Load'!J23*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,2.4060000000000001,3.7545162377556673,{"$f":"MIN(I139*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J139/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K139,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B139","v":{"$error":"#DIV/0!"}},null,null,138,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J24,'Existing Load'!J24*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,2.2789999999999999,3.5563352060869349,{"$f":"MIN(I140*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J140/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K140,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Wind'!$D$67=\"Default\",'Input Wind'!$D78,'Input Wind'!$E78)*1000/(8760/168)","v":0},null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,3.048,4.7563447600495738,{"$f":"MIN(I141*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J141/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K141,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B138*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B138,B$32,B$34),B138))","v":35},null,null,140,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J26,'Existing Load'!J26*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,3.7480000000000002,5.8486811550740825,{"$f":"MIN(I142*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J142/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K142,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AU3:AU170)","v":{"$error":"#DIV/0!"}},null,null,141,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J27,'Existing Load'!J27*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,4.3049999999999997,6.717868829400726,{"$f":"MIN(I143*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J143/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K143,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AV3:AV170)","v":{"$error":"#DIV/0!"}},null,null,142,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J28,'Existing Load'!J28*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,4.6429999999999998,7.2453112601411318,{"$f":"MIN(I144*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J144/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K144,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B144*B142","v":{"$error":"#DIV/0!"}},null,null,143,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J29,'Existing Load'!J29*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,4.8760000000000003,7.6089032316278615,{"$f":"MIN(I145*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J145/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K145,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$67=\"Default\",'Input Wind'!D$72,'Input Wind'!E$72)*B135","v":0},"leave section empty for VBA usage",null,144,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J30,'Existing Load'!J30*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,5.1180000000000003,7.986539528193477,{"$f":"MIN(I146*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J146/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K146,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$67=\"Default\",'Input Wind'!D$79,'Input Wind'!E$79)","v":10},null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,5.2560000000000002,8.2018858460697377,{"$f":"MIN(I147*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J147/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K147,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q147/SUM(Q$147:Q$170),0)","v":0},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(S147,(DB146-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B147)/(POWER(1+B$77,B147)-1)","v":0.17698416415984405},null,null,146,{"$f":"IF(E148-E124=24,F124,\"\")","v":0},0,5.1509999999999998,8.0380353868160608,{"$f":"MIN(I148*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J148/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K148,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(Q148/SUM(Q$147:Q$170),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B148*B146","v":0},null,null,147,0,0,4.9189999999999996,7.6760038958936514,{"$f":"MIN(I149*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J149/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K149,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$67=\"Default\",'Input Wind'!D$73,'Input Wind'!E$73)*B143*8760/168","v":{"$error":"#DIV/0!"}},null,null,148,0,0,4.718,7.362347302465186,{"$f":"MIN(I150*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J150/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K150,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$67=\"Default\",'Input Wind'!D$74,'Input Wind'!E$74)*B135","v":0},null,null,149,0,0,4.6479999999999997,7.2531136629627353,{"$f":"MIN(I151*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J151/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K151,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D89=\"Default\",'Input Wind'!D93,'Input Wind'!E93))","v":"GenCo D"},null,null,null,150,0,0,4.641,7.2421902990124902,{"$f":"MIN(I152*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J152/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K152,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$103=\"Default\",'Input Wind'!$D$107,'Input Wind'!$E$107)","v":0},null,null,151,0,0,4.5279999999999996,7.0658559952442479,{"$f":"MIN(I153*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J153/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K153,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B153","v":0},null,null,152,0,0,4.4000000000000004,6.866114483011196,{"$f":"MIN(I154*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J154/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K154,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Wind'!$D$103=\"Default\",'Input Wind'!$D$105,'Input Wind'!$E$105)","v":0},null,null,153,0,0,4.1180000000000003,6.4260589638727508,{"$f":"MIN(I155*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J155/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K155,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Wind'!$D$103=\"Default\",'Input Wind'!$D$106,'Input Wind'!$E$106)","v":0},null,null,154,0,0,3.5430000000000001,5.528782639388333,{"$f":"MIN(I156*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J156/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K156,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$89=\"Default\",'Input Wind'!$D99,'Input Wind'!$E99)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,155,0,0,2.7080000000000002,4.2257813681805265,{"$f":"MIN(I157*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J157/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K157,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B157","v":{"$error":"#DIV/0!"}},null,null,156,0,0,1.7949999999999999,2.8010626129557035,{"$f":"MIN(I158*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J158/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K158,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake",{"$f":"IF('Input Wind'!$D$89=\"Default\",'Input Wind'!$D100,'Input Wind'!$E100)*1000/(8760/168)","v":0},null,null,157,0,0,0.7,1.0923363950245082,{"$f":"MIN(I159*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J159/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K159,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$89=\"Default\",'Input Wind'!$D97,'Input Wind'!$E97)","v":0.33},null,null,158,0,0,0.61,0.95189314423564297,{"$f":"MIN(I160*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J160/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K160,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$89=\"Default\",'Input Wind'!$D98,'Input Wind'!$E98)","v":35},null,null,159,0,0,2.6150000000000002,4.0806566756986991,{"$f":"MIN(I161*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J161/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K161,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B161*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B161,B$32,B$34),B161))","v":35},null,null,160,0,0,3.44,5.3680531412632986,{"$f":"MIN(I162*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J162/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K162,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(BB3:BB170)","v":{"$error":"#DIV/0!"}},null,null,161,0,0,4.258,6.6445262428776521,{"$f":"MIN(I163*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J163/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K163,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G163*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E163<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*R163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$99*$R163,$B$96),MIN($B$100*$R163,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AE163<=($B$101-($B$99*5+$B$100*2)),AD163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$119*$R163,$B$116),MIN($B$120*$R163,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$157*$R163,$B$156),MIN($B$158*$R163,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$177*$R163,$B$176),MIN($B$178*$R163,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$197*$R163,$B$196),MIN($B$198*$R163,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$217*$R163,$B$216),MIN($B$218*$R163,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$237*$R163,$B$236),MIN($B$238*$R163,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$257*$R163,$B$256),MIN($B$258*$R163,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$277*$R163,$B$276),MIN($B$278*$R163,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G163-CT163-DD163-CZ163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G163-DE163-CZ163-DD163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(BC3:BC170)","v":{"$error":"#DIV/0!"}},null,null,162,0,0,4.9249999999999998,7.6853667792795761,{"$f":"MIN(I164*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J164/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K164,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E164<=120,MIN($B$139*R164,$B$136),MIN($B$140*R164,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B164*B162","v":{"$error":"#DIV/0!"}},null,null,163,0,0,5.008,7.8148866661181966,{"$f":"MIN(I165*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J165/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K165,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$89=\"Default\",'Input Wind'!D$94,'Input Wind'!E$94)*B155","v":0},null,null,164,0,0,4.508,7.0346463839578339,{"$f":"MIN(I166*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J166/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K166,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$89=\"Default\",'Input Wind'!D$101,'Input Wind'!E$101)","v":10},null,null,165,0,0,3.8159999999999998,5.9547938334478907,{"$f":"MIN(I167*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J167/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K167,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B167)/(POWER(1+B$77,B167)-1)","v":0.17698416415984405},null,null,166,0,0,3.1709999999999998,4.9482838694610223,{"$f":"MIN(I168*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J168/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K168,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B168*B166","v":0},null,null,167,0,0,2.778,4.3350150076829772,{"$f":"MIN(I169*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J169/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K169,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$89=\"Default\",'Input Wind'!D$95,'Input Wind'!E$95)*B163*8760/168","v":{"$error":"#DIV/0!"}},null,null,168,0,0,2.7349999999999999,4.2679143434171865,{"$f":"MIN(I170*Background!$BC$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J170/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$BC$17*VLOOKUP(K170,Background!$AX$32:$BC$72,1+MATCH(Background!$BC$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AD$3:AD170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AK$3:AK170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AR$3:AR170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AY$3:AY170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BF$3:BF170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BM$3:BM170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BT$3:BT170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CA$3:CA170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CH$3:CH170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CO$3:CO170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$89=\"Default\",'Input Wind'!D$96,'Input Wind'!E$96)*B155","v":0},null,null,null,null,"Mean v (data)",{"$f":"SUM(H3:H170)/168","v":4.4857976190476201},7,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,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,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D111=\"Default\",'Input Wind'!D115,'Input Wind'!E115))","v":"GenCo E"},null,null,null,null,null,"mean v (input)",{"$f":"IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$13,'Input Wind'!$E$13)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$125=\"Default\",'Input Wind'!$D$129,'Input Wind'!$E$129)","v":0},null,null,null,null,"ratio",{"$f":"H172/H171","v":1.5604805643207262},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,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,0]
["P_min",{"$f":"0.3*B173","v":0}]
["P_max",{"$f":"IF('Input Wind'!$D$125=\"Default\",'Input Wind'!$D$127,'Input Wind'!$E$127)","v":0}]
["P_operational",{"$f":"IF('Input Wind'!$D$125=\"Default\",'Input Wind'!$D$128,'Input Wind'!$E$128)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$111=\"Default\",'Input Wind'!$D121,'Input Wind'!$E121)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B177","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Wind'!$D$111=\"Default\",'Input Wind'!$D122,'Input Wind'!$E122)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$111=\"Default\",'Input Wind'!$D119,'Input Wind'!$E119)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$111=\"Default\",'Input Wind'!$D120,'Input Wind'!$E120)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B181*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B181,B$32,B$34),B181))","v":35}]
["Diesel generation",{"$f":"SUM(BI3:BI170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BJ3:BJ170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B184*B182","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$111=\"Default\",'Input Wind'!D$116,'Input Wind'!E$116)*B175","v":0}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$111=\"Default\",'Input Wind'!D$123,'Input Wind'!E$123)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B187)/(POWER(1+B$77,B187)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B188*B186","v":0}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$111=\"Default\",'Input Wind'!D$117,'Input Wind'!E$117)*B183*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$111=\"Default\",'Input Wind'!D$118,'Input Wind'!E$118)*B175","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D133=\"Default\",'Input Wind'!D137,'Input Wind'!E137))","v":"GenCo F"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$147=\"Default\",'Input Wind'!$D$151,'Input Wind'!$E$151)","v":0}]
["P_min",{"$f":"0.3*B193","v":0}]
["P_max",{"$f":"IF('Input Wind'!$D$147=\"Default\",'Input Wind'!$D$149,'Input Wind'!$E$149)","v":0}]
["P_operational",{"$f":"IF('Input Wind'!$D$147=\"Default\",'Input Wind'!$D$150,'Input Wind'!$E$150)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$133=\"Default\",'Input Wind'!$D143,'Input Wind'!$E143)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B197","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Wind'!$D$133=\"Default\",'Input Wind'!$D144,'Input Wind'!$E144)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$133=\"Default\",'Input Wind'!$D141,'Input Wind'!$E141)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$133=\"Default\",'Input Wind'!$D142,'Input Wind'!$E142)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B201*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B201,B$32,B$34),B201))","v":35}]
["Diesel generation",{"$f":"SUM(BP3:BP170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BQ3:BQ170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B204*B202","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$133=\"Default\",'Input Wind'!D$138,'Input Wind'!E$138)*B195","v":0}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$133=\"Default\",'Input Wind'!D$145,'Input Wind'!E$145)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B207)/(POWER(1+B$77,B207)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B208*B206","v":0}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$133=\"Default\",'Input Wind'!D$139,'Input Wind'!E$139)*B203*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$133=\"Default\",'Input Wind'!D$140,'Input Wind'!E$140)*B195","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D155=\"Default\",'Input Wind'!D159,'Input Wind'!E159))","v":"GenCo G"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$169=\"Default\",'Input Wind'!$D$173,'Input Wind'!$E$173)","v":0}]
["P_min",{"$f":"0.3*B213","v":0}]
["P_max",{"$f":"IF('Input Wind'!$D$169=\"Default\",'Input Wind'!$D$171,'Input Wind'!$E$171)","v":0}]
["P_operational",{"$f":"IF('Input Wind'!$D$169=\"Default\",'Input Wind'!$D$172,'Input Wind'!$E$172)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$155=\"Default\",'Input Wind'!$D165,'Input Wind'!$E165)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B217","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Wind'!$D$155=\"Default\",'Input Wind'!$D166,'Input Wind'!$E166)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$155=\"Default\",'Input Wind'!$D163,'Input Wind'!$E163)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$155=\"Default\",'Input Wind'!$D164,'Input Wind'!$E164)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B221*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B221,B$32,B$34),B221))","v":35}]
["Diesel generation",{"$f":"SUM(BW3:BW170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BX3:BX170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B224*B222","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$155=\"Default\",'Input Wind'!D$160,'Input Wind'!E$160)*B215","v":0}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$155=\"Default\",'Input Wind'!D$167,'Input Wind'!E$167)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B227)/(POWER(1+B$77,B227)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B228*B226","v":0}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$155=\"Default\",'Input Wind'!D$161,'Input Wind'!E$161)*B223*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$155=\"Default\",'Input Wind'!D$162,'Input Wind'!E$162)*B215","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D177=\"Default\",'Input Wind'!D181,'Input Wind'!E181))","v":"GenCo H"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$191=\"Default\",'Input Wind'!$D$195,'Input Wind'!$E$195)","v":0}]
["P_min",{"$f":"0.3*B233","v":0}]
["P_max",{"$f":"IF('Input Wind'!$D$191=\"Default\",'Input Wind'!$D$193,'Input Wind'!$E$193)","v":0}]
["P_operational",{"$f":"IF('Input Wind'!$D$191=\"Default\",'Input Wind'!$D$194,'Input Wind'!$E$194)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$177=\"Default\",'Input Wind'!$D187,'Input Wind'!$E187)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B237","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Wind'!$D$177=\"Default\",'Input Wind'!$D188,'Input Wind'!$E188)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$177=\"Default\",'Input Wind'!$D185,'Input Wind'!$E185)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$177=\"Default\",'Input Wind'!$D186,'Input Wind'!$E186)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B241*(1+B$32)^(Background!$B$84-1),IF(Background!U114,fuel_costs(B241,B$32,B$34),B241))","v":35}]
["Diesel generation",{"$f":"SUM(CD3:CD170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CE3:CE170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B244*B242","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$177=\"Default\",'Input Wind'!D$182,'Input Wind'!E$182)*B235","v":0}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$177=\"Default\",'Input Wind'!D$189,'Input Wind'!E$189)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B247)/(POWER(1+B$77,B247)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B248*B246","v":0}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$177=\"Default\",'Input Wind'!D$183,'Input Wind'!E$183)*B243*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$177=\"Default\",'Input Wind'!D$184,'Input Wind'!E$184)*B235","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D199=\"Default\",'Input Wind'!D203,'Input Wind'!E203))","v":"GenCo I"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$213=\"Default\",'Input Wind'!$D$217,'Input Wind'!$E$217)","v":0}]
["P_min",{"$f":"0.3*B253","v":0}]
["P_max",{"$f":"IF('Input Wind'!$D$213=\"Default\",'Input Wind'!$D$215,'Input Wind'!$E$215)","v":0}]
["P_operational",{"$f":"IF('Input Wind'!$D$213=\"Default\",'Input Wind'!$D$216,'Input Wind'!$E$216)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$199=\"Default\",'Input Wind'!$D209,'Input Wind'!$E209)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B257","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Wind'!$D$199=\"Default\",'Input Wind'!$D210,'Input Wind'!$E210)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$199=\"Default\",'Input Wind'!$D207,'Input Wind'!$E207)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$199=\"Default\",'Input Wind'!$D208,'Input Wind'!$E208)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B261*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B261,B$32,B$34),B261))","v":35}]
["Diesel generation",{"$f":"SUM(CK3:CK170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CL3:CL170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B264*B262","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$199=\"Default\",'Input Wind'!D$204,'Input Wind'!E$204)*B255","v":0}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$199=\"Default\",'Input Wind'!D$211,'Input Wind'!E$211)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B267)/(POWER(1+B$77,B267)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B268*B266","v":0}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$199=\"Default\",'Input Wind'!D$205,'Input Wind'!E$205)*B263*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$199=\"Default\",'Input Wind'!D$206,'Input Wind'!E$206)*B255","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Wind'!D221=\"Default\",'Input Wind'!D225,'Input Wind'!E225))","v":"GenCo J"}]
["P_smallest gen",{"$f":"IF('Input Wind'!$D$235=\"Default\",'Input Wind'!$D$239,'Input Wind'!$E$239)","v":0}]
["P_min",{"$f":"0.3*B273","v":0}]
["P_max",{"$f":"IF('Input Wind'!$D$235=\"Default\",'Input Wind'!$D$237,'Input Wind'!$E$237)","v":0}]
["P_operational",{"$f":"IF('Input Wind'!$D$235=\"Default\",'Input Wind'!$D$238,'Input Wind'!$E$238)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Wind'!$D$221=\"Default\",'Input Wind'!$D231,'Input Wind'!$E231)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B277","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Wind'!$D$221=\"Default\",'Input Wind'!$D232,'Input Wind'!$E232)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Wind'!$D$221=\"Default\",'Input Wind'!$D229,'Input Wind'!$E229)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Wind'!$D$221=\"Default\",'Input Wind'!$D230,'Input Wind'!$E230)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B281*(1+B$32)^(Background!$B$84-1),IF(Background!U$2,fuel_costs(B281,B$32,B$34),B281))","v":35}]
["Diesel generation",{"$f":"SUM(CR3:CR170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CS3:CS170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B284*B282","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Wind'!D$221=\"Default\",'Input Wind'!D$226,'Input Wind'!E$226)*B275","v":0}]
["Diesel lifetime",{"$f":"IF('Input Wind'!D$221=\"Default\",'Input Wind'!D$233,'Input Wind'!E$233)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B287)/(POWER(1+B$77,B287)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B288*B286","v":0}]
["Diesel Opex var",{"$f":"IF('Input Wind'!D$221=\"Default\",'Input Wind'!D$227,'Input Wind'!E$227)*B283*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Wind'!D$221=\"Default\",'Input Wind'!D$228,'Input Wind'!E$228)*B275","v":0}]

{"sheet":"Input Hydro","index":10,"n_rows":331,"n_cols":7,"rows_kept":331,"cut":false,"hidden":false,"merged":[[308,3,308,7],[313,2,315,6],[317,3,317,4],[317,5,317,6]]}
[]
[]
[null,null,"Select hydro plant costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Hydro CAPEX",{"$f":"Background!O$14","v":200000},null,null,"PHP/kW"]
[null,null,"Hydro OPEX",{"$f":"Background!O$15","v":5000},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O$6","v":20},null,null,"years"]
[]
[null,null,"Select hydro plant size","Default"]
[]
[null,null,"Hydro capacity potential - new ",{"$f":"Background!O$11","v":0},null,null,"kWp"]
[null,null,"Net head - new ",null,null,null,"m"]
[null,null,"Water flow - new ",null,null,null,"m3/s"]
[null,null,"Capacity factor - new ",{"$f":"Background!$O$12","v":0.5}]
[null,null,"Hydro capacity - new",{"$f":"Background!O$11*Background!O$12","v":0},{"$f":"IF(D11=\"Individual\",E13*E16,Background!$BL$9*E16)","v":0},null,"kW"]
[null,null,"Hydro capacity existing eligible ",0,null,null,"kW"]
[null,null,"Hydro capacity existing non-eligible",0,null,null,"kW"]
[null,null,"Hydro capacity total ",{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","A"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D40","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","B"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","C"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","D"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","E"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","F"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","G"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","H"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","I"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","J"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select battery type","Lithium-Ion"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Battery system CAPEX",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$244=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$Q$6","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$f":"Background!Q4","v":0.12}]
[null,null,"Project duration",{"$f":"Background!Q8","v":20},null,null,"years"]
[null,null,"Distribution losses",{"$f":"Background!Q9","v":0.05}]
[null,null,"System stability factor",{"$f":"Background!Q10","v":0.4},null,null,"% of load"]
[]
[null,null,"Fixed project development costs",{"$f":"Background!M12","v":500000},null,null,"PHP"]
[null,null,"Fixed other initial costs",{"$f":"Background!M13","v":0},null,null,"PHP"]
[null,null,"Fixed other opex",{"$f":"Background!M14","v":0},null,null,"PHP/year"]
[null,null,"Fixed personnel costs",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$f":"Background!M17","v":0},null,null,"PHP"]
[null,null,"Fixed grid OPEX",{"$f":"Background!M18","v":0},null,null,"PHP/year"]
[null,null,"Life span",{"$f":"Background!M19","v":20},null,null,"years"]
[]
[]
[]
[null,null,"RE Certificates (REC)","Default"]
[]
[null,null,null,"Value (Default)","Value (Individual)"]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalen total",{"$f":"D292*D293","v":0},{"$f":"E293*E292","v":0},null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"Hydro capacity total",{"$f":"IF($D$11=\"Default\",D20,\"\")","v":0},{"$f":"IF($D$11=\"Default\",\"\",E20)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$256=\"Default\",$D$258,\"\")","v":0},{"$f":"IF($D$256=\"Default\",\"\",$E$258)","v":""},null,"kWh"]
[null,null,"Diesel operational capacity total",{"$f":"IF(IF($D$38=\"Default\",D$40,\"0\")+IF($D$60=\"Default\",D$62,\"0\")+IF($D$82=\"Default\",D$84,\"0\")+IF($D$104=\"Default\",D$106,\"0\")+IF($D$126=\"Default\",D$128,\"0\")+IF($D$148=\"Default\",D$150,\"0\")+IF($D$170=\"Default\",D$172,\"0\")+IF($D$192=\"Default\",D$194,\"0\")+IF($D$214=\"Default\",D$216,\"0\")+IF($D$236=\"Default\",D$238,\"0\")>0,(IF($D$38=\"Default\",D$40,\"0\")+IF($D$60=\"Default\",D$62,\"0\")+IF($D$82=\"Default\",D$84,\"0\")+IF($D$104=\"Default\",D$106,\"0\")+IF($D$126=\"Default\",D$128,\"0\")+IF($D$148=\"Default\",D$150,\"0\")+IF($D$170=\"Default\",D$172,\"0\")+IF($D$192=\"Default\",D$194,\"0\")+IF($D$214=\"Default\",D$216,\"0\")+IF($D$236=\"Default\",D$238,\"0\")),\"\")","v":""},{"$f":"IF(IF($D$38=\"Individual\",E$41,\"0\")+IF($D$60=\"Individual\",E$63,\"0\")+IF($D$82=\"Individual\",E$85,\"0\")+IF($D$104=\"Individual\",E$107,\"0\")+IF($D$126=\"Individual\",E$129,\"0\")+IF($D$148=\"Individual\",E$151,\"0\")+IF($D$170=\"Individual\",E$173,\"0\")+IF($D$192=\"Individual\",E$195,\"0\")+IF($D$214=\"Individual\",E$217,\"0\")+IF($D$236=\"Individual\",E$239,\"0\")>0,(IF($D$38=\"Individual\",E$41,\"0\")+IF($D$60=\"Individual\",E$63,\"0\")+IF($D$82=\"Individual\",E$85,\"0\")+IF($D$104=\"Individual\",E$107,\"0\")+IF($D$126=\"Individual\",E$129,\"0\")+IF($D$148=\"Individual\",E$151,\"0\")+IF($D$170=\"Individual\",E$173,\"0\")+IF($D$192=\"Individual\",E$195,\"0\")+IF($D$214=\"Individual\",E$217,\"0\")+IF($D$236=\"Individual\",E$239,\"0\")),\"\")","v":""},null,"kW"]
[]
[]
[null,null,"Hydro-diesel-battery simulation"]
[null,null,null,"Please note: The simulation can take some minutes.  \nplease DO NOT interrupt the simulation because afterwards the SPT might not work normally anymore. If you still need to interrupt, afterwards please restart the SPT from a previously saved version. "]
[]
[]
[null,null,"System scenarios"]
[]
[null,null,"This function calculates average LCOE and RE-Share of different system configurations over project lifetime. New and eligible Hydro capacities are defined below, existing (eligible and ineligible) Hydro capacities remain constant as chosen above in section \"select Hydro size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[null,null,"Select scenario parameters","Sizes"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","Hydro","Battery","Hydro","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,10,20]
[null,null,"Step 2",0.6,0.6,20,40]
[null,null,"Step 3",1,1,30,60]
[null,null,"Step 4",1.3,1.3,40,80]
[null,null,"Step 5",1.6,1.6,50,100]
[null,null,"Step 6",2,2,60,120]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,70,140]
[null,null,"Step 8",2.6,2.6,80,160]
[null,null,"Step 9",3,3,90,180]
[null,null,"Step 10",3.3,3.3,100,200]

{"sheet":"Simulation Results Hydro","index":11,"n_rows":72,"n_cols":38,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[71,1,71,5],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,22,1,23]]}
[]
[null,"Techno-economic Results - Hydro hybrid system",null,null,null,null,null,null,null,null,null,null,{"$f":"Background!M87","v":"GenCo A"},null,{"$f":"Background!O87","v":"GenCo B"},null,{"$f":"Background!Q87","v":"GenCo C"},null,{"$f":"Background!S87","v":"GenCo D"},null,{"$f":"Background!U87","v":"GenCo E"},null,{"$f":"Background!W87","v":"GenCo F"},null,{"$f":"Background!Y87","v":"GenCo G"},null,{"$f":"Background!AA87","v":"GenCo H"},null,{"$f":"Background!AC87","v":"GenCo I"},null,{"$f":"Background!AE87","v":"GenCo J"}]
[null,{"$f":"Background!A88","v":"Year"},{"$f":"Background!C88","v":"LCOE [PHP/kWh]"},{"$f":"Background!D88","v":"RE share eligible"},{"$f":"Background!E88","v":"Consumption (+losses) [MWh]"},{"$f":"Background!F88","v":"Peak load [kW]"},{"$f":"Background!G88","v":"Distribution losses [MWh]"},{"$f":"Background!H88","v":"Hydro generation potential [MWh]"},{"$f":"Background!I88","v":"Existing non-eligible Hydro electricity consumed [MWh]"},{"$f":"Background!J88","v":"Existing eligible Hydro electricity consumed [MWh]"},{"$f":"Background!K88","v":"New Hydro electricity consumed   [MWh]"},{"$f":"Background!L88","v":"Total Hydro electricity consumed [MWh]"},{"$f":"Background!M88","v":"Diesel generation [MWh]"},{"$f":"Background!N88","v":"Diesel consumption [L]"},{"$f":"Background!O88","v":"Diesel generation [MWh]"},{"$f":"Background!P88","v":"Diesel consumption [L]"},{"$f":"Background!Q88","v":"Diesel generation [MWh]"},{"$f":"Background!R88","v":"Diesel consumption [L]"},{"$f":"Background!S88","v":"Diesel generation [MWh]"},{"$f":"Background!T88","v":"Diesel consumption [L]"},{"$f":"Background!U88","v":"Diesel generation [MWh]"},{"$f":"Background!V88","v":"Diesel consumption [L]"},{"$f":"Background!W88","v":"Diesel generation [MWh]"},{"$f":"Background!X88","v":"Diesel consumption [L]"},{"$f":"Background!Y88","v":"Diesel generation [MWh]"},{"$f":"Background!Z88","v":"Diesel consumption [L]"},{"$f":"Background!AA88","v":"Diesel generation [MWh]"},{"$f":"Background!AB88","v":"Diesel consumption [L]"},{"$f":"Background!AC88","v":"Diesel generation [MWh]"},{"$f":"Background!AD88","v":"Diesel consumption [L]"},{"$f":"Background!AE88","v":"Diesel generation [MWh]"},{"$f":"Background!AF88","v":"Diesel consumption [L]"},{"$f":"Background!AG88","v":"Total diesel electricity generation [MWh]"},{"$f":"Background!AH88","v":"Total diesel electricity consumed [MWh]"},{"$f":"Background!AI88","v":"Total diesel excess [MWh]"},{"$f":"Background!AJ88","v":"Total diesel fuel consumption [l]"},{"$f":"Background!AM88","v":"Battery discharge [MWh]"},{"$f":"Background!AN88","v":"Unmet load [MWh]"}]
[null,{"$f":"Background!A89","v":1},{"$f":"Background!C89","v":0},{"$f":"Background!D89","v":0},{"$f":"Background!E89","v":0},{"$f":"Background!F89","v":0},{"$f":"Background!G89","v":0},{"$f":"Background!H89","v":0},{"$f":"Background!I89","v":0},{"$f":"Background!J89","v":0},{"$f":"Background!K89","v":0},{"$f":"Background!L89","v":0},{"$f":"Background!M89","v":0},{"$f":"Background!N89","v":0},{"$f":"Background!O89","v":0},{"$f":"Background!P89","v":0},{"$f":"Background!Q89","v":0},{"$f":"Background!R89","v":0},{"$f":"Background!S89","v":0},{"$f":"Background!T89","v":0},{"$f":"Background!U89","v":0},{"$f":"Background!V89","v":0},{"$f":"Background!W89","v":0},{"$f":"Background!X89","v":0},{"$f":"Background!Y89","v":0},{"$f":"Background!Z89","v":0},{"$f":"Background!AA89","v":0},{"$f":"Background!AB89","v":0},{"$f":"Background!AC89","v":0},{"$f":"Background!AD89","v":0},{"$f":"Background!AE89","v":0},{"$f":"Background!AF89","v":0},{"$f":"Background!AG89","v":0},{"$f":"Background!AH89","v":0},{"$f":"Background!AI89","v":0},{"$f":"Background!AJ89","v":0},{"$f":"Background!AM89","v":0},{"$f":"Background!AN89","v":0}]
[null,{"$f":"Background!A90","v":2},{"$f":"Background!C90","v":0},{"$f":"Background!D90","v":0},{"$f":"Background!E90","v":0},{"$f":"Background!F90","v":0},{"$f":"Background!G90","v":0},{"$f":"Background!H90","v":0},{"$f":"Background!I90","v":0},{"$f":"Background!J90","v":0},{"$f":"Background!K90","v":0},{"$f":"Background!L90","v":0},{"$f":"Background!M90","v":0},{"$f":"Background!N90","v":0},{"$f":"Background!O90","v":0},{"$f":"Background!P90","v":0},{"$f":"Background!Q90","v":0},{"$f":"Background!R90","v":0},{"$f":"Background!S90","v":0},{"$f":"Background!T90","v":0},{"$f":"Background!U90","v":0},{"$f":"Background!V90","v":0},{"$f":"Background!W90","v":0},{"$f":"Background!X90","v":0},{"$f":"Background!Y90","v":0},{"$f":"Background!Z90","v":0},{"$f":"Background!AA90","v":0},{"$f":"Background!AB90","v":0},{"$f":"Background!AC90","v":0},{"$f":"Background!AD90","v":0},{"$f":"Background!AE90","v":0},{"$f":"Background!AF90","v":0},{"$f":"Background!AG90","v":0},{"$f":"Background!AH90","v":0},{"$f":"Background!AI90","v":0},{"$f":"Background!AJ90","v":0},{"$f":"Background!AM90","v":0},{"$f":"Background!AN90","v":0}]
[null,{"$f":"Background!A91","v":3},{"$f":"Background!C91","v":0},{"$f":"Background!D91","v":0},{"$f":"Background!E91","v":0},{"$f":"Background!F91","v":0},{"$f":"Background!G91","v":0},{"$f":"Background!H91","v":0},{"$f":"Background!I91","v":0},{"$f":"Background!J91","v":0},{"$f":"Background!K91","v":0},{"$f":"Background!L91","v":0},{"$f":"Background!M91","v":0},{"$f":"Background!N91","v":0},{"$f":"Background!O91","v":0},{"$f":"Background!P91","v":0},{"$f":"Background!Q91","v":0},{"$f":"Background!R91","v":0},{"$f":"Background!S91","v":0},{"$f":"Background!T91","v":0},{"$f":"Background!U91","v":0},{"$f":"Background!V91","v":0},{"$f":"Background!W91","v":0},{"$f":"Background!X91","v":0},{"$f":"Background!Y91","v":0},{"$f":"Background!Z91","v":0},{"$f":"Background!AA91","v":0},{"$f":"Background!AB91","v":0},{"$f":"Background!AC91","v":0},{"$f":"Background!AD91","v":0},{"$f":"Background!AE91","v":0},{"$f":"Background!AF91","v":0},{"$f":"Background!AG91","v":0},{"$f":"Background!AH91","v":0},{"$f":"Background!AI91","v":0},{"$f":"Background!AJ91","v":0},{"$f":"Background!AM91","v":0},{"$f":"Background!AN91","v":0}]
[null,{"$f":"Background!A92","v":4},{"$f":"Background!C92","v":0},{"$f":"Background!D92","v":0},{"$f":"Background!E92","v":0},{"$f":"Background!F92","v":0},{"$f":"Background!G92","v":0},{"$f":"Background!H92","v":0},{"$f":"Background!I92","v":0},{"$f":"Background!J92","v":0},{"$f":"Background!K92","v":0},{"$f":"Background!L92","v":0},{"$f":"Background!M92","v":0},{"$f":"Background!N92","v":0},{"$f":"Background!O92","v":0},{"$f":"Background!P92","v":0},{"$f":"Background!Q92","v":0},{"$f":"Background!R92","v":0},{"$f":"Background!S92","v":0},{"$f":"Background!T92","v":0},{"$f":"Background!U92","v":0},{"$f":"Background!V92","v":0},{"$f":"Background!W92","v":0},{"$f":"Background!X92","v":0},{"$f":"Background!Y92","v":0},{"$f":"Background!Z92","v":0},{"$f":"Background!AA92","v":0},{"$f":"Background!AB92","v":0},{"$f":"Background!AC92","v":0},{"$f":"Background!AD92","v":0},{"$f":"Background!AE92","v":0},{"$f":"Background!AF92","v":0},{"$f":"Background!AG92","v":0},{"$f":"Background!AH92","v":0},{"$f":"Background!AI92","v":0},{"$f":"Background!AJ92","v":0},{"$f":"Background!AM92","v":0},{"$f":"Background!AN92","v":0}]
[null,{"$f":"Background!A93","v":5},{"$f":"Background!C93","v":0},{"$f":"Background!D93","v":0},{"$f":"Background!E93","v":0},{"$f":"Background!F93","v":0},{"$f":"Background!G93","v":0},{"$f":"Background!H93","v":0},{"$f":"Background!I93","v":0},{"$f":"Background!J93","v":0},{"$f":"Background!K93","v":0},{"$f":"Background!L93","v":0},{"$f":"Background!M93","v":0},{"$f":"Background!N93","v":0},{"$f":"Background!O93","v":0},{"$f":"Background!P93","v":0},{"$f":"Background!Q93","v":0},{"$f":"Background!R93","v":0},{"$f":"Background!S93","v":0},{"$f":"Background!T93","v":0},{"$f":"Background!U93","v":0},{"$f":"Background!V93","v":0},{"$f":"Background!W93","v":0},{"$f":"Background!X93","v":0},{"$f":"Background!Y93","v":0},{"$f":"Background!Z93","v":0},{"$f":"Background!AA93","v":0},{"$f":"Background!AB93","v":0},{"$f":"Background!AC93","v":0},{"$f":"Background!AD93","v":0},{"$f":"Background!AE93","v":0},{"$f":"Background!AF93","v":0},{"$f":"Background!AG93","v":0},{"$f":"Background!AH93","v":0},{"$f":"Background!AI93","v":0},{"$f":"Background!AJ93","v":0},{"$f":"Background!AM93","v":0},{"$f":"Background!AN93","v":0}]
[null,{"$f":"Background!A94","v":6},{"$f":"Background!C94","v":0},{"$f":"Background!D94","v":0},{"$f":"Background!E94","v":0},{"$f":"Background!F94","v":0},{"$f":"Background!G94","v":0},{"$f":"Background!H94","v":0},{"$f":"Background!I94","v":0},{"$f":"Background!J94","v":0},{"$f":"Background!K94","v":0},{"$f":"Background!L94","v":0},{"$f":"Background!M94","v":0},{"$f":"Background!N94","v":0},{"$f":"Background!O94","v":0},{"$f":"Background!P94","v":0},{"$f":"Background!Q94","v":0},{"$f":"Background!R94","v":0},{"$f":"Background!S94","v":0},{"$f":"Background!T94","v":0},{"$f":"Background!U94","v":0},{"$f":"Background!V94","v":0},{"$f":"Background!W94","v":0},{"$f":"Background!X94","v":0},{"$f":"Background!Y94","v":0},{"$f":"Background!Z94","v":0},{"$f":"Background!AA94","v":0},{"$f":"Background!AB94","v":0},{"$f":"Background!AC94","v":0},{"$f":"Background!AD94","v":0},{"$f":"Background!AE94","v":0},{"$f":"Background!AF94","v":0},{"$f":"Background!AG94","v":0},{"$f":"Background!AH94","v":0},{"$f":"Background!AI94","v":0},{"$f":"Background!AJ94","v":0},{"$f":"Background!AM94","v":0},{"$f":"Background!AN94","v":0}]
[null,{"$f":"Background!A95","v":7},{"$f":"Background!C95","v":0},{"$f":"Background!D95","v":0},{"$f":"Background!E95","v":0},{"$f":"Background!F95","v":0},{"$f":"Background!G95","v":0},{"$f":"Background!H95","v":0},{"$f":"Background!I95","v":0},{"$f":"Background!J95","v":0},{"$f":"Background!K95","v":0},{"$f":"Background!L95","v":0},{"$f":"Background!M95","v":0},{"$f":"Background!N95","v":0},{"$f":"Background!O95","v":0},{"$f":"Background!P95","v":0},{"$f":"Background!Q95","v":0},{"$f":"Background!R95","v":0},{"$f":"Background!S95","v":0},{"$f":"Background!T95","v":0},{"$f":"Background!U95","v":0},{"$f":"Background!V95","v":0},{"$f":"Background!W95","v":0},{"$f":"Background!X95","v":0},{"$f":"Background!Y95","v":0},{"$f":"Background!Z95","v":0},{"$f":"Background!AA95","v":0},{"$f":"Background!AB95","v":0},{"$f":"Background!AC95","v":0},{"$f":"Background!AD95","v":0},{"$f":"Background!AE95","v":0},{"$f":"Background!AF95","v":0},{"$f":"Background!AG95","v":0},{"$f":"Background!AH95","v":0},{"$f":"Background!AI95","v":0},{"$f":"Background!AJ95","v":0},{"$f":"Background!AM95","v":0},{"$f":"Background!AN95","v":0}]
[null,{"$f":"Background!A96","v":8},{"$f":"Background!C96","v":0},{"$f":"Background!D96","v":0},{"$f":"Background!E96","v":0},{"$f":"Background!F96","v":0},{"$f":"Background!G96","v":0},{"$f":"Background!H96","v":0},{"$f":"Background!I96","v":0},{"$f":"Background!J96","v":0},{"$f":"Background!K96","v":0},{"$f":"Background!L96","v":0},{"$f":"Background!M96","v":0},{"$f":"Background!N96","v":0},{"$f":"Background!O96","v":0},{"$f":"Background!P96","v":0},{"$f":"Background!Q96","v":0},{"$f":"Background!R96","v":0},{"$f":"Background!S96","v":0},{"$f":"Background!T96","v":0},{"$f":"Background!U96","v":0},{"$f":"Background!V96","v":0},{"$f":"Background!W96","v":0},{"$f":"Background!X96","v":0},{"$f":"Background!Y96","v":0},{"$f":"Background!Z96","v":0},{"$f":"Background!AA96","v":0},{"$f":"Background!AB96","v":0},{"$f":"Background!AC96","v":0},{"$f":"Background!AD96","v":0},{"$f":"Background!AE96","v":0},{"$f":"Background!AF96","v":0},{"$f":"Background!AG96","v":0},{"$f":"Background!AH96","v":0},{"$f":"Background!AI96","v":0},{"$f":"Background!AJ96","v":0},{"$f":"Background!AM96","v":0},{"$f":"Background!AN96","v":0}]
[null,{"$f":"Background!A97","v":9},{"$f":"Background!C97","v":0},{"$f":"Background!D97","v":0},{"$f":"Background!E97","v":0},{"$f":"Background!F97","v":0},{"$f":"Background!G97","v":0},{"$f":"Background!H97","v":0},{"$f":"Background!I97","v":0},{"$f":"Background!J97","v":0},{"$f":"Background!K97","v":0},{"$f":"Background!L97","v":0},{"$f":"Background!M97","v":0},{"$f":"Background!N97","v":0},{"$f":"Background!O97","v":0},{"$f":"Background!P97","v":0},{"$f":"Background!Q97","v":0},{"$f":"Background!R97","v":0},{"$f":"Background!S97","v":0},{"$f":"Background!T97","v":0},{"$f":"Background!U97","v":0},{"$f":"Background!V97","v":0},{"$f":"Background!W97","v":0},{"$f":"Background!X97","v":0},{"$f":"Background!Y97","v":0},{"$f":"Background!Z97","v":0},{"$f":"Background!AA97","v":0},{"$f":"Background!AB97","v":0},{"$f":"Background!AC97","v":0},{"$f":"Background!AD97","v":0},{"$f":"Background!AE97","v":0},{"$f":"Background!AF97","v":0},{"$f":"Background!AG97","v":0},{"$f":"Background!AH97","v":0},{"$f":"Background!AI97","v":0},{"$f":"Background!AJ97","v":0},{"$f":"Background!AM97","v":0},{"$f":"Background!AN97","v":0}]
[null,{"$f":"Background!A98","v":10},{"$f":"Background!C98","v":0},{"$f":"Background!D98","v":0},{"$f":"Background!E98","v":0},{"$f":"Background!F98","v":0},{"$f":"Background!G98","v":0},{"$f":"Background!H98","v":0},{"$f":"Background!I98","v":0},{"$f":"Background!J98","v":0},{"$f":"Background!K98","v":0},{"$f":"Background!L98","v":0},{"$f":"Background!M98","v":0},{"$f":"Background!N98","v":0},{"$f":"Background!O98","v":0},{"$f":"Background!P98","v":0},{"$f":"Background!Q98","v":0},{"$f":"Background!R98","v":0},{"$f":"Background!S98","v":0},{"$f":"Background!T98","v":0},{"$f":"Background!U98","v":0},{"$f":"Background!V98","v":0},{"$f":"Background!W98","v":0},{"$f":"Background!X98","v":0},{"$f":"Background!Y98","v":0},{"$f":"Background!Z98","v":0},{"$f":"Background!AA98","v":0},{"$f":"Background!AB98","v":0},{"$f":"Background!AC98","v":0},{"$f":"Background!AD98","v":0},{"$f":"Background!AE98","v":0},{"$f":"Background!AF98","v":0},{"$f":"Background!AG98","v":0},{"$f":"Background!AH98","v":0},{"$f":"Background!AI98","v":0},{"$f":"Background!AJ98","v":0},{"$f":"Background!AM98","v":0},{"$f":"Background!AN98","v":0}]
[null,{"$f":"Background!A99","v":11},{"$f":"Background!C99","v":0},{"$f":"Background!D99","v":0},{"$f":"Background!E99","v":0},{"$f":"Background!F99","v":0},{"$f":"Background!G99","v":0},{"$f":"Background!H99","v":0},{"$f":"Background!I99","v":0},{"$f":"Background!J99","v":0},{"$f":"Background!K99","v":0},{"$f":"Background!L99","v":0},{"$f":"Background!M99","v":0},{"$f":"Background!N99","v":0},{"$f":"Background!O99","v":0},{"$f":"Background!P99","v":0},{"$f":"Background!Q99","v":0},{"$f":"Background!R99","v":0},{"$f":"Background!S99","v":0},{"$f":"Background!T99","v":0},{"$f":"Background!U99","v":0},{"$f":"Background!V99","v":0},{"$f":"Background!W99","v":0},{"$f":"Background!X99","v":0},{"$f":"Background!Y99","v":0},{"$f":"Background!Z99","v":0},{"$f":"Background!AA99","v":0},{"$f":"Background!AB99","v":0},{"$f":"Background!AC99","v":0},{"$f":"Background!AD99","v":0},{"$f":"Background!AE99","v":0},{"$f":"Background!AF99","v":0},{"$f":"Background!AG99","v":0},{"$f":"Background!AH99","v":0},{"$f":"Background!AI99","v":0},{"$f":"Background!AJ99","v":0},{"$f":"Background!AM99","v":0},{"$f":"Background!AN99","v":0}]
[null,{"$f":"Background!A100","v":12},{"$f":"Background!C100","v":0},{"$f":"Background!D100","v":0},{"$f":"Background!E100","v":0},{"$f":"Background!F100","v":0},{"$f":"Background!G100","v":0},{"$f":"Background!H100","v":0},{"$f":"Background!I100","v":0},{"$f":"Background!J100","v":0},{"$f":"Background!K100","v":0},{"$f":"Background!L100","v":0},{"$f":"Background!M100","v":0},{"$f":"Background!N100","v":0},{"$f":"Background!O100","v":0},{"$f":"Background!P100","v":0},{"$f":"Background!Q100","v":0},{"$f":"Background!R100","v":0},{"$f":"Background!S100","v":0},{"$f":"Background!T100","v":0},{"$f":"Background!U100","v":0},{"$f":"Background!V100","v":0},{"$f":"Background!W100","v":0},{"$f":"Background!X100","v":0},{"$f":"Background!Y100","v":0},{"$f":"Background!Z100","v":0},{"$f":"Background!AA100","v":0},{"$f":"Background!AB100","v":0},{"$f":"Background!AC100","v":0},{"$f":"Background!AD100","v":0},{"$f":"Background!AE100","v":0},{"$f":"Background!AF100","v":0},{"$f":"Background!AG100","v":0},{"$f":"Background!AH100","v":0},{"$f":"Background!AI100","v":0},{"$f":"Background!AJ100","v":0},{"$f":"Background!AM100","v":0},{"$f":"Background!AN100","v":0}]
[null,{"$f":"Background!A101","v":13},{"$f":"Background!C101","v":0},{"$f":"Background!D101","v":0},{"$f":"Background!E101","v":0},{"$f":"Background!F101","v":0},{"$f":"Background!G101","v":0},{"$f":"Background!H101","v":0},{"$f":"Background!I101","v":0},{"$f":"Background!J101","v":0},{"$f":"Background!K101","v":0},{"$f":"Background!L101","v":0},{"$f":"Background!M101","v":0},{"$f":"Background!N101","v":0},{"$f":"Background!O101","v":0},{"$f":"Background!P101","v":0},{"$f":"Background!Q101","v":0},{"$f":"Background!R101","v":0},{"$f":"Background!S101","v":0},{"$f":"Background!T101","v":0},{"$f":"Background!U101","v":0},{"$f":"Background!V101","v":0},{"$f":"Background!W101","v":0},{"$f":"Background!X101","v":0},{"$f":"Background!Y101","v":0},{"$f":"Background!Z101","v":0},{"$f":"Background!AA101","v":0},{"$f":"Background!AB101","v":0},{"$f":"Background!AC101","v":0},{"$f":"Background!AD101","v":0},{"$f":"Background!AE101","v":0},{"$f":"Background!AF101","v":0},{"$f":"Background!AG101","v":0},{"$f":"Background!AH101","v":0},{"$f":"Background!AI101","v":0},{"$f":"Background!AJ101","v":0},{"$f":"Background!AM101","v":0},{"$f":"Background!AN101","v":0}]
[null,{"$f":"Background!A102","v":14},{"$f":"Background!C102","v":0},{"$f":"Background!D102","v":0},{"$f":"Background!E102","v":0},{"$f":"Background!F102","v":0},{"$f":"Background!G102","v":0},{"$f":"Background!H102","v":0},{"$f":"Background!I102","v":0},{"$f":"Background!J102","v":0},{"$f":"Background!K102","v":0},{"$f":"Background!L102","v":0},{"$f":"Background!M102","v":0},{"$f":"Background!N102","v":0},{"$f":"Background!O102","v":0},{"$f":"Background!P102","v":0},{"$f":"Background!Q102","v":0},{"$f":"Background!R102","v":0},{"$f":"Background!S102","v":0},{"$f":"Background!T102","v":0},{"$f":"Background!U102","v":0},{"$f":"Background!V102","v":0},{"$f":"Background!W102","v":0},{"$f":"Background!X102","v":0},{"$f":"Background!Y102","v":0},{"$f":"Background!Z102","v":0},{"$f":"Background!AA102","v":0},{"$f":"Background!AB102","v":0},{"$f":"Background!AC102","v":0},{"$f":"Background!AD102","v":0},{"$f":"Background!AE102","v":0},{"$f":"Background!AF102","v":0},{"$f":"Background!AG102","v":0},{"$f":"Background!AH102","v":0},{"$f":"Background!AI102","v":0},{"$f":"Background!AJ102","v":0},{"$f":"Background!AM102","v":0},{"$f":"Background!AN102","v":0}]
[null,{"$f":"Background!A103","v":15},{"$f":"Background!C103","v":0},{"$f":"Background!D103","v":0},{"$f":"Background!E103","v":0},{"$f":"Background!F103","v":0},{"$f":"Background!G103","v":0},{"$f":"Background!H103","v":0},{"$f":"Background!I103","v":0},{"$f":"Background!J103","v":0},{"$f":"Background!K103","v":0},{"$f":"Background!L103","v":0},{"$f":"Background!M103","v":0},{"$f":"Background!N103","v":0},{"$f":"Background!O103","v":0},{"$f":"Background!P103","v":0},{"$f":"Background!Q103","v":0},{"$f":"Background!R103","v":0},{"$f":"Background!S103","v":0},{"$f":"Background!T103","v":0},{"$f":"Background!U103","v":0},{"$f":"Background!V103","v":0},{"$f":"Background!W103","v":0},{"$f":"Background!X103","v":0},{"$f":"Background!Y103","v":0},{"$f":"Background!Z103","v":0},{"$f":"Background!AA103","v":0},{"$f":"Background!AB103","v":0},{"$f":"Background!AC103","v":0},{"$f":"Background!AD103","v":0},{"$f":"Background!AE103","v":0},{"$f":"Background!AF103","v":0},{"$f":"Background!AG103","v":0},{"$f":"Background!AH103","v":0},{"$f":"Background!AI103","v":0},{"$f":"Background!AJ103","v":0},{"$f":"Background!AM103","v":0},{"$f":"Background!AN103","v":0}]
[null,{"$f":"Background!A104","v":16},{"$f":"Background!C104","v":0},{"$f":"Background!D104","v":0},{"$f":"Background!E104","v":0},{"$f":"Background!F104","v":0},{"$f":"Background!G104","v":0},{"$f":"Background!H104","v":0},{"$f":"Background!I104","v":0},{"$f":"Background!J104","v":0},{"$f":"Background!K104","v":0},{"$f":"Background!L104","v":0},{"$f":"Background!M104","v":0},{"$f":"Background!N104","v":0},{"$f":"Background!O104","v":0},{"$f":"Background!P104","v":0},{"$f":"Background!Q104","v":0},{"$f":"Background!R104","v":0},{"$f":"Background!S104","v":0},{"$f":"Background!T104","v":0},{"$f":"Background!U104","v":0},{"$f":"Background!V104","v":0},{"$f":"Background!W104","v":0},{"$f":"Background!X104","v":0},{"$f":"Background!Y104","v":0},{"$f":"Background!Z104","v":0},{"$f":"Background!AA104","v":0},{"$f":"Background!AB104","v":0},{"$f":"Background!AC104","v":0},{"$f":"Background!AD104","v":0},{"$f":"Background!AE104","v":0},{"$f":"Background!AF104","v":0},{"$f":"Background!AG104","v":0},{"$f":"Background!AH104","v":0},{"$f":"Background!AI104","v":0},{"$f":"Background!AJ104","v":0},{"$f":"Background!AM104","v":0},{"$f":"Background!AN104","v":0}]
[null,{"$f":"Background!A105","v":17},{"$f":"Background!C105","v":0},{"$f":"Background!D105","v":0},{"$f":"Background!E105","v":0},{"$f":"Background!F105","v":0},{"$f":"Background!G105","v":0},{"$f":"Background!H105","v":0},{"$f":"Background!I105","v":0},{"$f":"Background!J105","v":0},{"$f":"Background!K105","v":0},{"$f":"Background!L105","v":0},{"$f":"Background!M105","v":0},{"$f":"Background!N105","v":0},{"$f":"Background!O105","v":0},{"$f":"Background!P105","v":0},{"$f":"Background!Q105","v":0},{"$f":"Background!R105","v":0},{"$f":"Background!S105","v":0},{"$f":"Background!T105","v":0},{"$f":"Background!U105","v":0},{"$f":"Background!V105","v":0},{"$f":"Background!W105","v":0},{"$f":"Background!X105","v":0},{"$f":"Background!Y105","v":0},{"$f":"Background!Z105","v":0},{"$f":"Background!AA105","v":0},{"$f":"Background!AB105","v":0},{"$f":"Background!AC105","v":0},{"$f":"Background!AD105","v":0},{"$f":"Background!AE105","v":0},{"$f":"Background!AF105","v":0},{"$f":"Background!AG105","v":0},{"$f":"Background!AH105","v":0},{"$f":"Background!AI105","v":0},{"$f":"Background!AJ105","v":0},{"$f":"Background!AM105","v":0},{"$f":"Background!AN105","v":0}]
[null,{"$f":"Background!A106","v":18},{"$f":"Background!C106","v":0},{"$f":"Background!D106","v":0},{"$f":"Background!E106","v":0},{"$f":"Background!F106","v":0},{"$f":"Background!G106","v":0},{"$f":"Background!H106","v":0},{"$f":"Background!I106","v":0},{"$f":"Background!J106","v":0},{"$f":"Background!K106","v":0},{"$f":"Background!L106","v":0},{"$f":"Background!M106","v":0},{"$f":"Background!N106","v":0},{"$f":"Background!O106","v":0},{"$f":"Background!P106","v":0},{"$f":"Background!Q106","v":0},{"$f":"Background!R106","v":0},{"$f":"Background!S106","v":0},{"$f":"Background!T106","v":0},{"$f":"Background!U106","v":0},{"$f":"Background!V106","v":0},{"$f":"Background!W106","v":0},{"$f":"Background!X106","v":0},{"$f":"Background!Y106","v":0},{"$f":"Background!Z106","v":0},{"$f":"Background!AA106","v":0},{"$f":"Background!AB106","v":0},{"$f":"Background!AC106","v":0},{"$f":"Background!AD106","v":0},{"$f":"Background!AE106","v":0},{"$f":"Background!AF106","v":0},{"$f":"Background!AG106","v":0},{"$f":"Background!AH106","v":0},{"$f":"Background!AI106","v":0},{"$f":"Background!AJ106","v":0},{"$f":"Background!AM106","v":0},{"$f":"Background!AN106","v":0}]
[null,{"$f":"Background!A107","v":19},{"$f":"Background!C107","v":0},{"$f":"Background!D107","v":0},{"$f":"Background!E107","v":0},{"$f":"Background!F107","v":0},{"$f":"Background!G107","v":0},{"$f":"Background!H107","v":0},{"$f":"Background!I107","v":0},{"$f":"Background!J107","v":0},{"$f":"Background!K107","v":0},{"$f":"Background!L107","v":0},{"$f":"Background!M107","v":0},{"$f":"Background!N107","v":0},{"$f":"Background!O107","v":0},{"$f":"Background!P107","v":0},{"$f":"Background!Q107","v":0},{"$f":"Background!R107","v":0},{"$f":"Background!S107","v":0},{"$f":"Background!T107","v":0},{"$f":"Background!U107","v":0},{"$f":"Background!V107","v":0},{"$f":"Background!W107","v":0},{"$f":"Background!X107","v":0},{"$f":"Background!Y107","v":0},{"$f":"Background!Z107","v":0},{"$f":"Background!AA107","v":0},{"$f":"Background!AB107","v":0},{"$f":"Background!AC107","v":0},{"$f":"Background!AD107","v":0},{"$f":"Background!AE107","v":0},{"$f":"Background!AF107","v":0},{"$f":"Background!AG107","v":0},{"$f":"Background!AH107","v":0},{"$f":"Background!AI107","v":0},{"$f":"Background!AJ107","v":0},{"$f":"Background!AM107","v":0},{"$f":"Background!AN107","v":0}]
[null,{"$f":"Background!A108","v":20},{"$f":"Background!C108","v":0},{"$f":"Background!D108","v":0},{"$f":"Background!E108","v":0},{"$f":"Background!F108","v":0},{"$f":"Background!G108","v":0},{"$f":"Background!H108","v":0},{"$f":"Background!I108","v":0},{"$f":"Background!J108","v":0},{"$f":"Background!K108","v":0},{"$f":"Background!L108","v":0},{"$f":"Background!M108","v":0},{"$f":"Background!N108","v":0},{"$f":"Background!O108","v":0},{"$f":"Background!P108","v":0},{"$f":"Background!Q108","v":0},{"$f":"Background!R108","v":0},{"$f":"Background!S108","v":0},{"$f":"Background!T108","v":0},{"$f":"Background!U108","v":0},{"$f":"Background!V108","v":0},{"$f":"Background!W108","v":0},{"$f":"Background!X108","v":0},{"$f":"Background!Y108","v":0},{"$f":"Background!Z108","v":0},{"$f":"Background!AA108","v":0},{"$f":"Background!AB108","v":0},{"$f":"Background!AC108","v":0},{"$f":"Background!AD108","v":0},{"$f":"Background!AE108","v":0},{"$f":"Background!AF108","v":0},{"$f":"Background!AG108","v":0},{"$f":"Background!AH108","v":0},{"$f":"Background!AI108","v":0},{"$f":"Background!AJ108","v":0},{"$f":"Background!AM108","v":0},{"$f":"Background!AN108","v":0}]
[null,{"$f":"Background!A111","v":"Average"},{"$f":"Background!C111","v":0},{"$f":"Background!D111","v":0},{"$f":"Background!E111","v":0},{"$f":"Background!F111","v":0},{"$f":"Background!G111","v":0},{"$f":"Background!H111","v":0},{"$f":"Background!I111","v":0},{"$f":"Background!J111","v":0},{"$f":"Background!K111","v":0},{"$f":"Background!L111","v":0},{"$f":"Background!M111","v":0},{"$f":"Background!N111","v":0},{"$f":"Background!O111","v":0},{"$f":"Background!P111","v":0},{"$f":"Background!Q111","v":0},{"$f":"Background!R111","v":0},{"$f":"Background!S111","v":0},{"$f":"Background!T111","v":0},{"$f":"Background!U111","v":0},{"$f":"Background!V111","v":0},{"$f":"Background!W111","v":0},{"$f":"Background!X111","v":0},{"$f":"Background!Y111","v":0},{"$f":"Background!Z111","v":0},{"$f":"Background!AA111","v":0},{"$f":"Background!AB111","v":0},{"$f":"Background!AC111","v":0},{"$f":"Background!AD111","v":0},{"$f":"Background!AE111","v":0},{"$f":"Background!AF111","v":0},{"$f":"Background!AG111","v":0},{"$f":"Background!AH111","v":0},{"$f":"Background!AI111","v":0},{"$f":"Background!AJ111","v":0},{"$f":"Background!AM111","v":0},{"$f":"Background!AN111","v":0}]
[]
[]
[null,null,"Hydro investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial investment [PHP]",{"$f":"'Calc Hydro'!B38","v":0},{"$f":"'Calc Hydro'!B40","v":2.7000000000000002E-9},{"$f":"'Calc Hydro'!B39","v":0},{"$f":"'Calc Hydro'!B58","v":500000},{"$f":"'Calc Hydro'!B66","v":0},{"$f":"'Calc Hydro'!B89","v":{"$error":"#DIV/0!"}}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","Hydro OPEX","Battery OPEX","Diesel OPEX","Diesel fuel costs","Grid OPEX","Other OPEX","Personnel OPEX","Hydro annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK89","v":0},{"$f":"Background!AL89","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$48+C32,0)","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$56+D32,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B32,E32+F32+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$70+G32,0)","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$62+H32,0)","v":0}]
[null,2,{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK90","v":0},{"$f":"Background!AL90","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$48+C33,0)","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$56+D33,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B33,E33+F33+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$70+G33,0)","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$62+H33,0)","v":0}]
[null,3,{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK91","v":0},{"$f":"Background!AL91","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$48+C34,0)","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$56+D34,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B34,E34+F34+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$70+G34,0)","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$62+H34,0)","v":0}]
[null,4,{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK92","v":0},{"$f":"Background!AL92","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$48+C35,0)","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$56+D35,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B35,E35+F35+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$70+G35,0)","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$62+H35,0)","v":0}]
[null,5,{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK93","v":0},{"$f":"Background!AL93","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$48+C36,0)","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$56+D36,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B36,E36+F36+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$70+G36,0)","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$62+H36,0)","v":0}]
[null,6,{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK94","v":0},{"$f":"Background!AL94","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$48+C37,0)","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$56+D37,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B37,E37+F37+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$70+G37,0)","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$62+H37,0)","v":0}]
[null,7,{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK95","v":0},{"$f":"Background!AL95","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$48+C38,0)","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$56+D38,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B38,E38+F38+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$70+G38,0)","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$62+H38,0)","v":0}]
[null,8,{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK96","v":0},{"$f":"Background!AL96","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$48+C39,0)","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$56+D39,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B39,E39+F39+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$70+G39,0)","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$62+H39,0)","v":0}]
[null,9,{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK97","v":0},{"$f":"Background!AL97","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$48+C40,0)","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$56+D40,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B40,E40+F40+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$70+G40,0)","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$62+H40,0)","v":0}]
[null,10,{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK98","v":0},{"$f":"Background!AL98","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$48+C41,0)","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$56+D41,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B41,E41+F41+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$70+G41,0)","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$62+H41,0)","v":0}]
[null,11,{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK99","v":0},{"$f":"Background!AL99","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$48+C42,0)","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$56+D42,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B42,E42+F42+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$70+G42,0)","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$62+H42,0)","v":0}]
[null,12,{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK100","v":0},{"$f":"Background!AL100","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$48+C43,0)","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$56+D43,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B43,E43+F43+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$70+G43,0)","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$62+H43,0)","v":0}]
[null,13,{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK101","v":0},{"$f":"Background!AL101","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$48+C44,0)","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$56+D44,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B44,E44+F44+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$70+G44,0)","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$62+H44,0)","v":0}]
[null,14,{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK102","v":0},{"$f":"Background!AL102","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$48+C45,0)","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$56+D45,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B45,E45+F45+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$70+G45,0)","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$62+H45,0)","v":0}]
[null,15,{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK103","v":0},{"$f":"Background!AL103","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$48+C46,0)","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$56+D46,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B46,E46+F46+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$70+G46,0)","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$62+H46,0)","v":0}]
[null,16,{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK104","v":0},{"$f":"Background!AL104","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$48+C47,0)","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$56+D47,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B47,E47+F47+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$70+G47,0)","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$62+H47,0)","v":0}]
[null,17,{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK105","v":0},{"$f":"Background!AL105","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$48+C48,0)","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$56+D48,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B48,E48+F48+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$70+G48,0)","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$62+H48,0)","v":0}]
[null,18,{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK106","v":0},{"$f":"Background!AL106","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$48+C49,0)","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$56+D49,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B49,E49+F49+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$70+G49,0)","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$62+H49,0)","v":0}]
[null,19,{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK107","v":0},{"$f":"Background!AL107","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$48+C50,0)","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$56+D50,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B50,E50+F50+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$70+G50,0)","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$62+H50,0)","v":0}]
[null,20,{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!AK108","v":0},{"$f":"Background!AL108","v":0},{"$f":"'Calc Hydro'!$B$67","v":0},{"$f":"'Calc Hydro'!$B$63","v":0},{"$f":"'Calc Hydro'!$B$64","v":0},{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$48+C51,0)","v":0},{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$56+D51,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B51,E51+F51+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$70+G51,0)","v":0},{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B51,'Calc Hydro'!$B$62+H51,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C32:C51,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D32:D51,\"<>0\"),0)","v":4.0500000000000009E-11},0,0,0,0,0,0,5.1835724323157893E-10,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Only the share of the Hydro potential that can be directly consumed or stored in the battery is actually generated, the surplus potential is curtailed and not generated\n\n** The Diesel genset could generate a surplus that is not consumed (due to the lower load limit of the genset) and dumped through a ballast load\n\n"]

{"sheet":"Scenario Results Hydro","index":12,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":false,"merged":[[13,1,14,1],[3,1,4,1],[5,1,6,1],[7,1,8,1],[9,1,10,1],[11,1,12,1],[15,1,16,1],[17,1,18,1],[19,1,20,1],[21,1,22,1],[23,1,24,1]]}
[]
[null,"Average LCOE/RE-Share","Hydro-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D321*'Input Hydro'!$B$2,'Input Hydro'!$F321)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D322*'Input Hydro'!$B$2,'Input Hydro'!$F322)","v":10},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D323*'Input Hydro'!$B$2,'Input Hydro'!$F323)","v":20},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D324*'Input Hydro'!$B$2,'Input Hydro'!$F324)","v":30},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D325*'Input Hydro'!$B$2,'Input Hydro'!$F325)","v":40},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D326*'Input Hydro'!$B$2,'Input Hydro'!$F326)","v":50},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D327*'Input Hydro'!$B$2,'Input Hydro'!$F327)","v":60},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D328*'Input Hydro'!$B$2,'Input Hydro'!$F328)","v":70},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D329*'Input Hydro'!$B$2,'Input Hydro'!$F329)","v":80},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D330*'Input Hydro'!$B$2,'Input Hydro'!$F330)","v":90},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D331*'Input Hydro'!$B$2,'Input Hydro'!$F331)","v":100}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E321*'Input Hydro'!$B$3/168,'Input Hydro'!G321)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E322*'Input Hydro'!$B$3/168,'Input Hydro'!G322)","v":20}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E323*'Input Hydro'!$B$3/168,'Input Hydro'!G323)","v":40}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E324*'Input Hydro'!$B$3/168,'Input Hydro'!G324)","v":60}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E325*'Input Hydro'!$B$3/168,'Input Hydro'!G325)","v":80}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E326*'Input Hydro'!$B$3/168,'Input Hydro'!G326)","v":100}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E327*'Input Hydro'!$B$3/168,'Input Hydro'!G327)","v":120}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E328*'Input Hydro'!$B$3/168,'Input Hydro'!G328)","v":140}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E329*'Input Hydro'!$B$3/168,'Input Hydro'!G329)","v":160}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E330*'Input Hydro'!$B$3/168,'Input Hydro'!G330)","v":180}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E331*'Input Hydro'!$B$3/168,'Input Hydro'!G331)","v":200}]
[]
[]
[null,"LCOE [PHP/kWh]","Hydro-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D321*'Input Hydro'!$B$2,'Input Hydro'!$F321)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D322*'Input Hydro'!$B$2,'Input Hydro'!$F322)","v":10},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D323*'Input Hydro'!$B$2,'Input Hydro'!$F323)","v":20},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D324*'Input Hydro'!$B$2,'Input Hydro'!$F324)","v":30},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D325*'Input Hydro'!$B$2,'Input Hydro'!$F325)","v":40},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D326*'Input Hydro'!$B$2,'Input Hydro'!$F326)","v":50},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D327*'Input Hydro'!$B$2,'Input Hydro'!$F327)","v":60},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D328*'Input Hydro'!$B$2,'Input Hydro'!$F328)","v":70},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D329*'Input Hydro'!$B$2,'Input Hydro'!$F329)","v":80},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D330*'Input Hydro'!$B$2,'Input Hydro'!$F330)","v":90},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D331*'Input Hydro'!$B$2,'Input Hydro'!$F331)","v":100}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E321*'Input Hydro'!$B$3/168,'Input Hydro'!G321)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E322*'Input Hydro'!$B$3/168,'Input Hydro'!G322)","v":20}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E323*'Input Hydro'!$B$3/168,'Input Hydro'!G323)","v":40}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E324*'Input Hydro'!$B$3/168,'Input Hydro'!G324)","v":60}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E325*'Input Hydro'!$B$3/168,'Input Hydro'!G325)","v":80}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E326*'Input Hydro'!$B$3/168,'Input Hydro'!G326)","v":100}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E327*'Input Hydro'!$B$3/168,'Input Hydro'!G327)","v":120}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E328*'Input Hydro'!$B$3/168,'Input Hydro'!G328)","v":140}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E329*'Input Hydro'!$B$3/168,'Input Hydro'!G329)","v":160}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E330*'Input Hydro'!$B$3/168,'Input Hydro'!G330)","v":180}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E331*'Input Hydro'!$B$3/168,'Input Hydro'!G331)","v":200}]
[]
[null,"RE-Share","Hydro-Size"]
[null,null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D321*'Input Hydro'!$B$2,'Input Hydro'!$F321)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D322*'Input Hydro'!$B$2,'Input Hydro'!$F322)","v":10},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D323*'Input Hydro'!$B$2,'Input Hydro'!$F323)","v":20},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D324*'Input Hydro'!$B$2,'Input Hydro'!$F324)","v":30},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D325*'Input Hydro'!$B$2,'Input Hydro'!$F325)","v":40},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D326*'Input Hydro'!$B$2,'Input Hydro'!$F326)","v":50},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D327*'Input Hydro'!$B$2,'Input Hydro'!$F327)","v":60},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D328*'Input Hydro'!$B$2,'Input Hydro'!$F328)","v":70},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D329*'Input Hydro'!$B$2,'Input Hydro'!$F329)","v":80},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D330*'Input Hydro'!$B$2,'Input Hydro'!$F330)","v":90},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D331*'Input Hydro'!$B$2,'Input Hydro'!$F331)","v":100}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E321*'Input Hydro'!$B$3/168,'Input Hydro'!G321)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E322*'Input Hydro'!$B$3/168,'Input Hydro'!G322)","v":20}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E323*'Input Hydro'!$B$3/168,'Input Hydro'!G323)","v":40}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E324*'Input Hydro'!$B$3/168,'Input Hydro'!G324)","v":60}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E325*'Input Hydro'!$B$3/168,'Input Hydro'!G325)","v":80}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E326*'Input Hydro'!$B$3/168,'Input Hydro'!G326)","v":100}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E327*'Input Hydro'!$B$3/168,'Input Hydro'!G327)","v":120}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E328*'Input Hydro'!$B$3/168,'Input Hydro'!G328)","v":140}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E329*'Input Hydro'!$B$3/168,'Input Hydro'!G329)","v":160}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E330*'Input Hydro'!$B$3/168,'Input Hydro'!G330)","v":180}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E331*'Input Hydro'!$B$3/168,'Input Hydro'!G331)","v":200}]

{"sheet":"Calc Hydro","index":13,"n_rows":291,"n_cols":112,"rows_kept":291,"cut":false,"hidden":true,"merged":[[0,2,0,3],[4,0,4,1],[145,2,145,3]]}
["Framework ",null,"Caution when shifting cells, VBA uses cells in these columns",null,null,"Total Load ","Load plus losses","Hydro Energy generated","Demand minus Hydro","RT requirement","RT of Hydro","Excess","C-rate constraint ch.","potential charge","Residual","Residual percentage (day)","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT of Batt","RT req. minus Batt&Hydro","Diesel req. total","Total min. offtake","Diesel req. - min offtake",{"$f":"CONCATENATE(\"Min. offtake \",A92)","v":"Min. offtake GenCo A"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A92)","v":"Pot. diesel generation GenCo A"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A92)","v":"Cum. Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Diesel generation \",A92)","v":"Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Total generation \",A92)","v":"Total generation GenCo A"},{"$f":"CONCATENATE(A92,\" Consumption [L]\")","v":"GenCo A Consumption [L]"},"Diesel req. - GenCo A",{"$f":"CONCATENATE(\"Min. offtake \",$A112)","v":"Min. offtake GenCo B"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A112)","v":"Pot. diesel generation GenCo B"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A112)","v":"Cum. Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Diesel generation \",$A112)","v":"Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Total generation \",$A112)","v":"Total generation GenCo B"},{"$f":"CONCATENATE($A112,\" Consumption [L]\")","v":"GenCo B Consumption [L]"},"Diesel req. - GenCo AB",{"$f":"CONCATENATE(\"Min. offtake \",$A132)","v":"Min. offtake GenCo C"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A132)","v":"Pot. diesel generation GenCo C"},{"$f":"CONCATENATE(\"Cum. Diesel generation\",$A132)","v":"Cum. Diesel generationGenCo C"},{"$f":"CONCATENATE(\"Diesel generation \",$A132)","v":"Diesel generation GenCo C"},{"$f":"CONCATENATE(\"Total generation \",$A132)","v":"Total generation GenCo C"},{"$f":"CONCATENATE(,$A132,\" Consumption [L]\")","v":"GenCo C Consumption [L]"},"Diesel req. - GenCo ABC",{"$f":"CONCATENATE(\"Min. offtake \",$A152)","v":"Min. offtake GenCo D"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A152)","v":"Pot. diesel generation GenCo D"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A152)","v":"Cum. Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Diesel generation \",$A152)","v":"Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Total generation \",$A152)","v":"Total generation GenCo D"},{"$f":"CONCATENATE(,$A152,\" Consumption [L]\")","v":"GenCo D Consumption [L]"},"Diesel req. - GenCo ABCD",{"$f":"CONCATENATE(\"Min. offtake \",$A172)","v":"Min. offtake GenCo E"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A172)","v":"Pot. diesel generation GenCo E"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A172)","v":"Cum. Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Diesel generation \",$A172)","v":"Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Total generation \",$A172)","v":"Total generation GenCo E"},{"$f":"CONCATENATE(,$A172,\" Consumption [L]\")","v":"GenCo E Consumption [L]"},"Diesel req. - GenCo ABCDEF",{"$f":"CONCATENATE(\"Min. offtake \",$A192)","v":"Min. offtake GenCo F"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A192)","v":"Pot. diesel generation GenCo F"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A192)","v":"Cum. Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Diesel generation \",$A192)","v":"Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Total generation \",$A192)","v":"Total generation GenCo F"},{"$f":"CONCATENATE(,$A192,\" Consumption [L]\")","v":"GenCo F Consumption [L]"},"Diesel req. - GenCo ABCDEFG",{"$f":"CONCATENATE(\"Min. offtake \",$A212)","v":"Min. offtake GenCo G"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A212)","v":"Pot. diesel generation GenCo G"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A212)","v":"Cum. Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Diesel generation \",$A212)","v":"Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Total generation \",$A212)","v":"Total generation GenCo G"},{"$f":"CONCATENATE(,$A212,\" Consumption [L]\")","v":"GenCo G Consumption [L]"},"Diesel req. - GenCo ABCDEFGH",{"$f":"CONCATENATE(\"Min. offtake \",$A232)","v":"Min. offtake GenCo H"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A232)","v":"Pot. diesel generation GenCo H"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A232)","v":"Cum. Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Diesel generation \",$A232)","v":"Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Total generation \",$A232)","v":"Total generation GenCo H"},{"$f":"CONCATENATE(,$A232,\" Consumption [L]\")","v":"GenCo H Consumption [L]"},"Diesel req. - GenCo ABCDEFGHI",{"$f":"CONCATENATE(\"Min. offtake \",$A252)","v":"Min. offtake GenCo I"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A252)","v":"Pot. diesel generation GenCo I"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A252)","v":"Cum. Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Diesel generation \",$A252)","v":"Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Total generation \",$A252)","v":"Total generation GenCo I"},{"$f":"CONCATENATE(,$A252,\" Consumption [L]\")","v":"GenCo I Consumption [L]"},"Diesel req. - GenCo ABCDEFGHIJ",{"$f":"CONCATENATE(\"Min. offtake \",$A272)","v":"Min. offtake GenCo J"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A272)","v":"Pot. diesel generation GenCo J"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A272)","v":"Cum. Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Diesel generation \",$A272)","v":"Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Total generation \",$A272)","v":"Total generation GenCo J"},{"$f":"CONCATENATE(A272,\" Consumption [L]\")","v":"GenCo J Consumption [L]"},"Diesel generation total","Surplus/shortage","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery Discharge","Battery Charge","Real SoC","Initial Batt. Energy","unmet load","Hydro used","Hydro battcharge","Diesel used","Diesel surplus","Diesel battcharge","Diesel excess","Diesel discharged"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",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,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,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(CZ2/B8),0.7)","v":0.19999999999999996},{"$f":"MAX(CZ6-CZ8,0)*B10","v":0},null,null,null,null,null,null,null,{"$f":"MIN(-SUM(DF3:DF170),SUM(CW3:CW171))","v":{"$error":"#DIV/0!"}}]
["Demand per week",{"$f":"SUM(F3:F170)","v":0},null,null,1,{"$f":"'Existing Load'!J7","v":0},{"$f":"F3*(1+$B$4)","v":0},{"$f":"$B$7","v":0},{"$f":"G3-H3","v":0},{"$f":"G3*$B$14","v":0},{"$f":"H3","v":0},{"$f":"MIN(I3,0)","v":0},{"$f":"MAX(L3*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(M3,-(1-CY2)*$B$8)","v":0},{"$f":"MAX(I3,0)","v":0},{"$f":"IFERROR(O3/SUM(O$3:O$26),0)","v":0},{"$f":"MIN(O3/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(Q3,(CY2-$B$12)*$B$8),0)","v":0},{"$f":"R3*$B$11","v":0},{"$f":"ROUND(MAX(0,I3-S3),5)","v":0},{"$f":"MIN($B$9*$B$8,(CY2-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,J3-U3-K3)","v":0},{"$f":"MAX($T3,$V3)","v":0},{"$f":"IF(E3<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*P3","v":{"$error":"#DIV/0!"}},{"$f":"MAX($T3,$V3)-X3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$99*$P3,$B$96),MIN($B$100*$P3,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y3<=0,0,MIN(MAX(Y3,$B$94),($B$96-Z3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA$3:AA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB3<=($B$101-($B$99*5+$B$100*2)),AA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AC3+Z3,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AD3","v":{"$error":"#DIV/0!"}},{"$f":"Y3-AC3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$119*$P3,$B$116),MIN($B$120*$P3,$B$116))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AF3<=0,0,MIN(MAX(AF3,$B$114),($B$116-AG3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH$3:AH3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI3<=($B$121-($B$119*5+$B$120*2)),AH3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ3+AG3,$B$116)","v":{"$error":"#DIV/0!"}},{"$f":"$B$117*AK3","v":{"$error":"#DIV/0!"}},{"$f":"AF3-AJ3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$139*$P3,$B$136),MIN($B$140*$P3,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM3<=0,0,MIN(MAX(AM3,$B$134),($B$136-AN3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO$3:AO3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP3<=($B$141-($B$139*5+$B$140*2)),AO3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AQ3+AN3,$B$136)","v":{"$error":"#DIV/0!"}},{"$f":"$B$137*AR3","v":{"$error":"#DIV/0!"}},{"$f":"AM3-AQ3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$157*$P3,$B$156),MIN($B$158*$P3,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT3<=0,0,MIN(MAX(AT3,$B$154),($B$156-AU3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW3<=($B$159-($B$157*5+$B$158*2)),AV3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX3+AU3,$B$156)","v":{"$error":"#DIV/0!"}},{"$f":"$B$160*AY3","v":{"$error":"#DIV/0!"}},{"$f":"AT3-AY3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$177*$P3,$B$176),MIN($B$178*$P3,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA3<=0,0,MIN(MAX(BA3,$B$174),($B$176-BB3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD3<=($B$179-($B$177*5+$B$178*2)),BC3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE3+BB3,$B$176)","v":{"$error":"#DIV/0!"}},{"$f":"$B$180*BF3","v":{"$error":"#DIV/0!"}},{"$f":"BA3-BF3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$197*$P3,$B$196),MIN($B$198*$P3,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH3<=0,0,MIN(MAX(BH3,$B$194),($B$196-BI3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK3<=($B$199-($B$197*5+$B$198*2)),BJ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL3+BI3,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BM3","v":{"$error":"#DIV/0!"}},{"$f":"BH3-BM3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$217*$P3,$B$216),MIN($B$218*$P3,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO3<=0,0,MIN(MAX(BO3,$B$214),($B$216-BP3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR3<=($B$219-($B$217*5+$B$218*2)),BQ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS3+BP3,$B$216)","v":{"$error":"#DIV/0!"}},{"$f":"$B$220*BT3","v":{"$error":"#DIV/0!"}},{"$f":"BO3-BT3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$237*$P3,$B$236),MIN($B$238*$P3,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV3<=0,0,MIN(MAX(BV3,$B$234),($B$236-BW3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY3<=($B$239-($B$237*5+$B$238*2)),BX3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ3+BW3,$B$236)","v":{"$error":"#DIV/0!"}},{"$f":"$B$240*CA3","v":{"$error":"#DIV/0!"}},{"$f":"BV3-CA3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$257*$P3,$B$256),MIN($B$258*$P3,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC3<=0,0,MIN(MAX(CC3,$B$254),($B$256-CD3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF3<=($B$259-($B$257*5+$B$258*2)),CE3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG3+CD3,$B$256)","v":{"$error":"#DIV/0!"}},{"$f":"$B$260*CH3","v":{"$error":"#DIV/0!"}},{"$f":"CC3-CH3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$277*$P3,$B$276),MIN($B$278*$P3,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ3<=0,0,MIN(MAX(CJ3,$B$274),($B$276-CK3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM3<=($B$279-($B$277*5+$B$278*2)),CL3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN3+CK3,$B$276)","v":{"$error":"#DIV/0!"}},{"$f":"$B$280*CO3","v":{"$error":"#DIV/0!"}},{"$f":"CO3+CH3+CA3+BT3+BM3+BF3+AY3+AR3+AK3+AD3","v":{"$error":"#DIV/0!"}},{"$f":"CQ3+H3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR3>0,MIN(CR3*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CS3/$B$8,1-CY2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR3<0,MAX(CR3/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CU3/$B$8,-1*(CY2-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CV3*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CT3*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,CY2+CV3+CT3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-H3-CQ3-CW3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(G3,H3)","v":0},{"$f":"MAX(CX3,-1*(H3-DB3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-DB3-CW3-DA3","v":{"$error":"#DIV/0!"}},{"$f":"CQ3-DD3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(CX3-DC3,-1*DE3)","v":{"$error":"#DIV/0!"}},{"$f":"-(DE3+DF3)","v":{"$error":"#DIV/0!"}}]
["Losses ",{"$f":"IF('Input Hydro'!D262=\"Default\",'Input Hydro'!D268,'Input Hydro'!E268)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},{"$f":"F4*(1+$B$4)","v":0},{"$f":"$B$7","v":0},0,{"$f":"G4*$B$14","v":0},{"$f":"H4","v":0},0,{"$f":"MAX(L4*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O4/SUM(O$3:O$26),0)","v":0},{"$f":"MIN(O4/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"R4*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY3-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J4-U4-K4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Y4<=0,0,MIN(MAX(Y4,$B$94),($B$96-Z4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA$3:AA4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AC4+Z4,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AD4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AF4<=0,0,MIN(MAX(AF4,$B$114),($B$116-AG4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH$3:AH4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI4<=($B$121-($B$119*5+$B$120*2)),AH4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AK4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E4<=120,MIN($B$139*P4,$B$136),MIN($B$140*P4,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM4<=0,0,MIN(MAX(AM4,$B$134),($B$136-AN4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO$3:AO4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP4<=($B$141-($B$139*5+$B$140*2)),AO4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AQ4+AN4,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AT4<=0,0,MIN(MAX(AT4,$B$154),($B$156-AU4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW4<=($B$159-($B$157*5+$B$158*2)),AV4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX4+AU4,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AT4-AY4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BA4<=0,0,MIN(MAX(BA4,$B$174),($B$176-BB4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD4<=($B$179-($B$177*5+$B$178*2)),BC4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE4+BB4,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BA4-BF4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BH4<=0,0,MIN(MAX(BH4,$B$194),($B$196-BI4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK4<=($B$199-($B$197*5+$B$198*2)),BJ4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL4+BI4,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BM4","v":{"$error":"#DIV/0!"}},{"$f":"BH4-BM4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BO4<=0,0,MIN(MAX(BO4,$B$214),($B$216-BP4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR4<=($B$219-($B$217*5+$B$218*2)),BQ4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS4+BP4,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BO4-BT4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BV4<=0,0,MIN(MAX(BV4,$B$234),($B$236-BW4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY4<=($B$239-($B$237*5+$B$238*2)),BX4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ4+BW4,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BV4-CA4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CC4<=0,0,MIN(MAX(CC4,$B$254),($B$256-CD4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF4<=($B$259-($B$257*5+$B$258*2)),CE4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG4+CD4,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC4-CH4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CJ4<=0,0,MIN(MAX(CJ4,$B$274),($B$276-CK4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM4<=($B$279-($B$277*5+$B$278*2)),CL4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN4+CK4,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(CR4>0,MIN(CR4*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CS4/$B$8,1-CY3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR4<0,MAX(CR4/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CU4/$B$8,-1*(CY3-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CV4*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CT4*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,CY3+CV4+CT4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(CW3:CW170)-(-1*SUM(CX3:CX170)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(G4,H4)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ4-DD4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(CX4-DC4,-1*DE4)","v":{"$error":"#DIV/0!"}},{"$f":"-(DE4+DF4)","v":{"$error":"#DIV/0!"}}]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$f":"'Existing Load'!J9","v":0},0,0,0,{"$f":"G5*$B$14","v":0},{"$f":"H5","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"RE excess ",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},0,0,{"$f":"G6*$B$14","v":0},{"$f":"H6","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-1*SUM(L3:L170)","v":0},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Hydro'!$D$11=\"Default\",'Input Hydro'!D17,'Input Hydro'!E17))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Residual ",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery capacity",{"$f":"MAX(IF(Background!U2,Background!U4,IF('Input Hydro'!$D$256=\"Default\",'Input Hydro'!D258,'Input Hydro'!E258)),0.0000000000001)","v":1E-13},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(O3:O170)","v":0},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["C-rate 1: ",{"$f":"IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D250,'Input Hydro'!E250)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},{"$f":"F9*(1+$B$4)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AX9+AU9,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Charge efficiency",{"$f":"IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D252,'Input Hydro'!E252)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O10/SUM(O$3:O$26),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discharge efficiency",{"$f":"IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D253,'Input Hydro'!E253)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,0,0,0,0,0,{"$f":"MAX(L11*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["min SOC",{"$f":"(1-IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D251,'Input Hydro'!E251))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel capacity total",{"$f":"B95+B115+B135+B155+B175+B195+B215+B235+B255+B275","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY12-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Rotating mass",{"$f":"IF('Input Hydro'!$D$262=\"Default\",'Input Hydro'!D269,'Input Hydro'!E269)","v":0.4},null,null,12,{"$f":"'Existing Load'!J18","v":0},{"$f":"F14*(1+$B$4)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Distribution losses",{"$f":"(SUM('Calc Hydro'!$G$3:$G$170)-SUM('Calc Hydro'!$F$3:$F$170))","v":0},null,null,13,{"$f":"'Existing Load'!J19","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro generation",{"$f":"SUM(H3:H170)","v":0},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery discharge ",{"$f":"SUM(CW3:CW170)","v":{"$error":"#DIV/0!"}},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation total",{"$f":"SUM(CQ3:CQ170)","v":{"$error":"#DIV/0!"}},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,{"$f":"MIN(O18/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"R18*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/week total",{"$f":"B104+B124+B144+B164+B184+B204+B224+B244+B264+B284","v":{"$error":"#DIV/0!"}},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/year total",{"$f":"B19/168*8760","v":{"$error":"#DIV/0!"}},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro from batt. ",{"$f":"IF(B18=0,B17,MIN(-1*SUM(DC3:DC170)+CZ4,B17))","v":{"$error":"#DIV/0!"}},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro capacity new",{"$f":"IF(Background!U2,Background!U5,IF('Input Hydro'!$D$11=\"Default\",'Input Hydro'!D17,'Input Hydro'!E17))","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro capacity existing eligible",{"$f":"IF(Background!U3,Background!U6,IF('Input Hydro'!$D$11=\"Default\",'Input Hydro'!D18,'Input Hydro'!E18))","v":0},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Capex",{"$f":"IF('Input Hydro'!$D$3=\"Default\",'Input Hydro'!D7,'Input Hydro'!E7)","v":200000},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O24/SUM(O$3:O$26),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro OPEX",{"$f":"IF('Input Hydro'!$D$3=\"Default\",'Input Hydro'!D8,'Input Hydro'!E8)","v":5000},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,24,{"$f":"'Existing Load'!J30","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O27/SUM(O$27:O$50),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D248,'Input Hydro'!E248)","v":27000},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O28/SUM(O$27:O$50),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX fix",{"$f":"IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D249,'Input Hydro'!E249)","v":405},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,28,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,29,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input Hydro'!D262=\"Default\",'Input Hydro'!D275,'Input Hydro'!E275)","v":0.03},null,null,30,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,31,{"$f":"IF(E33-E9=24,F9,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input Hydro'!D262=\"Default\",'Input Hydro'!D267,'Input Hydro'!E267)","v":20},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,33,0,0,0,{"$f":"G35-H35","v":0},0,0,0,0,{"$f":"MAX(M35,-(1-CY34)*$B$8)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"MAX(MIN(Q35,(CY34-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($T35,$V35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E35<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*P35","v":{"$error":"#DIV/0!"}},{"$f":"MAX($T35,$V35)-X35","v":{"$error":"#DIV/0!"}},{"$f":"IF($E35<=120,MIN($B$99*$P35,$B$96),MIN($B$100*$P35,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$119*$P35,$B$116),MIN($B$120*$P35,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$157*$P35,$B$156),MIN($B$158*$P35,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$177*$P35,$B$176),MIN($B$178*$P35,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$197*$P35,$B$196),MIN($B$198*$P35,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$217*$P35,$B$216),MIN($B$218*$P35,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$237*$P35,$B$236),MIN($B$238*$P35,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$257*$P35,$B$256),MIN($B$258*$P35,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$277*$P35,$B$276),MIN($B$278*$P35,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ35+H35-G35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G35-H35-CQ35-CW35,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MAX(CX35,-1*(H35-DB35))","v":{"$error":"#DIV/0!"}},{"$f":"G35-DB35-CW35-DA35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,34,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E36<=120,MIN($B$139*P36,$B$136),MIN($B$140*P36,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Capex",{"$f":"B22*B24","v":0},null,null,36,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B106+B126+B146+B166+B186+B206+B226+B246+B266+B286","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"B8*B28","v":2.7000000000000002E-9},null,null,38,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro OPEX",{"$f":"B25*B7","v":0},null,null,39,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var total",{"$f":"B110+B130+B150+B170+B190+B210+B230+B250+B270+B290","v":{"$error":"#DIV/0!"}},null,null,40,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX",{"$f":"B29*B8","v":4.0500000000000002E-11},null,null,41,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"(B105+B125+B145+B165+B185+B205+B225+B245+B265+B285)*8760/168","v":{"$error":"#DIV/0!"}},null,null,42,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B111+B131+B151+B171+B191+B211+B231+B251+B271+B291","v":0},null,null,43,0,{"$f":"F45*(1+$B$4)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro lifetime",{"$f":"IF('Input Hydro'!$D$3=\"Default\",'Input Hydro'!D9,'Input Hydro'!E9)","v":20},null,null,44,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro CRF",{"$f":"B77*POWER(1+B77,B46)/(POWER(1+B77,B46)-1)","v":0.13387878003966064},null,null,45,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Ann",{"$f":"B47*B38","v":0},null,null,46,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,47,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,48,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,49,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O51/SUM(O$51:O$74),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann total",{"$f":"B109+B129+B149+B169+B189+B209+B229+B249+B269+B289","v":0},null,null,50,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O52/SUM(O$51:O$74),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex total",{"$f":"B45+B42","v":{"$error":"#DIV/0!"}},null,null,51,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input Hydro'!D244<>\"Individual\",'Input Hydro'!D254,'Input Hydro'!E254)","v":10},null,null,52,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat CRF",{"$f":"B77*POWER(1+B77,B54)/(POWER(1+B77,B54)-1)","v":0.17698416415984405},null,null,53,{"$f":"IF(E55-E31=24,F31,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat Ann",{"$f":"B55*B40","v":4.7785724323157902E-10},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,55,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input Hydro'!D262<>\"Individual\",'Input Hydro'!D271,'Input Hydro'!E271)","v":500000},null,null,56,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CRF",{"$f":"B77*POWER(1+B77,B34)/(POWER(1+B77,B34)-1)","v":0.13387878003966064},null,null,57,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project Ann",{"$f":"B58*B59","v":66939.390019830316},null,null,58,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input Hydro'!D262<>\"Individual\",'Input Hydro'!D272,'Input Hydro'!E272)","v":0},null,null,59,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other Ann",{"$f":"B61*B59","v":0},null,null,60,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other OPEX fix",{"$f":"IF('Input Hydro'!D262<>\"Individual\",'Input Hydro'!D273,'Input Hydro'!E273)","v":0},null,null,61,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Personal OPEX fix",{"$f":"IF('Input Hydro'!D262<>\"Individual\",'Input Hydro'!D274,'Input Hydro'!E274)","v":0},null,null,62,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,63,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input Hydro'!D279<>\"Individual\",'Input Hydro'!D283,'Input Hydro'!E283)","v":0},null,null,64,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input Hydro'!D279<>\"Individual\",'Input Hydro'!D284,'Input Hydro'!E284)","v":0},null,null,65,0,0,0,{"$f":"G67-H67","v":0},0,0,{"$f":"MIN(I67,0)","v":0},0,{"$f":"MAX(M67,-(1-CY66)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(I67,0)","v":0},0,0,{"$f":"MAX(MIN(Q67,(CY66-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,I67-S67),5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($T67,$V67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E67<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*P67","v":{"$error":"#DIV/0!"}},{"$f":"MAX($T67,$V67)-X67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$99*$P67,$B$96),MIN($B$100*$P67,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB67<=($B$101-($B$99*5+$B$100*2)),AA67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y67-AC67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$119*$P67,$B$116),MIN($B$120*$P67,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AJ67+AG67,$B$116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AF67-AJ67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AR67","v":{"$error":"#DIV/0!"}},{"$f":"AM67-AQ67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$157*$P67,$B$156),MIN($B$158*$P67,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*AY67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$177*$P67,$B$176),MIN($B$178*$P67,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BF67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$197*$P67,$B$196),MIN($B$198*$P67,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$217*$P67,$B$216),MIN($B$218*$P67,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BT67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$237*$P67,$B$236),MIN($B$238*$P67,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CA67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$257*$P67,$B$256),MIN($B$258*$P67,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CH67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$277*$P67,$B$276),MIN($B$278*$P67,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CO67","v":{"$error":"#DIV/0!"}},{"$f":"CO67+CH67+CA67+BT67+BM67+BF67+AY67+AR67+AK67+AD67","v":{"$error":"#DIV/0!"}},{"$f":"CQ67+H67-G67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G67-H67-CQ67-CW67,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MAX(CX67,-1*(H67-DB67))","v":{"$error":"#DIV/0!"}},{"$f":"G67-DB67-CW67-DA67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input Hydro'!$D$279<>\"Individual\",'Input Hydro'!D285,'Input Hydro'!E285)","v":20},null,null,66,0,{"$f":"F68*(1+$B$4)","v":0},{"$f":"$B$7","v":0},0,0,0,0,{"$f":"MAX(L68*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"MIN(O68/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"R68*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY67-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J68-U68-K68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Y68<=0,0,MIN(MAX(Y68,$B$94),($B$96-Z68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA$3:AA68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AC68+Z68,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AD68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AF68<=0,0,MIN(MAX(AF68,$B$114),($B$116-AG68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH$3:AH68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI68<=($B$121-($B$119*5+$B$120*2)),AH68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AK68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E68<=120,MIN($B$139*P68,$B$136),MIN($B$140*P68,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM68<=0,0,MIN(MAX(AM68,$B$134),($B$136-AN68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO$3:AO68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP68<=($B$141-($B$139*5+$B$140*2)),AO68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AQ68+AN68,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AT68<=0,0,MIN(MAX(AT68,$B$154),($B$156-AU68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW68<=($B$159-($B$157*5+$B$158*2)),AV68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX68+AU68,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AT68-AY68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BA68<=0,0,MIN(MAX(BA68,$B$174),($B$176-BB68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD68<=($B$179-($B$177*5+$B$178*2)),BC68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE68+BB68,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BA68-BF68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BH68<=0,0,MIN(MAX(BH68,$B$194),($B$196-BI68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK68<=($B$199-($B$197*5+$B$198*2)),BJ68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL68+BI68,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BM68","v":{"$error":"#DIV/0!"}},{"$f":"BH68-BM68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BO68<=0,0,MIN(MAX(BO68,$B$214),($B$216-BP68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR68<=($B$219-($B$217*5+$B$218*2)),BQ68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS68+BP68,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BO68-BT68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BV68<=0,0,MIN(MAX(BV68,$B$234),($B$236-BW68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY68<=($B$239-($B$237*5+$B$238*2)),BX68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ68+BW68,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BV68-CA68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CC68<=0,0,MIN(MAX(CC68,$B$254),($B$256-CD68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF68<=($B$259-($B$257*5+$B$258*2)),CE68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG68+CD68,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC68-CH68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CJ68<=0,0,MIN(MAX(CJ68,$B$274),($B$276-CK68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM68<=($B$279-($B$277*5+$B$278*2)),CL68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN68+CK68,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(CR68>0,MIN(CR68*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CS68/$B$8,1-CY67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR68<0,MAX(CR68/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CU68/$B$8,-1*(CY67-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CV68*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CT68*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,CY67+CV68+CT68)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"MIN(G68,H68)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ68-DD68","v":{"$error":"#DIV/0!"}},{"$f":"MAX(CX68-DC68,-1*DE68)","v":{"$error":"#DIV/0!"}},{"$f":"-(DE68+DF68)","v":{"$error":"#DIV/0!"}}]
["Grid CRF",{"$f":"B77*POWER(1+B77,B68)/(POWER(1+B77,B68)-1)","v":0.13387878003966064},null,null,67,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid Ann",{"$f":"B66*B69","v":0},null,null,68,0,0,0,0,{"$f":"G70*$B$14","v":0},{"$f":"H70","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,69,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,70,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,71,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Opex",{"$f":"SUM(B41:B43)+B45+B63+B64+B67","v":{"$error":"#DIV/0!"}},null,null,72,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"B44","v":{"$error":"#DIV/0!"}},null,null,73,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O75/SUM(O$75:O$98),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual cons. ",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":{"$error":"#DIV/0!"}},null,null,74,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O76/SUM(O$75:O$98),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input Hydro'!D262=\"Default\",'Input Hydro'!D266,'Input Hydro'!E266)","v":0.12},null,null,75,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ann Capex",{"$f":"B56+B52+B48+B60+B62+B70","v":66939.390019830797},null,null,76,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LCOE",{"$f":"IFERROR(MAX(0,(B78+B74+B75)/B76),0)","v":0},null,null,77,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE Share eligible",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Weekly unmet load",{"$f":"SUM(DA3:DA170)","v":{"$error":"#DIV/0!"}},"RECs kwh total",null,79,0,{"$f":"F81*(1+$B$4)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CS81/$B$8,1-CY80))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CU81/$B$8,-1*(CY80-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,CY80+CV81+CT81)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Hydro'!D289=\"Default\",'Input Hydro'!D294,'Input Hydro'!E294)/(365/7)*1000","v":0},null,80,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Hydro+ Hydro_Batt eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible Hydro capacity",null,81,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Hydro total consumed",{"$f":"B86+B87","v":{"$error":"#DIV/0!"}},{"$f":"B22+B23","v":0},null,82,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel consumed directly",{"$f":"SUM(DD3:DD170)","v":{"$error":"#DIV/0!"}},"weekly existing nn-eligible Hydro consumed",null,83,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Hydro consumed directly",{"$f":"SUM(DB3:DB170)","v":0},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*((B7-C84)/B7),0)","v":0},null,84,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Hydro from Batt consumed",{"$f":"B21","v":{"$error":"#DIV/0!"}},"weekly existing eligible Hydro consumed",null,85,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly batt discharge ",{"$f":"B17","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B23/B7),0)","v":0},null,86,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel loaded to batt",{"$f":"(-1)*SUM(DF3:DF170)","v":{"$error":"#DIV/0!"}},"weekly new Hydro consumed",null,87,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel total consumed",{"$f":"B85+B89","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B22/B7),0)","v":0},null,88,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel excess ",{"$f":"ABS(SUM(DG3:DG170))","v":{"$error":"#DIV/0!"}},null,null,89,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D28,'Input Hydro'!E28))","v":"GenCo A"},null,null,null,90,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$38=\"Default\",'Input Hydro'!$D$42,'Input Hydro'!$E$42)","v":0},null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B93","v":0},null,null,92,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Hydro'!$D$38=\"Default\",'Input Hydro'!$D$40,'Input Hydro'!$E$40)","v":0},null,null,93,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Hydro'!$D$38=\"Default\",'Input Hydro'!$D$41,'Input Hydro'!$E$41)","v":0},null,null,94,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY95-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CS96/$B$8,1-CY95))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CU96/$B$8,-1*(CY95-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,CY95+CV96+CT96)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$24=\"Default\",'Input Hydro'!$D32,'Input Hydro'!$E32)","v":0.33},null,null,95,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$24=\"Default\",'Input Hydro'!$D33,'Input Hydro'!$E33)","v":35},null,null,96,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D24=\"Default\",'Input Hydro'!$D34,'Input Hydro'!E34)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,97,0,0,0,{"$f":"G99-H99","v":0},0,0,0,0,{"$f":"MAX(M99,-(1-CY98)*$B$8)","v":{"$error":"#DIV/0!"}},0,{"$f":"IFERROR(O99/SUM(O$99:O$122),0)","v":0},0,{"$f":"MAX(MIN(Q99,(CY98-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($T99,$V99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E99<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*P99","v":{"$error":"#DIV/0!"}},{"$f":"MAX($T99,$V99)-X99","v":{"$error":"#DIV/0!"}},{"$f":"IF($E99<=120,MIN($B$99*$P99,$B$96),MIN($B$100*$P99,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$119*$P99,$B$116),MIN($B$120*$P99,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$157*$P99,$B$156),MIN($B$158*$P99,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$177*$P99,$B$176),MIN($B$178*$P99,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$197*$P99,$B$196),MIN($B$198*$P99,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$217*$P99,$B$216),MIN($B$218*$P99,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$237*$P99,$B$236),MIN($B$238*$P99,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$257*$P99,$B$256),MIN($B$258*$P99,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$277*$P99,$B$276),MIN($B$278*$P99,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ99+H99-G99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G99-H99-CQ99-CW99,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MAX(CX99,-1*(H99-DB99))","v":{"$error":"#DIV/0!"}},{"$f":"G99-DB99-CW99-DA99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B99","v":{"$error":"#DIV/0!"}},null,null,98,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O100/SUM(O$99:O$122),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY99-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E100<=120,MIN($B$139*P100,$B$136),MIN($B$140*P100,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CS100/$B$8,1-CY99))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CU100/$B$8,-1*(CY99-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,CY99+CV100+CT100)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Hydro'!$D$24=\"Default\",'Input Hydro'!$D35,'Input Hydro'!$E35)*1000/(8760/168)","v":0},null,null,99,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B98*(1+B$32)^(Background!$B$112-1),IF(Background!$U$2,fuel_costs(B98,B$32,B$34),B98))","v":35},null,null,100,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AD3:AD170)","v":{"$error":"#DIV/0!"}},null,null,101,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AE3:AE170)","v":{"$error":"#DIV/0!"}},null,null,102,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B104*B102","v":{"$error":"#DIV/0!"}},null,null,103,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D29,'Input Hydro'!E29)*B95","v":0},null,null,104,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D36,'Input Hydro'!E36)","v":10},null,null,105,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B107)/(POWER(1+B$77,B107)-1)","v":0.17698416415984405},null,null,106,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B108*B106","v":0},null,null,107,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D30,'Input Hydro'!E30)*B103*8760/168","v":{"$error":"#DIV/0!"}},null,null,108,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D31,'Input Hydro'!E31)*B95","v":0},null,null,109,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D46=\"Default\",'Input Hydro'!D50,'Input Hydro'!E50))","v":"GenCo B"},null,null,null,110,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$60=\"Default\",'Input Hydro'!$D$64,'Input Hydro'!$E$64)","v":0},null,null,111,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B113","v":0},null,null,112,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Hydro'!$D$60=\"Default\",'Input Hydro'!$D62,'Input Hydro'!$E62)","v":0},null,null,113,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Hydro'!$D$60=\"Default\",'Input Hydro'!$D64,'Input Hydro'!$E64)","v":0},null,null,114,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$46=\"Default\",'Input Hydro'!$D54,'Input Hydro'!$E54)","v":0.33},null,null,115,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$46=\"Default\",'Input Hydro'!$D55,'Input Hydro'!$E55)","v":35},null,null,116,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$46=\"Default\",'Input Hydro'!$D78,'Input Hydro'!$E56)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,117,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY118-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CS119/$B$8,1-CY118))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CU119/$B$8,-1*(CY118-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,CY118+CV119+CT119)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B119","v":{"$error":"#DIV/0!"}},null,null,118,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Hydro'!$D$46=\"Default\",'Input Hydro'!$D79,'Input Hydro'!$E57)*1000/(8760/168)","v":0},null,null,119,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B118*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B118,B$32,B$34),B118))","v":35},null,null,120,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AK3:AK170)","v":{"$error":"#DIV/0!"}},null,null,121,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J7,'Existing Load'!J7*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O123/SUM(O$123:O$146),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AL3:AL170)","v":{"$error":"#DIV/0!"}},null,null,122,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J8,'Existing Load'!J8*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O124/SUM(O$123:O$146),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B124*B122","v":{"$error":"#DIV/0!"}},null,null,123,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J9,'Existing Load'!J9*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D46=\"Default\",'Input Hydro'!D51,'Input Hydro'!E51)*B115","v":0},null,null,124,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J10,'Existing Load'!J10*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D46=\"Default\",'Input Hydro'!D58,'Input Hydro'!E58)","v":10},null,null,125,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J11,'Existing Load'!J11*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B127)/(POWER(1+B$77,B127)-1)","v":0.17698416415984405},null,null,126,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J12,'Existing Load'!J12*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B128*B126","v":0},null,null,127,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J13,'Existing Load'!J13*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D46=\"Default\",'Input Hydro'!D52,'Input Hydro'!E52)*B123*8760/168","v":{"$error":"#DIV/0!"}},null,null,128,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J14,'Existing Load'!J14*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D46=\"Default\",'Input Hydro'!D53,'Input Hydro'!E53)*B115","v":0},null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,{"$f":"G131-H131","v":0},0,0,{"$f":"MIN(I131,0)","v":0},0,{"$f":"MAX(M131,-(1-CY130)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(I131,0)","v":0},0,0,{"$f":"MAX(MIN(Q131,(CY130-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,I131-S131),5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($T131,$V131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E131<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*P131","v":{"$error":"#DIV/0!"}},{"$f":"MAX($T131,$V131)-X131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$99*$P131,$B$96),MIN($B$100*$P131,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AB131<=($B$101-($B$99*5+$B$100*2)),AA131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y131-AC131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$119*$P131,$B$116),MIN($B$120*$P131,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AJ131+AG131,$B$116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AF131-AJ131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AR131","v":{"$error":"#DIV/0!"}},{"$f":"AM131-AQ131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$157*$P131,$B$156),MIN($B$158*$P131,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*AY131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$177*$P131,$B$176),MIN($B$178*$P131,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BF131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$197*$P131,$B$196),MIN($B$198*$P131,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$217*$P131,$B$216),MIN($B$218*$P131,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BT131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$237*$P131,$B$236),MIN($B$238*$P131,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CA131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$257*$P131,$B$256),MIN($B$258*$P131,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CH131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$277*$P131,$B$276),MIN($B$278*$P131,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CO131","v":{"$error":"#DIV/0!"}},{"$f":"CO131+CH131+CA131+BT131+BM131+BF131+AY131+AR131+AK131+AD131","v":{"$error":"#DIV/0!"}},{"$f":"CQ131+H131-G131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G131-H131-CQ131-CW131,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MAX(CX131,-1*(H131-DB131))","v":{"$error":"#DIV/0!"}},{"$f":"G131-DB131-CW131-DA131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D68=\"Default\",'Input Hydro'!D72,'Input Hydro'!E72))","v":"GenCo C"},null,null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F132*(1+$B$4)","v":0},{"$f":"$B$7","v":0},0,0,0,0,{"$f":"MAX(L132*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"MIN(O132/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"R132*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN($B$9*$B$8,(CY131-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J132-U132-K132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Y132<=0,0,MIN(MAX(Y132,$B$94),($B$96-Z132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA$3:AA132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AC132+Z132,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AD132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AF132<=0,0,MIN(MAX(AF132,$B$114),($B$116-AG132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH$3:AH132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AI132<=($B$121-($B$119*5+$B$120*2)),AH132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AK132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E132<=120,MIN($B$139*P132,$B$136),MIN($B$140*P132,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AM132<=0,0,MIN(MAX(AM132,$B$134),($B$136-AN132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AO$3:AO132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AP132<=($B$141-($B$139*5+$B$140*2)),AO132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AQ132+AN132,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AT132<=0,0,MIN(MAX(AT132,$B$154),($B$156-AU132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW132<=($B$159-($B$157*5+$B$158*2)),AV132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX132+AU132,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AT132-AY132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BA132<=0,0,MIN(MAX(BA132,$B$174),($B$176-BB132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD132<=($B$179-($B$177*5+$B$178*2)),BC132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE132+BB132,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BA132-BF132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BH132<=0,0,MIN(MAX(BH132,$B$194),($B$196-BI132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK132<=($B$199-($B$197*5+$B$198*2)),BJ132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL132+BI132,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BM132","v":{"$error":"#DIV/0!"}},{"$f":"BH132-BM132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BO132<=0,0,MIN(MAX(BO132,$B$214),($B$216-BP132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR132<=($B$219-($B$217*5+$B$218*2)),BQ132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS132+BP132,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BO132-BT132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BV132<=0,0,MIN(MAX(BV132,$B$234),($B$236-BW132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY132<=($B$239-($B$237*5+$B$238*2)),BX132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ132+BW132,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BV132-CA132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CC132<=0,0,MIN(MAX(CC132,$B$254),($B$256-CD132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF132<=($B$259-($B$257*5+$B$258*2)),CE132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG132+CD132,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CC132-CH132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CJ132<=0,0,MIN(MAX(CJ132,$B$274),($B$276-CK132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM132<=($B$279-($B$277*5+$B$278*2)),CL132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN132+CK132,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(CR132>0,MIN(CR132*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CS132/$B$8,1-CY131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR132<0,MAX(CR132/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CU132/$B$8,-1*(CY131-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"CV132*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CT132*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,CY131+CV132+CT132)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"MIN(G132,H132)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ132-DD132","v":{"$error":"#DIV/0!"}},{"$f":"MAX(CX132-DC132,-1*DE132)","v":{"$error":"#DIV/0!"}},{"$f":"-(DE132+DF132)","v":{"$error":"#DIV/0!"}}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$82=\"Default\",'Input Hydro'!$D$86,'Input Hydro'!$E$86)","v":0},null,null,131,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J17,'Existing Load'!J17*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B133","v":0},null,null,132,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J18,'Existing Load'!J18*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,{"$f":"G134*$B$14","v":0},{"$f":"H134","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Hydro'!$D$82=\"Default\",'Input Hydro'!$D$84,'Input Hydro'!$E$84)","v":0},null,null,133,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J19,'Existing Load'!J19*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Hydro'!$D$82=\"Default\",'Input Hydro'!$D$85,'Input Hydro'!$E$85)","v":0},null,null,134,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J20,'Existing Load'!J20*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$68=\"Default\",'Input Hydro'!$D76,'Input Hydro'!$E76)","v":0.33},null,null,135,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J21,'Existing Load'!J21*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"IF('Input Hydro'!$D$68=\"Default\",'Input Hydro'!$D77,'Input Hydro'!$E77)","v":35},null,null,136,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J22,'Existing Load'!J22*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$68=\"Default\",'Input Hydro'!$D78,'Input Hydro'!$E78)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,137,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J23,'Existing Load'!J23*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B139","v":{"$error":"#DIV/0!"}},null,null,138,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J24,'Existing Load'!J24*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Hydro'!$D$68=\"Default\",'Input Hydro'!$D79,'Input Hydro'!$E79)*1000/(8760/168)","v":0},null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B138*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B138,B$32,B$34),B138))","v":35},null,null,140,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J26,'Existing Load'!J26*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AR3:AR170)","v":{"$error":"#DIV/0!"}},null,null,141,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J27,'Existing Load'!J27*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AS3:AS170)","v":{"$error":"#DIV/0!"}},null,null,142,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J28,'Existing Load'!J28*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B144*B142","v":{"$error":"#DIV/0!"}},null,null,143,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J29,'Existing Load'!J29*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$68=\"Default\",'Input Hydro'!D$73,'Input Hydro'!E$73)*B135","v":0},"leave section empty for VBA usage",null,144,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J30,'Existing Load'!J30*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$68=\"Default\",'Input Hydro'!D$80,'Input Hydro'!E$80)","v":10},null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O147/SUM(O$147:O$170),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B147)/(POWER(1+B$77,B147)-1)","v":0.17698416415984405},null,null,146,{"$f":"IF(E148-E124=24,F124,\"\")","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(O148/SUM(O$147:O$170),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B148*B146","v":0},null,null,147,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$68=\"Default\",'Input Hydro'!D$74,'Input Hydro'!E$74)*B143*8760/168","v":{"$error":"#DIV/0!"}},null,null,148,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$68=\"Default\",'Input Hydro'!D$75,'Input Hydro'!E$75)*B135","v":0},null,null,149,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D90=\"Default\",'Input Hydro'!D94,'Input Hydro'!E94))","v":"GenCo D"},null,null,null,150,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$104=\"Default\",'Input Hydro'!$D$108,'Input Hydro'!$E$108)","v":0},null,null,151,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B153","v":0},null,null,152,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Hydro'!$D$104=\"Default\",'Input Hydro'!$D$106,'Input Hydro'!$E$106)","v":0},null,null,153,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Hydro'!$D$104=\"Default\",'Input Hydro'!$D$107,'Input Hydro'!$E$107)","v":0},null,null,154,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$90=\"Default\",'Input Hydro'!$D100,'Input Hydro'!$E100)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,155,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B157","v":{"$error":"#DIV/0!"}},null,null,156,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$90=\"Default\",'Input Hydro'!$D101,'Input Hydro'!$E101)*1000/(8760/168)","v":0},null,null,157,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$90=\"Default\",'Input Hydro'!$D98,'Input Hydro'!$E98)","v":0.33},null,null,158,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$90=\"Default\",'Input Hydro'!$D99,'Input Hydro'!$E99)","v":35},null,null,159,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B161*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B161,B$32,B$34),B161))","v":35},null,null,160,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AY3:AY170)","v":{"$error":"#DIV/0!"}},null,null,161,0,0,0,{"$f":"G163-H163","v":0},0,0,0,0,{"$f":"MAX(M163,-(1-CY162)*$B$8)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"MAX(MIN(Q163,(CY162-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($T163,$V163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E163<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*P163","v":{"$error":"#DIV/0!"}},{"$f":"MAX($T163,$V163)-X163","v":{"$error":"#DIV/0!"}},{"$f":"IF($E163<=120,MIN($B$99*$P163,$B$96),MIN($B$100*$P163,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$119*$P163,$B$116),MIN($B$120*$P163,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$157*$P163,$B$156),MIN($B$158*$P163,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$177*$P163,$B$176),MIN($B$178*$P163,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$197*$P163,$B$196),MIN($B$198*$P163,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$217*$P163,$B$216),MIN($B$218*$P163,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$237*$P163,$B$236),MIN($B$238*$P163,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$257*$P163,$B$256),MIN($B$258*$P163,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$277*$P163,$B$276),MIN($B$278*$P163,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ163+H163-G163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"MAX(G163-H163-CQ163-CW163,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MAX(CX163,-1*(H163-DB163))","v":{"$error":"#DIV/0!"}},{"$f":"G163-DB163-CW163-DA163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AZ3:AZ170)","v":{"$error":"#DIV/0!"}},null,null,162,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E164<=120,MIN($B$139*P164,$B$136),MIN($B$140*P164,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B164*B162","v":{"$error":"#DIV/0!"}},null,null,163,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$90=\"Default\",'Input Hydro'!D$95,'Input Hydro'!E$95)*B155","v":0},null,null,164,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$90=\"Default\",'Input Hydro'!D$102,'Input Hydro'!E$102)","v":10},null,null,165,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B167)/(POWER(1+B$77,B167)-1)","v":0.17698416415984405},null,null,166,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B168*B166","v":0},null,null,167,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$90=\"Default\",'Input Hydro'!D$96,'Input Hydro'!E$96)*B163*8760/168","v":{"$error":"#DIV/0!"}},null,null,168,0,0,0,0,0,{"$f":"H170","v":0},0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AA$3:AA170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AH$3:AH170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO$3:AO170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$90=\"Default\",'Input Hydro'!D$97,'Input Hydro'!E$97)*B155","v":0},null,null,null,null,"Mean v (data)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D112=\"Default\",'Input Hydro'!D116,'Input Hydro'!E116))","v":"GenCo E"},null,null,null,null,null,"mean v (input)",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,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,0]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$126=\"Default\",'Input Hydro'!$D$130,'Input Hydro'!$E$130)","v":0},null,null,null,null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B173","v":0}]
["P_max",{"$f":"IF('Input Hydro'!$D$126=\"Default\",'Input Hydro'!$D$128,'Input Hydro'!$E$128)","v":0}]
["P_operational",{"$f":"IF('Input Hydro'!$D$126=\"Default\",'Input Hydro'!$D$129,'Input Hydro'!$E$129)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$112=\"Default\",'Input Hydro'!$D122,'Input Hydro'!$E122)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B177","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$112=\"Default\",'Input Hydro'!$D123,'Input Hydro'!$E123)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$112=\"Default\",'Input Hydro'!$D120,'Input Hydro'!$E120)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$112=\"Default\",'Input Hydro'!$D121,'Input Hydro'!$E121)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B181*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B181,B$32,B$34),B181))","v":35}]
["Diesel generation",{"$f":"SUM(BF3:BF170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BG3:BG170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B184*B182","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$112=\"Default\",'Input Hydro'!D$117,'Input Hydro'!E$117)*B175","v":0}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$112=\"Default\",'Input Hydro'!D$124,'Input Hydro'!E$124)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B187)/(POWER(1+B$77,B187)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B188*B186","v":0}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$112=\"Default\",'Input Hydro'!D$118,'Input Hydro'!E$118)*B183*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$112=\"Default\",'Input Hydro'!D$119,'Input Hydro'!E$119)*B175","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D134=\"Default\",'Input Hydro'!D138,'Input Hydro'!E138))","v":"GenCo F"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$148=\"Default\",'Input Hydro'!$D$152,'Input Hydro'!$E$152)","v":0}]
["P_min",{"$f":"0.3*B193","v":0}]
["P_max",{"$f":"IF('Input Hydro'!$D$148=\"Default\",'Input Hydro'!$D$150,'Input Hydro'!$E$150)","v":0}]
["P_operational",{"$f":"IF('Input Hydro'!$D$148=\"Default\",'Input Hydro'!$D$151,'Input Hydro'!$E$151)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$134=\"Default\",'Input Hydro'!$D144,'Input Hydro'!$E144)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B197","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$134=\"Default\",'Input Hydro'!$D145,'Input Hydro'!$E145)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$134=\"Default\",'Input Hydro'!$D142,'Input Hydro'!$E142)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$134=\"Default\",'Input Hydro'!$D143,'Input Hydro'!$E143)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B201*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B201,B$32,B$34),B201))","v":35}]
["Diesel generation",{"$f":"SUM(BM3:BM170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BN3:BN170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B204*B202","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$134=\"Default\",'Input Hydro'!D$139,'Input Hydro'!E$139)*B195","v":0}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$134=\"Default\",'Input Hydro'!D$146,'Input Hydro'!E$146)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B207)/(POWER(1+B$77,B207)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B208*B206","v":0}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$134=\"Default\",'Input Hydro'!D$140,'Input Hydro'!E$140)*B203*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$134=\"Default\",'Input Hydro'!D$141,'Input Hydro'!E$141)*B195","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D156=\"Default\",'Input Hydro'!D160,'Input Hydro'!E160))","v":"GenCo G"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$170=\"Default\",'Input Hydro'!$D$174,'Input Hydro'!$E$174)","v":0}]
["P_min",{"$f":"0.3*B213","v":0}]
["P_max",{"$f":"IF('Input Hydro'!$D$170=\"Default\",'Input Hydro'!$D$172,'Input Hydro'!$E$172)","v":0}]
["P_operational",{"$f":"IF('Input Hydro'!$D$170=\"Default\",'Input Hydro'!$D$173,'Input Hydro'!$E$173)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$156=\"Default\",'Input Hydro'!$D166,'Input Hydro'!$E166)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B217","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$156=\"Default\",'Input Hydro'!$D167,'Input Hydro'!$E167)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$156=\"Default\",'Input Hydro'!$D164,'Input Hydro'!$E164)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$156=\"Default\",'Input Hydro'!$D165,'Input Hydro'!$E165)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B221*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B221,B$32,B$34),B221))","v":35}]
["Diesel generation",{"$f":"SUM(BT3:BT170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BU3:BU170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B224*B222","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$156=\"Default\",'Input Hydro'!D$161,'Input Hydro'!E$161)*B215","v":0}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$156=\"Default\",'Input Hydro'!D$168,'Input Hydro'!E$168)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B227)/(POWER(1+B$77,B227)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B228*B226","v":0}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$156=\"Default\",'Input Hydro'!D$162,'Input Hydro'!E$162)*B223*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$156=\"Default\",'Input Hydro'!D$163,'Input Hydro'!E$163)*B215","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D178=\"Default\",'Input Hydro'!D182,'Input Hydro'!E182))","v":"GenCo H"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$192=\"Default\",'Input Hydro'!$D$196,'Input Hydro'!$E$196)","v":0}]
["P_min",{"$f":"0.3*B233","v":0}]
["P_max",{"$f":"IF('Input Hydro'!$D$192=\"Default\",'Input Hydro'!$D$194,'Input Hydro'!$E$194)","v":0}]
["P_operational",{"$f":"IF('Input Hydro'!$D$192=\"Default\",'Input Hydro'!$D$195,'Input Hydro'!$E$195)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$178=\"Default\",'Input Hydro'!$D188,'Input Hydro'!$E188)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B237","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$178=\"Default\",'Input Hydro'!$D189,'Input Hydro'!$E189)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$178=\"Default\",'Input Hydro'!$D186,'Input Hydro'!$E186)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$178=\"Default\",'Input Hydro'!$D187,'Input Hydro'!$E187)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B241*(1+B$32)^(Background!$B$112-1),IF(Background!U114,fuel_costs(B241,B$32,B$34),B241))","v":35}]
["Diesel generation",{"$f":"SUM(CA3:CA170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CB3:CB170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B244*B242","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$178=\"Default\",'Input Hydro'!D$183,'Input Hydro'!E$183)*B235","v":0}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$178=\"Default\",'Input Hydro'!D$190,'Input Hydro'!E$190)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B247)/(POWER(1+B$77,B247)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B248*B246","v":0}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$178=\"Default\",'Input Hydro'!D$184,'Input Hydro'!E$184)*B243*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$178=\"Default\",'Input Hydro'!D$185,'Input Hydro'!E$185)*B235","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D200=\"Default\",'Input Hydro'!D204,'Input Hydro'!E204))","v":"GenCo I"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$214=\"Default\",'Input Hydro'!$D$218,'Input Hydro'!$E$218)","v":0}]
["P_min",{"$f":"0.3*B253","v":0}]
["P_max",{"$f":"IF('Input Hydro'!$D$214=\"Default\",'Input Hydro'!$D$216,'Input Hydro'!$E$216)","v":0}]
["P_operational",{"$f":"IF('Input Hydro'!$D$214=\"Default\",'Input Hydro'!$D$217,'Input Hydro'!$E$217)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$200=\"Default\",'Input Hydro'!$D210,'Input Hydro'!$E210)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B257","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$200=\"Default\",'Input Hydro'!$D211,'Input Hydro'!$E211)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$200=\"Default\",'Input Hydro'!$D208,'Input Hydro'!$E208)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$200=\"Default\",'Input Hydro'!$D209,'Input Hydro'!$E209)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B261*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B261,B$32,B$34),B261))","v":35}]
["Diesel generation",{"$f":"SUM(CH3:CH170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CI3:CI170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B264*B262","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$200=\"Default\",'Input Hydro'!D$205,'Input Hydro'!E$205)*B255","v":0}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$200=\"Default\",'Input Hydro'!D$212,'Input Hydro'!E$212)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B267)/(POWER(1+B$77,B267)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B268*B266","v":0}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$200=\"Default\",'Input Hydro'!D$206,'Input Hydro'!E$206)*B263*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$200=\"Default\",'Input Hydro'!D$207,'Input Hydro'!E$207)*B255","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Hydro'!D222=\"Default\",'Input Hydro'!D226,'Input Hydro'!E226))","v":"GenCo J"}]
["P_smallest gen",{"$f":"IF('Input Hydro'!$D$236=\"Default\",'Input Hydro'!$D$240,'Input Hydro'!$E$240)","v":0}]
["P_min",{"$f":"0.3*B273","v":0}]
["P_max",{"$f":"IF('Input Hydro'!$D$236=\"Default\",'Input Hydro'!$D$238,'Input Hydro'!$E$238)","v":0}]
["P_operational",{"$f":"IF('Input Hydro'!$D$236=\"Default\",'Input Hydro'!$D$239,'Input Hydro'!$E$239)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Hydro'!$D$222=\"Default\",'Input Hydro'!$D232,'Input Hydro'!$E232)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B277","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Hydro'!$D$222=\"Default\",'Input Hydro'!$D233,'Input Hydro'!$E233)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Hydro'!$D$222=\"Default\",'Input Hydro'!$D230,'Input Hydro'!$E230)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Hydro'!$D$222=\"Default\",'Input Hydro'!$D231,'Input Hydro'!$E231)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B281*(1+B$32)^(Background!$B$112-1),IF(Background!U$2,fuel_costs(B281,B$32,B$34),B281))","v":35}]
["Diesel generation",{"$f":"SUM(CO3:CO170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CP3:CP170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B284*B282","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Hydro'!D$222=\"Default\",'Input Hydro'!D$227,'Input Hydro'!E$227)*B275","v":0}]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D$222=\"Default\",'Input Hydro'!D$234,'Input Hydro'!E$234)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B287)/(POWER(1+B$77,B287)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B288*B286","v":0}]
["Diesel Opex var",{"$f":"IF('Input Hydro'!D$222=\"Default\",'Input Hydro'!D$228,'Input Hydro'!E$228)*B283*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Hydro'!D$222=\"Default\",'Input Hydro'!D$229,'Input Hydro'!E$229)*B275","v":0}]

{"sheet":"Input Biomass","index":14,"n_rows":334,"n_cols":57,"rows_kept":334,"cut":false,"hidden":false,"merged":[[311,3,311,7],[316,2,318,6],[320,3,320,4],[320,5,320,6]]}
[]
[]
[null,null,"Select biomass / Waste-to-Energy power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit",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,null,null,{"$f":"BE4/Background!CB3","v":0}]
[null,null,"Biomass feedstock type","Coconut shell",null,null,"PHP/kW"]
[null,null,"Biomass plant CAPEX ",{"$f":"Background!$R$20","v":271537.5},null,null,"PHP/kW"]
[null,null,"Biomass plant OPEX var. ",{"$f":"Background!$R$22","v":0.22836999999999999},null,null,"PHP/kWh"]
[null,null,"Biomass plant OPEX fix. ",{"$f":"Background!$R$21*D7","v":12898.031250000002},null,null,"PHP/kW/y"]
[null,null,"power plant efficiency (high load)",{"$f":"Background!$R$19","v":0.25}]
[null,null,"feedstock heating value",{"$f":"VLOOKUP($D$6,Background!$N$21:$P$29,2,FALSE)","v":7.0333333333333332},null,null,"kWh/kg"]
[null,null,"Fuel per kWh (high load)",{"$f":"(1/D11)/D10","v":0.56872037914691942},{"$f":"IF($D$3=\"Default\",\"\",(1/E11)/E10)","v":""},null,"kg/kWh "]
[null,null,"Biomass fuel costs",{"$f":"VLOOKUP(D6,Background!$N$21:$P$29,3,FALSE)","v":6.5},null,null,"PHP/kg"]
[null,null,"Life span",{"$f":"Background!$R$23","v":10},null,null,"years"]
[]
[null,null,"Select biomass / Waste-to-Energy plant size","Default"]
[]
[null,null,"Number of biomass plant units",{"$f":"1","v":1}]
[null,null,"Biomass power plant capacity existing eligible",0,null,null,"kW"]
[null,null,"Biomass power plant capacity existing non-eligible",0,null,null,"kW"]
[null,null,"Biomass power plant capacity new",{"$f":"Background!$R$24","v":0},null,null,"kW"]
[null,null,"Biomass power plant capacity total",{"$f":"SUM(D19:D21)","v":0},{"$f":"SUM(E19:E21)","v":0},null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D22","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","A"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D43","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","B"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","C"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","D"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","E"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","F"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","G"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","H"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","I"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","J"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select battery type","Lithium-Ion"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Battery system CAPEX",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$247=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$Q$6","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$f":"Background!Q4","v":0.12}]
[null,null,"Project duration",{"$f":"Background!Q8","v":20},null,null,"years"]
[null,null,"Distribution losses",{"$f":"Background!Q9","v":0.05}]
[null,null,"System stability factor",{"$f":"Background!Q10","v":0.4},null,null,"% of load"]
[]
[null,null,"Fixed project development costs",{"$f":"Background!M12","v":500000},null,null,"PHP"]
[null,null,"Fixed other initial costs",{"$f":"Background!M13","v":0},null,null,"PHP"]
[null,null,"Fixed other opex",{"$f":"Background!M14","v":0},null,null,"PHP/year"]
[null,null,"Fixed personnel costs",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$f":"Background!M17","v":0},null,null,"PHP"]
[null,null,"Fixed grid OPEX",{"$f":"Background!M18","v":0},null,null,"PHP/year"]
[null,null,"Life span",{"$f":"Background!M19","v":20},null,null,"years"]
[]
[]
[]
[null,null,"RE Certificates (REC)","Default"]
[]
[null,null,null,"Value (Default)","Value (Individual)"]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalen total",{"$f":"D295*D296","v":0},{"$f":"E296*E295","v":0},null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"Biomass capacity total",{"$f":"IF($D$16=\"Default\",D22,\"\")","v":0},{"$f":"IF($D$16=\"Default\",\"\",E22)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$259=\"Default\",$D$261,\"\")","v":0},{"$f":"IF($D$259=\"Default\",\"\",$E$261)","v":""},null,"kWh"]
[null,null,"Diesel operational capacity total",{"$f":"IF(IF($D$41=\"Default\",D$43,\"0\")+IF($D$63=\"Default\",D$65,\"0\")+IF($D$85=\"Default\",D$87,\"0\")+IF($D$107=\"Default\",D$109,\"0\")+IF($D$129=\"Default\",D$131,\"0\")+IF($D$151=\"Default\",D$153,\"0\")+IF($D$173=\"Default\",D$175,\"0\")+IF($D$195=\"Default\",D$197,\"0\")+IF($D$217=\"Default\",D$219,\"0\")+IF($D$239=\"Default\",D$241,\"0\")>0,(IF($D$41=\"Default\",D$43,\"0\")+IF($D$63=\"Default\",D$65,\"0\")+IF($D$85=\"Default\",D$87,\"0\")+IF($D$107=\"Default\",D$109,\"0\")+IF($D$129=\"Default\",D$131,\"0\")+IF($D$151=\"Default\",D$153,\"0\")+IF($D$173=\"Default\",D$175,\"0\")+IF($D$195=\"Default\",D$197,\"0\")+IF($D$217=\"Default\",D$219,\"0\")+IF($D$239=\"Default\",D$241,\"0\")),\"\")","v":""},{"$f":"IF(IF($D$41=\"Individual\",E$44,\"0\")+IF($D$63=\"Individual\",E$66,\"0\")+IF($D$85=\"Individual\",E$88,\"0\")+IF($D$107=\"Individual\",E$110,\"0\")+IF($D$129=\"Individual\",E$132,\"0\")+IF($D$151=\"Individual\",E$154,\"0\")+IF($D$173=\"Individual\",E$176,\"0\")+IF($D$195=\"Individual\",E$198,\"0\")+IF($D$217=\"Individual\",E$220,\"0\")+IF($D$239=\"Individual\",E$242,\"0\")>0,(IF($D$41=\"Individual\",E$44,\"0\")+IF($D$63=\"Individual\",E$66,\"0\")+IF($D$85=\"Individual\",E$88,\"0\")+IF($D$107=\"Individual\",E$110,\"0\")+IF($D$129=\"Individual\",E$132,\"0\")+IF($D$151=\"Individual\",E$154,\"0\")+IF($D$173=\"Individual\",E$176,\"0\")+IF($D$195=\"Individual\",E$198,\"0\")+IF($D$217=\"Individual\",E$220,\"0\")+IF($D$239=\"Individual\",E$242,\"0\")),\"\")","v":""},null,"kW"]
[]
[]
[null,null,"Biomass-diesel-battery simulation"]
[null,null,null,"Please note: The simulation can take some minutes.  \nplease DO NOT interrupt the simulation because afterwards the SPT might not work normally anymore. If you still need to interrupt, afterwards please restart the SPT from a previously saved version. "]
[]
[]
[null,null,"System scenarios"]
[]
[null,null,"This function calculates average LCOE and RE-Share of different system configurations over project lifetime. New and eligible Biomass capacities are defined below, existing (eligible and ineligible) Biomass capacities remain constant as chosen above in section \"select Biomass size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[null,null,"Select scenario parameters","Sizes"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","Biomass","Battery","Biomass","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,10,20]
[null,null,"Step 2",0.6,0.6,20,40]
[null,null,"Step 3",1,1,30,60]
[null,null,"Step 4",1.3,1.3,40,80]
[null,null,"Step 5",1.6,1.6,50,100]
[null,null,"Step 6",2,2,60,120]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,70,140]
[null,null,"Step 8",2.6,2.6,80,160]
[null,null,"Step 9",3,3,90,180]
[null,null,"Step 10",3.3,3.3,100,200]

{"sheet":"Simulation Results Biomass","index":15,"n_rows":72,"n_cols":41,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,23,1,24],[71,1,71,5],[1,15,1,16],[1,17,1,18],[1,19,1,20],[1,21,1,22],[1,25,1,26],[1,27,1,28],[1,29,1,30],[1,31,1,32],[1,33,1,34]]}
[]
[null,"Techno-economic Results - Biomass hybrid system",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Background!P143","v":"GenCo A"},null,{"$f":"Background!R143","v":"GenCo B"},null,{"$f":"Background!T143","v":"GenCo C"},null,{"$f":"Background!V143","v":"GenCo D"},null,{"$f":"Background!X143","v":"GenCo E"},null,{"$f":"Background!Z143","v":"GenCo F"},null,{"$f":"Background!AB143","v":"GenCo G"},null,{"$f":"Background!AD143","v":"GenCo H"},null,{"$f":"Background!AF143","v":"GenCo I"},null,{"$f":"Background!AH143","v":"GenCo J"}]
[null,{"$f":"Background!A174","v":0},{"$f":"Background!C144","v":"LCOE [PHP/kWh]"},{"$f":"Background!D144","v":"RE share eligible"},{"$f":"Background!E144","v":"Consumption (+losses) [MWh]"},{"$f":"Background!F144","v":"Peak load [kW]"},{"$f":"Background!G144","v":"Distribution losses [MWh]"},{"$f":"Background!H144","v":"Biomass generation potential [MWh]"},{"$f":"Background!I144","v":"Existing non-eligible Biomass electricity consumed [MWh]"},{"$f":"Background!J144","v":"Existing eligible Biomass electricity consumed [MWh]"},{"$f":"Background!K144","v":"New Biomass electricity consumed   [MWh]"},{"$f":"Background!L144","v":"Total Biomass electricity consumed [MWh]"},{"$f":"Background!M144","v":"Biomass feedstock consumption [kg]"},{"$f":"Background!N144","v":"Biomass feedstock  costs [PHP]"},{"$f":"Background!O144","v":"Biomass OPEX  [PHP]"},{"$f":"Background!P144","v":"Diesel generation [MWh]"},{"$f":"Background!Q144","v":"Diesel consumption [L]"},{"$f":"Background!R144","v":"Diesel generation [MWh]"},{"$f":"Background!S144","v":"Diesel consumption [L]"},{"$f":"Background!T144","v":"Diesel generation [MWh]"},{"$f":"Background!U144","v":"Diesel consumption [L]"},{"$f":"Background!V144","v":"Diesel generation [MWh]"},{"$f":"Background!W144","v":"Diesel consumption [L]"},{"$f":"Background!X144","v":"Diesel generation [MWh]"},{"$f":"Background!Y144","v":"Diesel consumption [L]"},{"$f":"Background!Z144","v":"Diesel generation [MWh]"},{"$f":"Background!AA144","v":"Diesel consumption [L]"},{"$f":"Background!AB144","v":"Diesel generation [MWh]"},{"$f":"Background!AC144","v":"Diesel consumption [L]"},{"$f":"Background!AD144","v":"Diesel generation [MWh]"},{"$f":"Background!AE144","v":"Diesel consumption [L]"},{"$f":"Background!AF144","v":"Diesel generation [MWh]"},{"$f":"Background!AG144","v":"Diesel consumption [L]"},{"$f":"Background!AH144","v":"Diesel generation [MWh]"},{"$f":"Background!AI144","v":"Diesel consumption [L]"},{"$f":"Background!AJ144","v":"Total diesel electricity generation [MWh]"},{"$f":"Background!AK144","v":"Total diesel electricity consumed [MWh]"},{"$f":"Background!AL144","v":"Total diesel excess [MWh]"},{"$f":"Background!AM144","v":"Total diesel fuel consumption [l]"},{"$f":"Background!AP144","v":"Battery discharge [MWh]"},{"$f":"Background!AQ144","v":"Unmet load  [MWh]"}]
[null,{"$f":"Background!A145","v":1},{"$f":"Background!C145","v":0},{"$f":"Background!D145","v":0},{"$f":"Background!E145","v":0},{"$f":"Background!F145","v":0},{"$f":"Background!G145","v":0},{"$f":"Background!H145","v":0},{"$f":"Background!I145","v":0},{"$f":"Background!J145","v":0},{"$f":"Background!K145","v":0},{"$f":"Background!L145","v":0},{"$f":"Background!M145","v":0},{"$f":"Background!N145","v":0},{"$f":"Background!O145","v":0},{"$f":"Background!P145","v":0},{"$f":"Background!Q145","v":0},{"$f":"Background!R145","v":0},{"$f":"Background!S145","v":0},{"$f":"Background!T145","v":0},{"$f":"Background!U145","v":0},{"$f":"Background!V145","v":0},{"$f":"Background!W145","v":0},{"$f":"Background!X145","v":0},{"$f":"Background!Y145","v":0},{"$f":"Background!Z145","v":0},{"$f":"Background!AA145","v":0},{"$f":"Background!AB145","v":0},{"$f":"Background!AC145","v":0},{"$f":"Background!AD145","v":0},{"$f":"Background!AE145","v":0},{"$f":"Background!AF145","v":0},{"$f":"Background!AG145","v":0},{"$f":"Background!AH145","v":0},{"$f":"Background!AI145","v":0},{"$f":"Background!AM145","v":0},{"$f":"Background!AN145","v":0},{"$f":"Background!AO145","v":0},{"$f":"Background!AM145","v":0},{"$f":"Background!AP145","v":0},{"$f":"Background!AQ145","v":0}]
[null,{"$f":"Background!A146","v":2},{"$f":"Background!C146","v":0},{"$f":"Background!D146","v":0},{"$f":"Background!E146","v":0},{"$f":"Background!F146","v":0},{"$f":"Background!G146","v":0},{"$f":"Background!H146","v":0},{"$f":"Background!I146","v":0},{"$f":"Background!J146","v":0},{"$f":"Background!K146","v":0},{"$f":"Background!L146","v":0},{"$f":"Background!M146","v":0},{"$f":"Background!N146","v":0},{"$f":"Background!O146","v":0},{"$f":"Background!P146","v":0},{"$f":"Background!Q146","v":0},{"$f":"Background!R146","v":0},{"$f":"Background!S146","v":0},{"$f":"Background!T146","v":0},{"$f":"Background!U146","v":0},{"$f":"Background!V146","v":0},{"$f":"Background!W146","v":0},{"$f":"Background!X146","v":0},{"$f":"Background!Y146","v":0},{"$f":"Background!Z146","v":0},{"$f":"Background!AA146","v":0},{"$f":"Background!AB146","v":0},{"$f":"Background!AC146","v":0},{"$f":"Background!AD146","v":0},{"$f":"Background!AE146","v":0},{"$f":"Background!AF146","v":0},{"$f":"Background!AG146","v":0},{"$f":"Background!AH146","v":0},{"$f":"Background!AI146","v":0},{"$f":"Background!AM146","v":0},{"$f":"Background!AN146","v":0},{"$f":"Background!AO146","v":0},{"$f":"Background!AM146","v":0},{"$f":"Background!AP146","v":0},{"$f":"Background!AQ146","v":0}]
[null,{"$f":"Background!A147","v":3},{"$f":"Background!C147","v":0},{"$f":"Background!D147","v":0},{"$f":"Background!E147","v":0},{"$f":"Background!F147","v":0},{"$f":"Background!G147","v":0},{"$f":"Background!H147","v":0},{"$f":"Background!I147","v":0},{"$f":"Background!J147","v":0},{"$f":"Background!K147","v":0},{"$f":"Background!L147","v":0},{"$f":"Background!M147","v":0},{"$f":"Background!N147","v":0},{"$f":"Background!O147","v":0},{"$f":"Background!P147","v":0},{"$f":"Background!Q147","v":0},{"$f":"Background!R147","v":0},{"$f":"Background!S147","v":0},{"$f":"Background!T147","v":0},{"$f":"Background!U147","v":0},{"$f":"Background!V147","v":0},{"$f":"Background!W147","v":0},{"$f":"Background!X147","v":0},{"$f":"Background!Y147","v":0},{"$f":"Background!Z147","v":0},{"$f":"Background!AA147","v":0},{"$f":"Background!AB147","v":0},{"$f":"Background!AC147","v":0},{"$f":"Background!AD147","v":0},{"$f":"Background!AE147","v":0},{"$f":"Background!AF147","v":0},{"$f":"Background!AG147","v":0},{"$f":"Background!AH147","v":0},{"$f":"Background!AI147","v":0},{"$f":"Background!AM147","v":0},{"$f":"Background!AN147","v":0},{"$f":"Background!AO147","v":0},{"$f":"Background!AM147","v":0},{"$f":"Background!AP147","v":0},{"$f":"Background!AQ147","v":0}]
[null,{"$f":"Background!A148","v":4},{"$f":"Background!C148","v":0},{"$f":"Background!D148","v":0},{"$f":"Background!E148","v":0},{"$f":"Background!F148","v":0},{"$f":"Background!G148","v":0},{"$f":"Background!H148","v":0},{"$f":"Background!I148","v":0},{"$f":"Background!J148","v":0},{"$f":"Background!K148","v":0},{"$f":"Background!L148","v":0},{"$f":"Background!M148","v":0},{"$f":"Background!N148","v":0},{"$f":"Background!O148","v":0},{"$f":"Background!P148","v":0},{"$f":"Background!Q148","v":0},{"$f":"Background!R148","v":0},{"$f":"Background!S148","v":0},{"$f":"Background!T148","v":0},{"$f":"Background!U148","v":0},{"$f":"Background!V148","v":0},{"$f":"Background!W148","v":0},{"$f":"Background!X148","v":0},{"$f":"Background!Y148","v":0},{"$f":"Background!Z148","v":0},{"$f":"Background!AA148","v":0},{"$f":"Background!AB148","v":0},{"$f":"Background!AC148","v":0},{"$f":"Background!AD148","v":0},{"$f":"Background!AE148","v":0},{"$f":"Background!AF148","v":0},{"$f":"Background!AG148","v":0},{"$f":"Background!AH148","v":0},{"$f":"Background!AI148","v":0},{"$f":"Background!AM148","v":0},{"$f":"Background!AN148","v":0},{"$f":"Background!AO148","v":0},{"$f":"Background!AM148","v":0},{"$f":"Background!AP148","v":0},{"$f":"Background!AQ148","v":0}]
[null,{"$f":"Background!A149","v":5},{"$f":"Background!C149","v":0},{"$f":"Background!D149","v":0},{"$f":"Background!E149","v":0},{"$f":"Background!F149","v":0},{"$f":"Background!G149","v":0},{"$f":"Background!H149","v":0},{"$f":"Background!I149","v":0},{"$f":"Background!J149","v":0},{"$f":"Background!K149","v":0},{"$f":"Background!L149","v":0},{"$f":"Background!M149","v":0},{"$f":"Background!N149","v":0},{"$f":"Background!O149","v":0},{"$f":"Background!P149","v":0},{"$f":"Background!Q149","v":0},{"$f":"Background!R149","v":0},{"$f":"Background!S149","v":0},{"$f":"Background!T149","v":0},{"$f":"Background!U149","v":0},{"$f":"Background!V149","v":0},{"$f":"Background!W149","v":0},{"$f":"Background!X149","v":0},{"$f":"Background!Y149","v":0},{"$f":"Background!Z149","v":0},{"$f":"Background!AA149","v":0},{"$f":"Background!AB149","v":0},{"$f":"Background!AC149","v":0},{"$f":"Background!AD149","v":0},{"$f":"Background!AE149","v":0},{"$f":"Background!AF149","v":0},{"$f":"Background!AG149","v":0},{"$f":"Background!AH149","v":0},{"$f":"Background!AI149","v":0},{"$f":"Background!AM149","v":0},{"$f":"Background!AN149","v":0},{"$f":"Background!AO149","v":0},{"$f":"Background!AM149","v":0},{"$f":"Background!AP149","v":0},{"$f":"Background!AQ149","v":0}]
[null,{"$f":"Background!A150","v":6},{"$f":"Background!C150","v":0},{"$f":"Background!D150","v":0},{"$f":"Background!E150","v":0},{"$f":"Background!F150","v":0},{"$f":"Background!G150","v":0},{"$f":"Background!H150","v":0},{"$f":"Background!I150","v":0},{"$f":"Background!J150","v":0},{"$f":"Background!K150","v":0},{"$f":"Background!L150","v":0},{"$f":"Background!M150","v":0},{"$f":"Background!N150","v":0},{"$f":"Background!O150","v":0},{"$f":"Background!P150","v":0},{"$f":"Background!Q150","v":0},{"$f":"Background!R150","v":0},{"$f":"Background!S150","v":0},{"$f":"Background!T150","v":0},{"$f":"Background!U150","v":0},{"$f":"Background!V150","v":0},{"$f":"Background!W150","v":0},{"$f":"Background!X150","v":0},{"$f":"Background!Y150","v":0},{"$f":"Background!Z150","v":0},{"$f":"Background!AA150","v":0},{"$f":"Background!AB150","v":0},{"$f":"Background!AC150","v":0},{"$f":"Background!AD150","v":0},{"$f":"Background!AE150","v":0},{"$f":"Background!AF150","v":0},{"$f":"Background!AG150","v":0},{"$f":"Background!AH150","v":0},{"$f":"Background!AI150","v":0},{"$f":"Background!AM150","v":0},{"$f":"Background!AN150","v":0},{"$f":"Background!AO150","v":0},{"$f":"Background!AM150","v":0},{"$f":"Background!AP150","v":0},{"$f":"Background!AQ150","v":0}]
[null,{"$f":"Background!A151","v":7},{"$f":"Background!C151","v":0},{"$f":"Background!D151","v":0},{"$f":"Background!E151","v":0},{"$f":"Background!F151","v":0},{"$f":"Background!G151","v":0},{"$f":"Background!H151","v":0},{"$f":"Background!I151","v":0},{"$f":"Background!J151","v":0},{"$f":"Background!K151","v":0},{"$f":"Background!L151","v":0},{"$f":"Background!M151","v":0},{"$f":"Background!N151","v":0},{"$f":"Background!O151","v":0},{"$f":"Background!P151","v":0},{"$f":"Background!Q151","v":0},{"$f":"Background!R151","v":0},{"$f":"Background!S151","v":0},{"$f":"Background!T151","v":0},{"$f":"Background!U151","v":0},{"$f":"Background!V151","v":0},{"$f":"Background!W151","v":0},{"$f":"Background!X151","v":0},{"$f":"Background!Y151","v":0},{"$f":"Background!Z151","v":0},{"$f":"Background!AA151","v":0},{"$f":"Background!AB151","v":0},{"$f":"Background!AC151","v":0},{"$f":"Background!AD151","v":0},{"$f":"Background!AE151","v":0},{"$f":"Background!AF151","v":0},{"$f":"Background!AG151","v":0},{"$f":"Background!AH151","v":0},{"$f":"Background!AI151","v":0},{"$f":"Background!AM151","v":0},{"$f":"Background!AN151","v":0},{"$f":"Background!AO151","v":0},{"$f":"Background!AM151","v":0},{"$f":"Background!AP151","v":0},{"$f":"Background!AQ151","v":0}]
[null,{"$f":"Background!A152","v":8},{"$f":"Background!C152","v":0},{"$f":"Background!D152","v":0},{"$f":"Background!E152","v":0},{"$f":"Background!F152","v":0},{"$f":"Background!G152","v":0},{"$f":"Background!H152","v":0},{"$f":"Background!I152","v":0},{"$f":"Background!J152","v":0},{"$f":"Background!K152","v":0},{"$f":"Background!L152","v":0},{"$f":"Background!M152","v":0},{"$f":"Background!N152","v":0},{"$f":"Background!O152","v":0},{"$f":"Background!P152","v":0},{"$f":"Background!Q152","v":0},{"$f":"Background!R152","v":0},{"$f":"Background!S152","v":0},{"$f":"Background!T152","v":0},{"$f":"Background!U152","v":0},{"$f":"Background!V152","v":0},{"$f":"Background!W152","v":0},{"$f":"Background!X152","v":0},{"$f":"Background!Y152","v":0},{"$f":"Background!Z152","v":0},{"$f":"Background!AA152","v":0},{"$f":"Background!AB152","v":0},{"$f":"Background!AC152","v":0},{"$f":"Background!AD152","v":0},{"$f":"Background!AE152","v":0},{"$f":"Background!AF152","v":0},{"$f":"Background!AG152","v":0},{"$f":"Background!AH152","v":0},{"$f":"Background!AI152","v":0},{"$f":"Background!AM152","v":0},{"$f":"Background!AN152","v":0},{"$f":"Background!AO152","v":0},{"$f":"Background!AM152","v":0},{"$f":"Background!AP152","v":0},{"$f":"Background!AQ152","v":0}]
[null,{"$f":"Background!A153","v":9},{"$f":"Background!C153","v":0},{"$f":"Background!D153","v":0},{"$f":"Background!E153","v":0},{"$f":"Background!F153","v":0},{"$f":"Background!G153","v":0},{"$f":"Background!H153","v":0},{"$f":"Background!I153","v":0},{"$f":"Background!J153","v":0},{"$f":"Background!K153","v":0},{"$f":"Background!L153","v":0},{"$f":"Background!M153","v":0},{"$f":"Background!N153","v":0},{"$f":"Background!O153","v":0},{"$f":"Background!P153","v":0},{"$f":"Background!Q153","v":0},{"$f":"Background!R153","v":0},{"$f":"Background!S153","v":0},{"$f":"Background!T153","v":0},{"$f":"Background!U153","v":0},{"$f":"Background!V153","v":0},{"$f":"Background!W153","v":0},{"$f":"Background!X153","v":0},{"$f":"Background!Y153","v":0},{"$f":"Background!Z153","v":0},{"$f":"Background!AA153","v":0},{"$f":"Background!AB153","v":0},{"$f":"Background!AC153","v":0},{"$f":"Background!AD153","v":0},{"$f":"Background!AE153","v":0},{"$f":"Background!AF153","v":0},{"$f":"Background!AG153","v":0},{"$f":"Background!AH153","v":0},{"$f":"Background!AI153","v":0},{"$f":"Background!AM153","v":0},{"$f":"Background!AN153","v":0},{"$f":"Background!AO153","v":0},{"$f":"Background!AM153","v":0},{"$f":"Background!AP153","v":0},{"$f":"Background!AQ153","v":0}]
[null,{"$f":"Background!A154","v":10},{"$f":"Background!C154","v":0},{"$f":"Background!D154","v":0},{"$f":"Background!E154","v":0},{"$f":"Background!F154","v":0},{"$f":"Background!G154","v":0},{"$f":"Background!H154","v":0},{"$f":"Background!I154","v":0},{"$f":"Background!J154","v":0},{"$f":"Background!K154","v":0},{"$f":"Background!L154","v":0},{"$f":"Background!M154","v":0},{"$f":"Background!N154","v":0},{"$f":"Background!O154","v":0},{"$f":"Background!P154","v":0},{"$f":"Background!Q154","v":0},{"$f":"Background!R154","v":0},{"$f":"Background!S154","v":0},{"$f":"Background!T154","v":0},{"$f":"Background!U154","v":0},{"$f":"Background!V154","v":0},{"$f":"Background!W154","v":0},{"$f":"Background!X154","v":0},{"$f":"Background!Y154","v":0},{"$f":"Background!Z154","v":0},{"$f":"Background!AA154","v":0},{"$f":"Background!AB154","v":0},{"$f":"Background!AC154","v":0},{"$f":"Background!AD154","v":0},{"$f":"Background!AE154","v":0},{"$f":"Background!AF154","v":0},{"$f":"Background!AG154","v":0},{"$f":"Background!AH154","v":0},{"$f":"Background!AI154","v":0},{"$f":"Background!AM154","v":0},{"$f":"Background!AN154","v":0},{"$f":"Background!AO154","v":0},{"$f":"Background!AM154","v":0},{"$f":"Background!AP154","v":0},{"$f":"Background!AQ154","v":0}]
[null,{"$f":"Background!A155","v":11},{"$f":"Background!C155","v":0},{"$f":"Background!D155","v":0},{"$f":"Background!E155","v":0},{"$f":"Background!F155","v":0},{"$f":"Background!G155","v":0},{"$f":"Background!H155","v":0},{"$f":"Background!I155","v":0},{"$f":"Background!J155","v":0},{"$f":"Background!K155","v":0},{"$f":"Background!L155","v":0},{"$f":"Background!M155","v":0},{"$f":"Background!N155","v":0},{"$f":"Background!O155","v":0},{"$f":"Background!P155","v":0},{"$f":"Background!Q155","v":0},{"$f":"Background!R155","v":0},{"$f":"Background!S155","v":0},{"$f":"Background!T155","v":0},{"$f":"Background!U155","v":0},{"$f":"Background!V155","v":0},{"$f":"Background!W155","v":0},{"$f":"Background!X155","v":0},{"$f":"Background!Y155","v":0},{"$f":"Background!Z155","v":0},{"$f":"Background!AA155","v":0},{"$f":"Background!AB155","v":0},{"$f":"Background!AC155","v":0},{"$f":"Background!AD155","v":0},{"$f":"Background!AE155","v":0},{"$f":"Background!AF155","v":0},{"$f":"Background!AG155","v":0},{"$f":"Background!AH155","v":0},{"$f":"Background!AI155","v":0},{"$f":"Background!AM155","v":0},{"$f":"Background!AN155","v":0},{"$f":"Background!AO155","v":0},{"$f":"Background!AM155","v":0},{"$f":"Background!AP155","v":0},{"$f":"Background!AQ155","v":0}]
[null,{"$f":"Background!A156","v":12},{"$f":"Background!C156","v":0},{"$f":"Background!D156","v":0},{"$f":"Background!E156","v":0},{"$f":"Background!F156","v":0},{"$f":"Background!G156","v":0},{"$f":"Background!H156","v":0},{"$f":"Background!I156","v":0},{"$f":"Background!J156","v":0},{"$f":"Background!K156","v":0},{"$f":"Background!L156","v":0},{"$f":"Background!M156","v":0},{"$f":"Background!N156","v":0},{"$f":"Background!O156","v":0},{"$f":"Background!P156","v":0},{"$f":"Background!Q156","v":0},{"$f":"Background!R156","v":0},{"$f":"Background!S156","v":0},{"$f":"Background!T156","v":0},{"$f":"Background!U156","v":0},{"$f":"Background!V156","v":0},{"$f":"Background!W156","v":0},{"$f":"Background!X156","v":0},{"$f":"Background!Y156","v":0},{"$f":"Background!Z156","v":0},{"$f":"Background!AA156","v":0},{"$f":"Background!AB156","v":0},{"$f":"Background!AC156","v":0},{"$f":"Background!AD156","v":0},{"$f":"Background!AE156","v":0},{"$f":"Background!AF156","v":0},{"$f":"Background!AG156","v":0},{"$f":"Background!AH156","v":0},{"$f":"Background!AI156","v":0},{"$f":"Background!AM156","v":0},{"$f":"Background!AN156","v":0},{"$f":"Background!AO156","v":0},{"$f":"Background!AM156","v":0},{"$f":"Background!AP156","v":0},{"$f":"Background!AQ156","v":0}]
[null,{"$f":"Background!A157","v":13},{"$f":"Background!C157","v":0},{"$f":"Background!D157","v":0},{"$f":"Background!E157","v":0},{"$f":"Background!F157","v":0},{"$f":"Background!G157","v":0},{"$f":"Background!H157","v":0},{"$f":"Background!I157","v":0},{"$f":"Background!J157","v":0},{"$f":"Background!K157","v":0},{"$f":"Background!L157","v":0},{"$f":"Background!M157","v":0},{"$f":"Background!N157","v":0},{"$f":"Background!O157","v":0},{"$f":"Background!P157","v":0},{"$f":"Background!Q157","v":0},{"$f":"Background!R157","v":0},{"$f":"Background!S157","v":0},{"$f":"Background!T157","v":0},{"$f":"Background!U157","v":0},{"$f":"Background!V157","v":0},{"$f":"Background!W157","v":0},{"$f":"Background!X157","v":0},{"$f":"Background!Y157","v":0},{"$f":"Background!Z157","v":0},{"$f":"Background!AA157","v":0},{"$f":"Background!AB157","v":0},{"$f":"Background!AC157","v":0},{"$f":"Background!AD157","v":0},{"$f":"Background!AE157","v":0},{"$f":"Background!AF157","v":0},{"$f":"Background!AG157","v":0},{"$f":"Background!AH157","v":0},{"$f":"Background!AI157","v":0},{"$f":"Background!AM157","v":0},{"$f":"Background!AN157","v":0},{"$f":"Background!AO157","v":0},{"$f":"Background!AM157","v":0},{"$f":"Background!AP157","v":0},{"$f":"Background!AQ157","v":0}]
[null,{"$f":"Background!A158","v":14},{"$f":"Background!C158","v":0},{"$f":"Background!D158","v":0},{"$f":"Background!E158","v":0},{"$f":"Background!F158","v":0},{"$f":"Background!G158","v":0},{"$f":"Background!H158","v":0},{"$f":"Background!I158","v":0},{"$f":"Background!J158","v":0},{"$f":"Background!K158","v":0},{"$f":"Background!L158","v":0},{"$f":"Background!M158","v":0},{"$f":"Background!N158","v":0},{"$f":"Background!O158","v":0},{"$f":"Background!P158","v":0},{"$f":"Background!Q158","v":0},{"$f":"Background!R158","v":0},{"$f":"Background!S158","v":0},{"$f":"Background!T158","v":0},{"$f":"Background!U158","v":0},{"$f":"Background!V158","v":0},{"$f":"Background!W158","v":0},{"$f":"Background!X158","v":0},{"$f":"Background!Y158","v":0},{"$f":"Background!Z158","v":0},{"$f":"Background!AA158","v":0},{"$f":"Background!AB158","v":0},{"$f":"Background!AC158","v":0},{"$f":"Background!AD158","v":0},{"$f":"Background!AE158","v":0},{"$f":"Background!AF158","v":0},{"$f":"Background!AG158","v":0},{"$f":"Background!AH158","v":0},{"$f":"Background!AI158","v":0},{"$f":"Background!AM158","v":0},{"$f":"Background!AN158","v":0},{"$f":"Background!AO158","v":0},{"$f":"Background!AM158","v":0},{"$f":"Background!AP158","v":0},{"$f":"Background!AQ158","v":0}]
[null,{"$f":"Background!A159","v":15},{"$f":"Background!C159","v":0},{"$f":"Background!D159","v":0},{"$f":"Background!E159","v":0},{"$f":"Background!F159","v":0},{"$f":"Background!G159","v":0},{"$f":"Background!H159","v":0},{"$f":"Background!I159","v":0},{"$f":"Background!J159","v":0},{"$f":"Background!K159","v":0},{"$f":"Background!L159","v":0},{"$f":"Background!M159","v":0},{"$f":"Background!N159","v":0},{"$f":"Background!O159","v":0},{"$f":"Background!P159","v":0},{"$f":"Background!Q159","v":0},{"$f":"Background!R159","v":0},{"$f":"Background!S159","v":0},{"$f":"Background!T159","v":0},{"$f":"Background!U159","v":0},{"$f":"Background!V159","v":0},{"$f":"Background!W159","v":0},{"$f":"Background!X159","v":0},{"$f":"Background!Y159","v":0},{"$f":"Background!Z159","v":0},{"$f":"Background!AA159","v":0},{"$f":"Background!AB159","v":0},{"$f":"Background!AC159","v":0},{"$f":"Background!AD159","v":0},{"$f":"Background!AE159","v":0},{"$f":"Background!AF159","v":0},{"$f":"Background!AG159","v":0},{"$f":"Background!AH159","v":0},{"$f":"Background!AI159","v":0},{"$f":"Background!AM159","v":0},{"$f":"Background!AN159","v":0},{"$f":"Background!AO159","v":0},{"$f":"Background!AM159","v":0},{"$f":"Background!AP159","v":0},{"$f":"Background!AQ159","v":0}]
[null,{"$f":"Background!A160","v":16},{"$f":"Background!C160","v":0},{"$f":"Background!D160","v":0},{"$f":"Background!E160","v":0},{"$f":"Background!F160","v":0},{"$f":"Background!G160","v":0},{"$f":"Background!H160","v":0},{"$f":"Background!I160","v":0},{"$f":"Background!J160","v":0},{"$f":"Background!K160","v":0},{"$f":"Background!L160","v":0},{"$f":"Background!M160","v":0},{"$f":"Background!N160","v":0},{"$f":"Background!O160","v":0},{"$f":"Background!P160","v":0},{"$f":"Background!Q160","v":0},{"$f":"Background!R160","v":0},{"$f":"Background!S160","v":0},{"$f":"Background!T160","v":0},{"$f":"Background!U160","v":0},{"$f":"Background!V160","v":0},{"$f":"Background!W160","v":0},{"$f":"Background!X160","v":0},{"$f":"Background!Y160","v":0},{"$f":"Background!Z160","v":0},{"$f":"Background!AA160","v":0},{"$f":"Background!AB160","v":0},{"$f":"Background!AC160","v":0},{"$f":"Background!AD160","v":0},{"$f":"Background!AE160","v":0},{"$f":"Background!AF160","v":0},{"$f":"Background!AG160","v":0},{"$f":"Background!AH160","v":0},{"$f":"Background!AI160","v":0},{"$f":"Background!AM160","v":0},{"$f":"Background!AN160","v":0},{"$f":"Background!AO160","v":0},{"$f":"Background!AM160","v":0},{"$f":"Background!AP160","v":0},{"$f":"Background!AQ160","v":0}]
[null,{"$f":"Background!A161","v":17},{"$f":"Background!C161","v":0},{"$f":"Background!D161","v":0},{"$f":"Background!E161","v":0},{"$f":"Background!F161","v":0},{"$f":"Background!G161","v":0},{"$f":"Background!H161","v":0},{"$f":"Background!I161","v":0},{"$f":"Background!J161","v":0},{"$f":"Background!K161","v":0},{"$f":"Background!L161","v":0},{"$f":"Background!M161","v":0},{"$f":"Background!N161","v":0},{"$f":"Background!O161","v":0},{"$f":"Background!P161","v":0},{"$f":"Background!Q161","v":0},{"$f":"Background!R161","v":0},{"$f":"Background!S161","v":0},{"$f":"Background!T161","v":0},{"$f":"Background!U161","v":0},{"$f":"Background!V161","v":0},{"$f":"Background!W161","v":0},{"$f":"Background!X161","v":0},{"$f":"Background!Y161","v":0},{"$f":"Background!Z161","v":0},{"$f":"Background!AA161","v":0},{"$f":"Background!AB161","v":0},{"$f":"Background!AC161","v":0},{"$f":"Background!AD161","v":0},{"$f":"Background!AE161","v":0},{"$f":"Background!AF161","v":0},{"$f":"Background!AG161","v":0},{"$f":"Background!AH161","v":0},{"$f":"Background!AI161","v":0},{"$f":"Background!AM161","v":0},{"$f":"Background!AN161","v":0},{"$f":"Background!AO161","v":0},{"$f":"Background!AM161","v":0},{"$f":"Background!AP161","v":0},{"$f":"Background!AQ161","v":0}]
[null,{"$f":"Background!A162","v":18},{"$f":"Background!C162","v":0},{"$f":"Background!D162","v":0},{"$f":"Background!E162","v":0},{"$f":"Background!F162","v":0},{"$f":"Background!G162","v":0},{"$f":"Background!H162","v":0},{"$f":"Background!I162","v":0},{"$f":"Background!J162","v":0},{"$f":"Background!K162","v":0},{"$f":"Background!L162","v":0},{"$f":"Background!M162","v":0},{"$f":"Background!N162","v":0},{"$f":"Background!O162","v":0},{"$f":"Background!P162","v":0},{"$f":"Background!Q162","v":0},{"$f":"Background!R162","v":0},{"$f":"Background!S162","v":0},{"$f":"Background!T162","v":0},{"$f":"Background!U162","v":0},{"$f":"Background!V162","v":0},{"$f":"Background!W162","v":0},{"$f":"Background!X162","v":0},{"$f":"Background!Y162","v":0},{"$f":"Background!Z162","v":0},{"$f":"Background!AA162","v":0},{"$f":"Background!AB162","v":0},{"$f":"Background!AC162","v":0},{"$f":"Background!AD162","v":0},{"$f":"Background!AE162","v":0},{"$f":"Background!AF162","v":0},{"$f":"Background!AG162","v":0},{"$f":"Background!AH162","v":0},{"$f":"Background!AI162","v":0},{"$f":"Background!AM162","v":0},{"$f":"Background!AN162","v":0},{"$f":"Background!AO162","v":0},{"$f":"Background!AM162","v":0},{"$f":"Background!AP162","v":0},{"$f":"Background!AQ162","v":0}]
[null,{"$f":"Background!A163","v":19},{"$f":"Background!C163","v":0},{"$f":"Background!D163","v":0},{"$f":"Background!E163","v":0},{"$f":"Background!F163","v":0},{"$f":"Background!G163","v":0},{"$f":"Background!H163","v":0},{"$f":"Background!I163","v":0},{"$f":"Background!J163","v":0},{"$f":"Background!K163","v":0},{"$f":"Background!L163","v":0},{"$f":"Background!M163","v":0},{"$f":"Background!N163","v":0},{"$f":"Background!O163","v":0},{"$f":"Background!P163","v":0},{"$f":"Background!Q163","v":0},{"$f":"Background!R163","v":0},{"$f":"Background!S163","v":0},{"$f":"Background!T163","v":0},{"$f":"Background!U163","v":0},{"$f":"Background!V163","v":0},{"$f":"Background!W163","v":0},{"$f":"Background!X163","v":0},{"$f":"Background!Y163","v":0},{"$f":"Background!Z163","v":0},{"$f":"Background!AA163","v":0},{"$f":"Background!AB163","v":0},{"$f":"Background!AC163","v":0},{"$f":"Background!AD163","v":0},{"$f":"Background!AE163","v":0},{"$f":"Background!AF163","v":0},{"$f":"Background!AG163","v":0},{"$f":"Background!AH163","v":0},{"$f":"Background!AI163","v":0},{"$f":"Background!AM163","v":0},{"$f":"Background!AN163","v":0},{"$f":"Background!AO163","v":0},{"$f":"Background!AM163","v":0},{"$f":"Background!AP163","v":0},{"$f":"Background!AQ163","v":0}]
[null,{"$f":"Background!A164","v":20},{"$f":"Background!C164","v":0},{"$f":"Background!D164","v":0},{"$f":"Background!E164","v":0},{"$f":"Background!F164","v":0},{"$f":"Background!G164","v":0},{"$f":"Background!H164","v":0},{"$f":"Background!I164","v":0},{"$f":"Background!J164","v":0},{"$f":"Background!K164","v":0},{"$f":"Background!L164","v":0},{"$f":"Background!M164","v":0},{"$f":"Background!N164","v":0},{"$f":"Background!O164","v":0},{"$f":"Background!P164","v":0},{"$f":"Background!Q164","v":0},{"$f":"Background!R164","v":0},{"$f":"Background!S164","v":0},{"$f":"Background!T164","v":0},{"$f":"Background!U164","v":0},{"$f":"Background!V164","v":0},{"$f":"Background!W164","v":0},{"$f":"Background!X164","v":0},{"$f":"Background!Y164","v":0},{"$f":"Background!Z164","v":0},{"$f":"Background!AA164","v":0},{"$f":"Background!AB164","v":0},{"$f":"Background!AC164","v":0},{"$f":"Background!AD164","v":0},{"$f":"Background!AE164","v":0},{"$f":"Background!AF164","v":0},{"$f":"Background!AG164","v":0},{"$f":"Background!AH164","v":0},{"$f":"Background!AI164","v":0},{"$f":"Background!AM164","v":0},{"$f":"Background!AN164","v":0},{"$f":"Background!AO164","v":0},{"$f":"Background!AM164","v":0},{"$f":"Background!AP164","v":0},{"$f":"Background!AQ164","v":0}]
[null,{"$f":"Background!A167","v":"Average"},{"$f":"Background!C167","v":{"$error":"#DIV/0!"}},{"$f":"Background!D167","v":{"$error":"#DIV/0!"}},{"$f":"Background!E167","v":{"$error":"#DIV/0!"}},{"$f":"Background!F167","v":{"$error":"#DIV/0!"}},{"$f":"Background!G167","v":{"$error":"#DIV/0!"}},{"$f":"Background!H167","v":{"$error":"#DIV/0!"}},{"$f":"Background!I167","v":{"$error":"#DIV/0!"}},{"$f":"Background!J167","v":{"$error":"#DIV/0!"}},{"$f":"Background!K167","v":{"$error":"#DIV/0!"}},{"$f":"Background!L167","v":{"$error":"#DIV/0!"}},{"$f":"Background!M167","v":{"$error":"#DIV/0!"}},{"$f":"Background!N167","v":{"$error":"#DIV/0!"}},{"$f":"Background!O167","v":{"$error":"#DIV/0!"}},{"$f":"Background!P167","v":{"$error":"#DIV/0!"}},{"$f":"Background!Q167","v":{"$error":"#DIV/0!"}},{"$f":"Background!R167","v":{"$error":"#DIV/0!"}},{"$f":"Background!S167","v":{"$error":"#DIV/0!"}},{"$f":"Background!T167","v":{"$error":"#DIV/0!"}},{"$f":"Background!U167","v":{"$error":"#DIV/0!"}},{"$f":"Background!V167","v":{"$error":"#DIV/0!"}},{"$f":"Background!W167","v":{"$error":"#DIV/0!"}},{"$f":"Background!X167","v":{"$error":"#DIV/0!"}},{"$f":"Background!Y167","v":{"$error":"#DIV/0!"}},{"$f":"Background!Z167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AA167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AB167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AC167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AD167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AE167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AF167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AG167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AH167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AI167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AL167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AM167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AN167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AO167","v":{"$error":"#DIV/0!"}},{"$f":"Background!AR167","v":0},{"$f":"Background!AS167","v":0}]
[]
[]
[null,null,"Biomass investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial investment [PHP]",{"$f":"'Calc Biomass'!B38","v":0},{"$f":"'Calc Biomass'!B40","v":2.7000000000000002E-9},{"$f":"'Calc Biomass'!B39","v":0},{"$f":"'Calc Biomass'!B58","v":500000},{"$f":"'Calc Biomass'!B66","v":0},{"$f":"'Calc Biomass'!B61","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","Biomass OPEX","Biomass feedstock costs","Battery OPEX","Diesel OPEX","Diesel fuel costs","Grid OPEX","Other OPEX","Personnel OPEX","Biomass annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"Background!O145","v":0},{"$f":"Background!N145","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN145","v":0},{"$f":"Background!AO145","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$49+C32,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$56+E32,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B32,F32+G32+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$70+H32,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$62+I32,0)","v":0}]
[null,2,{"$f":"Background!O146","v":0},{"$f":"Background!N146","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN146","v":0},{"$f":"Background!AO146","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$49+C33,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$56+E33,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B33,F33+G33+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$70+H33,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$62+I33,0)","v":0}]
[null,3,{"$f":"Background!O147","v":0},{"$f":"Background!N147","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN147","v":0},{"$f":"Background!AO147","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$49+C34,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$56+E34,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B34,F34+G34+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$70+H34,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$62+I34,0)","v":0}]
[null,4,{"$f":"Background!O148","v":0},{"$f":"Background!N148","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN148","v":0},{"$f":"Background!AO148","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$49+C35,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$56+E35,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B35,F35+G35+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$70+H35,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$62+I35,0)","v":0}]
[null,5,{"$f":"Background!O149","v":0},{"$f":"Background!N149","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN149","v":0},{"$f":"Background!AO149","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$49+C36,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$56+E36,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B36,F36+G36+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$70+H36,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$62+I36,0)","v":0}]
[null,6,{"$f":"Background!O150","v":0},{"$f":"Background!N150","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN150","v":0},{"$f":"Background!AO150","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$49+C37,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$56+E37,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B37,F37+G37+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$70+H37,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$62+I37,0)","v":0}]
[null,7,{"$f":"Background!O151","v":0},{"$f":"Background!N151","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN151","v":0},{"$f":"Background!AO151","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$49+C38,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$56+E38,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B38,F38+G38+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$70+H38,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$62+I38,0)","v":0}]
[null,8,{"$f":"Background!O152","v":0},{"$f":"Background!N152","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN152","v":0},{"$f":"Background!AO152","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$49+C39,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$56+E39,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B39,F39+G39+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$70+H39,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$62+I39,0)","v":0}]
[null,9,{"$f":"Background!O153","v":0},{"$f":"Background!N153","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN153","v":0},{"$f":"Background!AO153","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$49+C40,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$56+E40,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B40,F40+G40+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$70+H40,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$62+I40,0)","v":0}]
[null,10,{"$f":"Background!O154","v":0},{"$f":"Background!N154","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN154","v":0},{"$f":"Background!AO154","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$49+C41,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$56+E41,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B41,F41+G41+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$70+H41,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$62+I41,0)","v":0}]
[null,11,{"$f":"Background!O155","v":0},{"$f":"Background!N155","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN155","v":0},{"$f":"Background!AO155","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$49+C42,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$56+E42,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B42,F42+G42+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$70+H42,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$62+I42,0)","v":0}]
[null,12,{"$f":"Background!O156","v":0},{"$f":"Background!N156","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN156","v":0},{"$f":"Background!AO156","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$49+C43,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$56+E43,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B43,F43+G43+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$70+H43,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$62+I43,0)","v":0}]
[null,13,{"$f":"Background!O157","v":0},{"$f":"Background!N157","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN157","v":0},{"$f":"Background!AO157","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$49+C44,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$56+E44,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B44,F44+G44+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$70+H44,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$62+I44,0)","v":0}]
[null,14,{"$f":"Background!O158","v":0},{"$f":"Background!N158","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN158","v":0},{"$f":"Background!AO158","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$49+C45,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$56+E45,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B45,F45+G45+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$70+H45,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$62+I45,0)","v":0}]
[null,15,{"$f":"Background!O159","v":0},{"$f":"Background!N159","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN159","v":0},{"$f":"Background!AO159","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$49+C46,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$56+E46,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B46,F46+G46+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$70+H46,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$62+I46,0)","v":0}]
[null,16,{"$f":"Background!O160","v":0},{"$f":"Background!N160","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN160","v":0},{"$f":"Background!AO160","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$49+C47,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$56+E47,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B47,F47+G47+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$70+H47,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$62+I47,0)","v":0}]
[null,17,{"$f":"Background!O161","v":0},{"$f":"Background!N161","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN161","v":0},{"$f":"Background!AO161","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$49+C48,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$56+E48,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B48,F48+G48+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$70+H48,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$62+I48,0)","v":0}]
[null,18,{"$f":"Background!O162","v":0},{"$f":"Background!N162","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN162","v":0},{"$f":"Background!AO162","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$49+C49,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$56+E49,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B49,F49+G49+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$70+H49,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$62+I49,0)","v":0}]
[null,19,{"$f":"Background!O163","v":0},{"$f":"Background!N163","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN163","v":0},{"$f":"Background!AO163","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$49+C50,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$56+E50,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B50,F50+G50+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$70+H50,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$62+I50,0)","v":0}]
[null,20,{"$f":"Background!O164","v":0},{"$f":"Background!N164","v":0},{"$f":"IF(Background!$B$168>=B51,'Calc Biomass'!$B$44,0)","v":4.0500000000000002E-11},{"$f":"Background!AN164","v":0},{"$f":"Background!AO164","v":0},{"$f":"'Calc Biomass'!$B$67","v":0},{"$f":"'Calc Biomass'!$B$63","v":0},{"$f":"'Calc Biomass'!$B$64","v":0},{"$f":"IF(Background!$B$168>=B51,'Calc Biomass'!$B$49+C51,0)","v":0},{"$f":"IF(Background!$B$168>=B51,'Calc Biomass'!$B$56+E51,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B51,F51+G51+'Calc Biomass'!$B$52,0)","v":0},{"$f":"IF(Background!$B$168>=B51,'Calc Biomass'!$B$70+H51,0)","v":0},{"$f":"IF(Background!$B$168>=B51,'Calc Biomass'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B51,'Calc Biomass'!$B$62+I51,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C32:C51,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D32:D51,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(E32:E51,\"<>0\"),0)","v":4.0500000000000009E-11},0,0,0,0,0,0,5.1835724323157893E-10,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Only the share of the Biomass potential that can be directly consumed or stored in the battery is actually generated, the surplus potential is curtailed and not generated\n\n** The Diesel genset could generate a surplus that is not consumed (due to the lower load limit of the genset) and dumped through a ballast load\n\n"]

{"sheet":"Scenario Results Biomass","index":16,"n_rows":53,"n_cols":81,"rows_kept":53,"cut":false,"hidden":false,"merged":[[15,1,16,1],[17,1,18,1],[19,1,20,1],[21,1,22,1],[23,1,24,1],[13,1,14,1],[3,1,4,1],[5,1,6,1],[7,1,8,1],[9,1,10,1],[11,1,12,1]]}
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,51.071428571428548,102.1428571428571,153.21428571428561,204.28571428571419,255.35714285714272,306.42857142857122,357.49999999999983,408.57142857142838,127.46249999999999,510.71428571428544]
[null,"Average LCOE & RE-Share","Biomass-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D324*'Input Biomass'!$B$2,'Input Biomass'!$F324)","v":0},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D325*'Input Biomass'!$B$2,'Input Biomass'!$F325)","v":10},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D326*'Input Biomass'!$B$2,'Input Biomass'!$F326)","v":20},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D327*'Input Biomass'!$B$2,'Input Biomass'!$F327)","v":30},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D328*'Input Biomass'!$B$2,'Input Biomass'!$F328)","v":40},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D329*'Input Biomass'!$B$2,'Input Biomass'!$F329)","v":50},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D330*'Input Biomass'!$B$2,'Input Biomass'!$F330)","v":60},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D331*'Input Biomass'!$B$2,'Input Biomass'!$F331)","v":70},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D332*'Input Biomass'!$B$2,'Input Biomass'!$F332)","v":80},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D333*'Input Biomass'!$B$2,'Input Biomass'!$F333)","v":90},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D334*'Input Biomass'!$B$2,'Input Biomass'!$F334)","v":100}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E324*'Input Biomass'!$B$3/168,'Input Biomass'!$G324)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E300*'Input Biomass'!$B$3/168,'Input Biomass'!$G300)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E325*'Input Biomass'!$B$3/168,'Input Biomass'!$G325)","v":20}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E302*'Input Biomass'!$B$3/168,'Input Biomass'!$G302)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E326*'Input Biomass'!$B$3/168,'Input Biomass'!$G326)","v":40}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E304*'Input Biomass'!$B$3/168,'Input Biomass'!$G304)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E327*'Input Biomass'!$B$3/168,'Input Biomass'!$G327)","v":60}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E306*'Input Biomass'!$B$3/168,'Input Biomass'!$G306)","v":"kW"}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E328*'Input Biomass'!$B$3/168,'Input Biomass'!$G328)","v":80}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E308*'Input Biomass'!$B$3/168,'Input Biomass'!$G308)","v":"kW"}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E329*'Input Biomass'!$B$3/168,'Input Biomass'!$G329)","v":100}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E310*'Input Biomass'!$B$3/168,'Input Biomass'!$G310)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E330*'Input Biomass'!$B$3/168,'Input Biomass'!$G330)","v":120}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E312*'Input Biomass'!$B$3/168,'Input Biomass'!$G312)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E331*'Input Biomass'!$B$3/168,'Input Biomass'!$G331)","v":140}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E314*'Input Biomass'!$B$3/168,'Input Biomass'!$G314)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E332*'Input Biomass'!$B$3/168,'Input Biomass'!$G332)","v":160}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E316*'Input Biomass'!$B$3/168,'Input Biomass'!$G316)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E333*'Input Biomass'!$B$3/168,'Input Biomass'!$G333)","v":180}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E318*'Input Biomass'!$B$3/168,'Input Biomass'!$G318)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E334*'Input Biomass'!$B$3/168,'Input Biomass'!$G334)","v":200}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E320*'Input Biomass'!$B$3/168,'Input Biomass'!$G320)","v":0}]
[]
[null,"LCOE [PHP/kWh]","Biomass-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D324*'Input Biomass'!$B$2,'Input Biomass'!$F324)","v":0},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D325*'Input Biomass'!$B$2,'Input Biomass'!$F325)","v":10},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D326*'Input Biomass'!$B$2,'Input Biomass'!$F326)","v":20},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D327*'Input Biomass'!$B$2,'Input Biomass'!$F327)","v":30},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D328*'Input Biomass'!$B$2,'Input Biomass'!$F328)","v":40},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D329*'Input Biomass'!$B$2,'Input Biomass'!$F329)","v":50},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D330*'Input Biomass'!$B$2,'Input Biomass'!$F330)","v":60},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D331*'Input Biomass'!$B$2,'Input Biomass'!$F331)","v":70},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D332*'Input Biomass'!$B$2,'Input Biomass'!$F332)","v":80},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D333*'Input Biomass'!$B$2,'Input Biomass'!$F333)","v":90},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D334*'Input Biomass'!$B$2,'Input Biomass'!$F334)","v":100}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E324*'Input Biomass'!$B$3/168,'Input Biomass'!$G324)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E325*'Input Biomass'!$B$3/168,'Input Biomass'!$G325)","v":20}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E326*'Input Biomass'!$B$3/168,'Input Biomass'!$G326)","v":40}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E327*'Input Biomass'!$B$3/168,'Input Biomass'!$G327)","v":60}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E328*'Input Biomass'!$B$3/168,'Input Biomass'!$G328)","v":80}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E329*'Input Biomass'!$B$3/168,'Input Biomass'!$G329)","v":100}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E330*'Input Biomass'!$B$3/168,'Input Biomass'!$G330)","v":120}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E331*'Input Biomass'!$B$3/168,'Input Biomass'!$G331)","v":140}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E332*'Input Biomass'!$B$3/168,'Input Biomass'!$G332)","v":160}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E333*'Input Biomass'!$B$3/168,'Input Biomass'!$G333)","v":180}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E334*'Input Biomass'!$B$3/168,'Input Biomass'!$G334)","v":200}]
[]
[null,"RE-Share","Biomass-Size"]
[null,"Battery-Capacity",{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D324*'Input Biomass'!$B$2,'Input Biomass'!$F324)","v":0},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D325*'Input Biomass'!$B$2,'Input Biomass'!$F325)","v":10},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D326*'Input Biomass'!$B$2,'Input Biomass'!$F326)","v":20},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D327*'Input Biomass'!$B$2,'Input Biomass'!$F327)","v":30},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D328*'Input Biomass'!$B$2,'Input Biomass'!$F328)","v":40},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D329*'Input Biomass'!$B$2,'Input Biomass'!$F329)","v":50},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D330*'Input Biomass'!$B$2,'Input Biomass'!$F330)","v":60},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D331*'Input Biomass'!$B$2,'Input Biomass'!$F331)","v":70},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D332*'Input Biomass'!$B$2,'Input Biomass'!$F332)","v":80},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D333*'Input Biomass'!$B$2,'Input Biomass'!$F333)","v":90},{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$D334*'Input Biomass'!$B$2,'Input Biomass'!$F334)","v":100}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E324*'Input Biomass'!$B$3/168,'Input Biomass'!$G324)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E325*'Input Biomass'!$B$3/168,'Input Biomass'!$G325)","v":20}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E326*'Input Biomass'!$B$3/168,'Input Biomass'!$G326)","v":40}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E327*'Input Biomass'!$B$3/168,'Input Biomass'!$G327)","v":60}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E328*'Input Biomass'!$B$3/168,'Input Biomass'!$G328)","v":80}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E329*'Input Biomass'!$B$3/168,'Input Biomass'!$G329)","v":100}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E330*'Input Biomass'!$B$3/168,'Input Biomass'!$G330)","v":120}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E331*'Input Biomass'!$B$3/168,'Input Biomass'!$G331)","v":140}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E332*'Input Biomass'!$B$3/168,'Input Biomass'!$G332)","v":160}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E333*'Input Biomass'!$B$3/168,'Input Biomass'!$G333)","v":180}]
[null,{"$f":"IF('Input Biomass'!$D$320=Background!$M$1,'Input Biomass'!$E334*'Input Biomass'!$B$3/168,'Input Biomass'!$G334)","v":200}]

{"sheet":"Calc Biomass","index":17,"n_rows":291,"n_cols":117,"rows_kept":291,"cut":false,"hidden":true,"merged":[[0,2,0,3],[4,0,4,1],[145,2,145,3]]}
["Framework ",null,"Caution when shifting cells, VBA uses cells in these columns",null,null,"Total Load ","Load plus losses","Biomass generation  [kWh]","Gen Efficiency ","kg/kwh","Biomass Consumption [kg]","RT requirement","RTM of Biomass","RTM req- RTM Biomass","Demand minus Biomass","Excess","C-rate constraint ch.","potential charge","Residual","Residual percentage (day)","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT requirement","RT of Batt","RT req. minus Batt","Diesel req. total","Total min. offtake","Diesel req. - min offtake",{"$f":"CONCATENATE(\"Min. offtake \",A92)","v":"Min. offtake GenCo A"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A92)","v":"Pot. diesel generation GenCo A"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A92)","v":"Cum. Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Diesel generation \",A92)","v":"Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Total generation \",A92)","v":"Total generation GenCo A"},{"$f":"CONCATENATE(A92,\" Consumption [L]\")","v":"GenCo A Consumption [L]"},"Diesel req. - GenCo A",{"$f":"CONCATENATE(\"Min. offtake \",$A112)","v":"Min. offtake GenCo B"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A112)","v":"Pot. diesel generation GenCo B"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A112)","v":"Cum. Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Diesel generation \",$A112)","v":"Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Total generation \",$A112)","v":"Total generation GenCo B"},{"$f":"CONCATENATE($A112,\" Consumption [L]\")","v":"GenCo B Consumption [L]"},"Diesel req. - GenCo AB",{"$f":"CONCATENATE(\"Min. offtake \",$A132)","v":"Min. offtake GenCo C"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A132)","v":"Pot. diesel generation GenCo C"},{"$f":"CONCATENATE(\"Cum. Diesel generation\",$A132)","v":"Cum. Diesel generationGenCo C"},{"$f":"CONCATENATE(\"Diesel generation \",$A132)","v":"Diesel generation GenCo C"},{"$f":"CONCATENATE(\"Total generation \",$A132)","v":"Total generation GenCo C"},{"$f":"CONCATENATE(,$A132,\" Consumption [L]\")","v":"GenCo C Consumption [L]"},"Diesel req. - GenCo ABC",{"$f":"CONCATENATE(\"Min. offtake \",$A152)","v":"Min. offtake GenCo D"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A152)","v":"Pot. diesel generation GenCo D"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A152)","v":"Cum. Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Diesel generation \",$A152)","v":"Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Total generation \",$A152)","v":"Total generation GenCo D"},{"$f":"CONCATENATE(,$A152,\" Consumption [L]\")","v":"GenCo D Consumption [L]"},"Diesel req. - GenCo ABCD",{"$f":"CONCATENATE(\"Min. offtake \",$A172)","v":"Min. offtake GenCo E"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A172)","v":"Pot. diesel generation GenCo E"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A172)","v":"Cum. Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Diesel generation \",$A172)","v":"Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Total generation \",$A172)","v":"Total generation GenCo E"},{"$f":"CONCATENATE(,$A172,\" Consumption [L]\")","v":"GenCo E Consumption [L]"},"Diesel req. - GenCo ABCDEF",{"$f":"CONCATENATE(\"Min. offtake \",$A192)","v":"Min. offtake GenCo F"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A192)","v":"Pot. diesel generation GenCo F"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A192)","v":"Cum. Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Diesel generation \",$A192)","v":"Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Total generation \",$A192)","v":"Total generation GenCo F"},{"$f":"CONCATENATE(,$A192,\" Consumption [L]\")","v":"GenCo F Consumption [L]"},"Diesel req. - GenCo ABCDEFG",{"$f":"CONCATENATE(\"Min. offtake \",$A212)","v":"Min. offtake GenCo G"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A212)","v":"Pot. diesel generation GenCo G"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A212)","v":"Cum. Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Diesel generation \",$A212)","v":"Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Total generation \",$A212)","v":"Total generation GenCo G"},{"$f":"CONCATENATE(,$A212,\" Consumption [L]\")","v":"GenCo G Consumption [L]"},"Diesel req. - GenCo ABCDEFGH",{"$f":"CONCATENATE(\"Min. offtake \",$A232)","v":"Min. offtake GenCo H"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A232)","v":"Pot. diesel generation GenCo H"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A232)","v":"Cum. Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Diesel generation \",$A232)","v":"Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Total generation \",$A232)","v":"Total generation GenCo H"},{"$f":"CONCATENATE(,$A232,\" Consumption [L]\")","v":"GenCo H Consumption [L]"},"Diesel req. - GenCo ABCDEFGHI",{"$f":"CONCATENATE(\"Min. offtake \",$A252)","v":"Min. offtake GenCo I"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A252)","v":"Pot. diesel generation GenCo I"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A252)","v":"Cum. Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Diesel generation \",$A252)","v":"Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Total generation \",$A252)","v":"Total generation GenCo I"},{"$f":"CONCATENATE(,$A252,\" Consumption [L]\")","v":"GenCo I Consumption [L]"},"Diesel req. - GenCo ABCDEFGHIJ",{"$f":"CONCATENATE(\"Min. offtake \",$A272)","v":"Min. offtake GenCo J"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A272)","v":"Pot. diesel generation GenCo J"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A272)","v":"Cum. Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Diesel generation \",$A272)","v":"Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Total generation \",$A272)","v":"Total generation GenCo J"},{"$f":"CONCATENATE(A272,\" Consumption [L]\")","v":"GenCo J Consumption [L]"},"Diesel generation total","Surplus/shortage","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery Discharge","Battery Charge","Real SoC","Initial Batt. Energy","unmet load","Biomass used","Biomass battcharge","Diesel used","Diesel surplus","Diesel battcharge","Diesel excess","Diesel discharged"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",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,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,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(DE2/B8),0.7)","v":0.19999999999999996},{"$f":"MAX(DE6-DE8,0)*B10","v":0},null,null,null,null,null,null,null,{"$f":"MIN(-SUM(DK3:DK170),SUM(DB3:DB171))","v":{"$error":"#DIV/0!"}}]
["Demand per week",{"$f":"SUM(F3:F170)","v":0},null,null,1,{"$f":"'Existing Load'!J7","v":0},{"$f":"F3*(1+$B$4)","v":0},{"$f":"IF(G3<=0,0,MIN(MAX(G3,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H3=0,0,MIN((H3/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H3/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I3>0,Background!$CB$6/I3,0)","v":0},{"$f":"J3*H3","v":0},{"$f":"G3*$B$14","v":0},{"$f":"H3","v":0},{"$f":"L3-M3","v":0},{"$f":"G3-H3","v":0},{"$f":"MIN(O3,0)","v":0},{"$f":"MAX(P3*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(Q3,-(1-DD2)*$B$8)","v":0},{"$f":"MAX(O3,0)","v":0},{"$f":"IFERROR(S3/SUM(S$3:S$26),0)","v":0},{"$f":"MIN(S3/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(U3,(DD2-$B$12)*$B$8),0)","v":0},{"$f":"V3*$B$11","v":0},{"$f":"ROUND(MAX(0,O3-W3),5)","v":0},{"$f":"G3*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(DD2-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,Y3-Z3)","v":0},{"$f":"MAX($X3,$AA3)","v":0},{"$f":"IF(E3<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*T3","v":{"$error":"#DIV/0!"}},{"$f":"MAX($X3,$AA3)-AC3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$99*$T3,$B$96),MIN($B$100*$T3,$B$96))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD3<=0,0,MIN(MAX(AD3,$B$94),($B$96-AE3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF$3:AF3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG3<=($B$101-($B$99*5+$B$100*2)),AF3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AH3+AE3,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AI3","v":{"$error":"#DIV/0!"}},{"$f":"AD3-AH3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$119*$T3,$B$116),MIN($B$120*$T3,$B$116))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AK3<=0,0,MIN(MAX(AK3,$B$114),($B$116-AL3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM$3:AM3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN3<=($B$121-($B$119*5+$B$120*2)),AM3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AO3+AL3,$B$116)","v":{"$error":"#DIV/0!"}},{"$f":"$B$117*AP3","v":{"$error":"#DIV/0!"}},{"$f":"AK3-AO3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$139*$T3,$B$136),MIN($B$140*$T3,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR3<=0,0,MIN(MAX(AR3,$B$134),($B$136-AS3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AT$3:AT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU3<=($B$141-($B$139*5+$B$140*2)),AT3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AV3+AS3,$B$136)","v":{"$error":"#DIV/0!"}},{"$f":"$B$137*AW3","v":{"$error":"#DIV/0!"}},{"$f":"AR3-AV3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$157*$T3,$B$156),MIN($B$158*$T3,$B$156))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AY3<=0,0,MIN(MAX(AY3,$B$154),($B$156-AZ3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA$3:BA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB3<=($B$159-($B$157*5+$B$158*2)),BA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BC3+AZ3,$B$156)","v":{"$error":"#DIV/0!"}},{"$f":"$B$160*BD3","v":{"$error":"#DIV/0!"}},{"$f":"AY3-BD3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$177*$T3,$B$176),MIN($B$178*$T3,$B$176))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BF3<=0,0,MIN(MAX(BF3,$B$174),($B$176-BG3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BH$3:BH3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI3<=($B$179-($B$177*5+$B$178*2)),BH3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BJ3+BG3,$B$176)","v":{"$error":"#DIV/0!"}},{"$f":"$B$180*BK3","v":{"$error":"#DIV/0!"}},{"$f":"BF3-BK3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$197*$T3,$B$196),MIN($B$198*$T3,$B$196))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BM3<=0,0,MIN(MAX(BM3,$B$194),($B$196-BN3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BO$3:BO3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BP3<=($B$199-($B$197*5+$B$198*2)),BO3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BQ3+BN3,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BR3","v":{"$error":"#DIV/0!"}},{"$f":"BM3-BR3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$217*$T3,$B$216),MIN($B$218*$T3,$B$216))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BT3<=0,0,MIN(MAX(BT3,$B$214),($B$216-BU3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BV$3:BV3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BW3<=($B$219-($B$217*5+$B$218*2)),BV3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BX3+BU3,$B$216)","v":{"$error":"#DIV/0!"}},{"$f":"$B$220*BY3","v":{"$error":"#DIV/0!"}},{"$f":"BT3-BY3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$237*$T3,$B$236),MIN($B$238*$T3,$B$236))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CA3<=0,0,MIN(MAX(CA3,$B$234),($B$236-CB3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC$3:CC3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CD3<=($B$239-($B$237*5+$B$238*2)),CC3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CE3+CB3,$B$236)","v":{"$error":"#DIV/0!"}},{"$f":"$B$240*CF3","v":{"$error":"#DIV/0!"}},{"$f":"CA3-CF3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$257*$T3,$B$256),MIN($B$258*$T3,$B$256))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CH3<=0,0,MIN(MAX(CH3,$B$254),($B$256-CI3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CJ$3:CJ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CK3<=($B$259-($B$257*5+$B$258*2)),CJ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CL3+CI3,$B$256)","v":{"$error":"#DIV/0!"}},{"$f":"$B$260*CM3","v":{"$error":"#DIV/0!"}},{"$f":"CH3-CM3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$277*$T3,$B$276),MIN($B$278*$T3,$B$276))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO3<=0,0,MIN(MAX(CO3,$B$274),($B$276-CP3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ$3:CQ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR3<=($B$279-($B$277*5+$B$278*2)),CQ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CS3+CP3,$B$276)","v":{"$error":"#DIV/0!"}},{"$f":"$B$280*CT3","v":{"$error":"#DIV/0!"}},{"$f":"CT3+CM3+CF3+BY3+BR3+BK3+BD3+AW3+AP3+AI3","v":{"$error":"#DIV/0!"}},{"$f":"CV3+H3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW3>0,MIN(CW3*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CX3/$B$8,1-DD2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW3<0,MAX(CW3/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CZ3/$B$8,-1*(DD2-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"DA3*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CY3*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DD2+DA3+CY3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-H3-CV3-DB3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G3-CV3-DF3-DB3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DC3,-1*(H3-DG3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-DG3-DB3-DF3","v":{"$error":"#DIV/0!"}},{"$f":"CV3-DI3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DC3-DH3,-1*DJ3)","v":{"$error":"#DIV/0!"}},{"$f":"-(DJ3+DK3)","v":{"$error":"#DIV/0!"}}]
["Losses ",{"$f":"IF('Input Biomass'!D265=\"Default\",'Input Biomass'!D271,'Input Biomass'!E271)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},{"$f":"F4*(1+$B$4)","v":0},{"$f":"IF(G4<=0,0,MIN(MAX(G4,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H4=0,0,MIN((H4/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H4/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I4>0,Background!$CB$6/I4,0)","v":0},{"$f":"J4*H4","v":0},0,{"$f":"H4","v":0},{"$f":"L4-M4","v":0},{"$f":"G4-H4","v":0},0,{"$f":"MAX(P4*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S4/SUM(S$3:S$26),0)","v":0},{"$f":"MIN(S4/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"V4*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD3-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y4-Z4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($X4,$AA4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX($X4,$AA4)-AC4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AD4<=0,0,MIN(MAX(AD4,$B$94),($B$96-AE4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF$3:AF4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AH4+AE4,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AI4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AK4<=0,0,MIN(MAX(AK4,$B$114),($B$116-AL4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM$3:AM4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN4<=($B$121-($B$119*5+$B$120*2)),AM4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AP4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E4<=120,MIN($B$139*T4,$B$136),MIN($B$140*T4,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR4<=0,0,MIN(MAX(AR4,$B$134),($B$136-AS4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AT$3:AT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU4<=($B$141-($B$139*5+$B$140*2)),AT4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AV4+AS4,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AY4<=0,0,MIN(MAX(AY4,$B$154),($B$156-AZ4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA$3:BA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB4<=($B$159-($B$157*5+$B$158*2)),BA4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BC4+AZ4,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AY4-BD4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BF4<=0,0,MIN(MAX(BF4,$B$174),($B$176-BG4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BH$3:BH4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI4<=($B$179-($B$177*5+$B$178*2)),BH4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BJ4+BG4,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BF4-BK4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BM4<=0,0,MIN(MAX(BM4,$B$194),($B$196-BN4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BO$3:BO4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BP4<=($B$199-($B$197*5+$B$198*2)),BO4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BQ4+BN4,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BR4","v":{"$error":"#DIV/0!"}},{"$f":"BM4-BR4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BT4<=0,0,MIN(MAX(BT4,$B$214),($B$216-BU4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BV$3:BV4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BW4<=($B$219-($B$217*5+$B$218*2)),BV4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BX4+BU4,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BT4-BY4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CA4<=0,0,MIN(MAX(CA4,$B$234),($B$236-CB4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC$3:CC4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CD4<=($B$239-($B$237*5+$B$238*2)),CC4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CE4+CB4,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA4-CF4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CH4<=0,0,MIN(MAX(CH4,$B$254),($B$256-CI4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CJ$3:CJ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CK4<=($B$259-($B$257*5+$B$258*2)),CJ4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CL4+CI4,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CH4-CM4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CO4<=0,0,MIN(MAX(CO4,$B$274),($B$276-CP4)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ$3:CQ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR4<=($B$279-($B$277*5+$B$278*2)),CQ4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CS4+CP4,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV4+H4-G4","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW4>0,MIN(CW4*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CX4/$B$8,1-DD3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW4<0,MAX(CW4/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CZ4/$B$8,-1*(DD3-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"DA4*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CY4*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DD3+DA4+CY4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(DB3:DB170)-(-1*SUM(DC3:DC170)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G4-H4-CV4-DB4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DC4,-1*(H4-DG4))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CV4-DI4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DC4-DH4,-1*DJ4)","v":{"$error":"#DIV/0!"}},{"$f":"-(DJ4+DK4)","v":{"$error":"#DIV/0!"}}]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$f":"'Existing Load'!J9","v":0},0,{"$f":"IF(G5<=0,0,MIN(MAX(G5,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H5=0,0,MIN((H5/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H5/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I5>0,Background!$CB$6/I5,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"RE excess ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},{"$f":"IF(G6<=0,0,MIN(MAX(G6,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H6=0,0,MIN((H6/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H6/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I6>0,Background!$CB$6/I6,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-1*SUM(P3:P170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!$D$22,'Input Biomass'!$D$22))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,{"$f":"IF(G7<=0,0,MIN(MAX(G7,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H7=0,0,MIN((H7/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H7/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I7>0,Background!$CB$6/I7,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Residual ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery capacity",{"$f":"MAX(IF(Background!U2,Background!U4,IF('Input Biomass'!$D$259=\"Default\",'Input Biomass'!D261,'Input Biomass'!E261)),0.0000000000001)","v":1E-13},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,{"$f":"IF(G8<=0,0,MIN(MAX(G8,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H8=0,0,MIN((H8/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H8/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I8>0,Background!$CB$6/I8,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(S3:S170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["C-rate 1: ",{"$f":"IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D253,'Input Biomass'!E253)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},{"$f":"F9*(1+$B$4)","v":0},{"$f":"IF(G9<=0,0,MIN(MAX(G9,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H9=0,0,MIN((H9/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H9/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I9>0,Background!$CB$6/I9,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(BC9+AZ9,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Charge efficiency",{"$f":"IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D255,'Input Biomass'!E255)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,{"$f":"IF(G10<=0,0,MIN(MAX(G10,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H10=0,0,MIN((H10/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H10/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I10>0,Background!$CB$6/I10,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discharge efficiency",{"$f":"IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D256,'Input Biomass'!E256)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,{"$f":"IF(G11<=0,0,MIN(MAX(G11,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H11=0,0,MIN((H11/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H11/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I11>0,Background!$CB$6/I11,0)","v":0},0,0,0,0,0,0,{"$f":"MAX(P11*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["min SOC",{"$f":"(1-IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D254,'Input Biomass'!E254))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,{"$f":"IF(G12<=0,0,MIN(MAX(G12,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H12=0,0,MIN((H12/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H12/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I12>0,Background!$CB$6/I12,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel capacity total",{"$f":"B95+B115+B135+B155+B175+B195+B215+B235+B255+B275","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,{"$f":"IF(G13<=0,0,MIN(MAX(G13,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H13=0,0,MIN((H13/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H13/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I13>0,Background!$CB$6/I13,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD12-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Rotating mass",{"$f":"IF('Input Biomass'!$D$265=\"Default\",'Input Biomass'!D272,'Input Biomass'!E272)","v":0.4},null,null,12,{"$f":"'Existing Load'!J18","v":0},{"$f":"F14*(1+$B$4)","v":0},{"$f":"IF(G14<=0,0,MIN(MAX(G14,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H14=0,0,MIN((H14/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H14/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I14>0,Background!$CB$6/I14,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Distribution losses",{"$f":"(SUM('Calc Biomass'!$G$3:$G$170)-SUM('Calc Biomass'!$F$3:$F$170))","v":0},null,null,13,{"$f":"'Existing Load'!J19","v":0},0,{"$f":"IF(G15<=0,0,MIN(MAX(G15,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H15=0,0,MIN((H15/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H15/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I15>0,Background!$CB$6/I15,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass generation",{"$f":"SUM(H3:H170)","v":0},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,{"$f":"IF(G16<=0,0,MIN(MAX(G16,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H16=0,0,MIN((H16/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H16/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I16>0,Background!$CB$6/I16,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery discharge ",{"$f":"SUM(DB3:DB170)","v":{"$error":"#DIV/0!"}},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,{"$f":"IF(G17<=0,0,MIN(MAX(G17,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H17=0,0,MIN((H17/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H17/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I17>0,Background!$CB$6/I17,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation total",{"$f":"SUM(CV3:CV170)","v":{"$error":"#DIV/0!"}},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,{"$f":"IF(G18<=0,0,MIN(MAX(G18,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H18=0,0,MIN((H18/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H18/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I18>0,Background!$CB$6/I18,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,{"$f":"MIN(S18/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"V18*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/week total",{"$f":"B104+B124+B144+B164+B184+B204+B224+B244+B264+B284","v":{"$error":"#DIV/0!"}},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,{"$f":"IF(G19<=0,0,MIN(MAX(G19,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H19=0,0,MIN((H19/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H19/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I19>0,Background!$CB$6/I19,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/year total",{"$f":"B19/168*8760","v":{"$error":"#DIV/0!"}},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,{"$f":"IF(G20<=0,0,MIN(MAX(G20,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H20=0,0,MIN((H20/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H20/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I20>0,Background!$CB$6/I20,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass from batt. ",{"$f":"IF(B18=0,B17,MIN(-1*SUM(DH3:DH170)+DE4,B17))","v":{"$error":"#DIV/0!"}},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,{"$f":"IF(G21<=0,0,MIN(MAX(G21,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H21=0,0,MIN((H21/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H21/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I21>0,Background!$CB$6/I21,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass feedstock kg/year",{"$f":"SUM(K3:K170)*8760/168","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,{"$f":"IF(G22<=0,0,MIN(MAX(G22,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H22=0,0,MIN((H22/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H22/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I22>0,Background!$CB$6/I22,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass capacity new",{"$f":"IF(Background!U2,Background!U5,IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!$D$21,'Input Biomass'!$E$21))","v":0},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,{"$f":"IF(G23<=0,0,MIN(MAX(G23,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H23=0,0,MIN((H23/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H23/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I23>0,Background!$CB$6/I23,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass capacity existing eligible",{"$f":"IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!$D$19,'Input Biomass'!$E$19)","v":0},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,{"$f":"IF(G24<=0,0,MIN(MAX(G24,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H24=0,0,MIN((H24/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H24/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I24>0,Background!$CB$6/I24,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S24/SUM(S$3:S$26),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Capex specific",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!$D$7,'Input Biomass'!$E$7)","v":271537.5},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,{"$f":"IF(G25<=0,0,MIN(MAX(G25,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H25=0,0,MIN((H25/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H25/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I25>0,Background!$CB$6/I25,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX var specific",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!$D$8,'Input Biomass'!$E$8)","v":0.22836999999999999},null,null,24,{"$f":"'Existing Load'!J30","v":0},0,{"$f":"IF(G26<=0,0,MIN(MAX(G26,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H26=0,0,MIN((H26/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H26/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I26>0,Background!$CB$6/I26,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX fix specific",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!$D$9,'Input Biomass'!$E$9)","v":12898.031250000002},null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,{"$f":"IF(G27<=0,0,MIN(MAX(G27,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H27=0,0,MIN((H27/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H27/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I27>0,Background!$CB$6/I27,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S27/SUM(S$27:S$50),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Feedstock costs specific",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!D13,'Input Biomass'!E13)","v":6.5},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,{"$f":"IF(G28<=0,0,MIN(MAX(G28,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H28=0,0,MIN((H28/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H28/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I28>0,Background!$CB$6/I28,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S28/SUM(S$27:S$50),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D251,'Input Biomass'!E251)","v":27000},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,{"$f":"IF(G29<=0,0,MIN(MAX(G29,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H29=0,0,MIN((H29/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H29/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I29>0,Background!$CB$6/I29,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX fix",{"$f":"IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D252,'Input Biomass'!E252)","v":405},null,null,28,0,0,{"$f":"IF(G30<=0,0,MIN(MAX(G30,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H30=0,0,MIN((H30/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H30/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I30>0,Background!$CB$6/I30,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,29,0,0,{"$f":"IF(G31<=0,0,MIN(MAX(G31,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H31=0,0,MIN((H31/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H31/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I31>0,Background!$CB$6/I31,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input Biomass'!D265=\"Default\",'Input Biomass'!D278,'Input Biomass'!E278)","v":0.03},null,null,30,0,0,{"$f":"IF(G32<=0,0,MIN(MAX(G32,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H32=0,0,MIN((H32/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H32/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I32>0,Background!$CB$6/I32,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,31,{"$f":"IF(E33-E9=24,F9,\"\")","v":0},0,{"$f":"IF(G33<=0,0,MIN(MAX(G33,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H33=0,0,MIN((H33/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H33/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I33>0,Background!$CB$6/I33,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input Biomass'!D265=\"Default\",'Input Biomass'!D270,'Input Biomass'!E270)","v":20},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,{"$f":"IF(G34<=0,0,MIN(MAX(G34,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H34=0,0,MIN((H34/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H34/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I34>0,Background!$CB$6/I34,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,33,0,0,{"$f":"IF(G35<=0,0,MIN(MAX(G35,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H35=0,0,MIN((H35/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H35/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I35>0,Background!$CB$6/I35,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G35*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E35<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*T35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$99*$T35,$B$96),MIN($B$100*$T35,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$119*$T35,$B$116),MIN($B$120*$T35,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$157*$T35,$B$156),MIN($B$158*$T35,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$177*$T35,$B$176),MIN($B$178*$T35,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$197*$T35,$B$196),MIN($B$198*$T35,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$217*$T35,$B$216),MIN($B$218*$T35,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$237*$T35,$B$236),MIN($B$238*$T35,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$257*$T35,$B$256),MIN($B$258*$T35,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$277*$T35,$B$276),MIN($B$278*$T35,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G35-CV35-DF35-DB35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G35-DG35-DB35-DF35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,34,0,0,{"$f":"IF(G36<=0,0,MIN(MAX(G36,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H36=0,0,MIN((H36/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H36/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I36>0,Background!$CB$6/I36,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E36<=120,MIN($B$139*T36,$B$136),MIN($B$140*T36,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,{"$f":"IF(G37<=0,0,MIN(MAX(G37,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H37=0,0,MIN((H37/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H37/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I37>0,Background!$CB$6/I37,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Capex",{"$f":"B23*B25","v":0},null,null,36,0,0,{"$f":"IF(G38<=0,0,MIN(MAX(G38,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H38=0,0,MIN((H38/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H38/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I38>0,Background!$CB$6/I38,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B106+B126+B146+B166+B186+B206+B226+B246+B266+B286","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,{"$f":"IF(G39<=0,0,MIN(MAX(G39,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H39=0,0,MIN((H39/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H39/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I39>0,Background!$CB$6/I39,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"B8*B29","v":2.7000000000000002E-9},null,null,38,0,0,{"$f":"IF(G40<=0,0,MIN(MAX(G40,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H40=0,0,MIN((H40/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H40/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I40>0,Background!$CB$6/I40,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX fix yearly",{"$f":"B27*B7","v":0},null,null,39,0,0,{"$f":"IF(G41<=0,0,MIN(MAX(G41,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H41=0,0,MIN((H41/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H41/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I41>0,Background!$CB$6/I41,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX var yearly",{"$f":"B26*8760/168*B16","v":0},null,null,40,0,0,{"$f":"IF(G42<=0,0,MIN(MAX(G42,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H42=0,0,MIN((H42/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H42/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I42>0,Background!$CB$6/I42,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var total",{"$f":"B110+B130+B150+B170+B190+B210+B230+B250+B270+B290","v":{"$error":"#DIV/0!"}},null,null,41,0,0,{"$f":"IF(G43<=0,0,MIN(MAX(G43,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H43=0,0,MIN((H43/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H43/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I43>0,Background!$CB$6/I43,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX",{"$f":"B30*B8","v":4.0500000000000002E-11},null,null,42,0,0,{"$f":"IF(G44<=0,0,MIN(MAX(G44,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H44=0,0,MIN((H44/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H44/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I44>0,Background!$CB$6/I44,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"(B105+B125+B145+B165+B185+B205+B225+B245+B265+B285)*8760/168","v":{"$error":"#DIV/0!"}},null,null,43,0,{"$f":"F45*(1+$B$4)","v":0},{"$f":"IF(G45<=0,0,MIN(MAX(G45,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H45=0,0,MIN((H45/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H45/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I45>0,Background!$CB$6/I45,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B111+B131+B151+B171+B191+B211+B231+B251+B271+B291","v":0},null,null,44,0,0,{"$f":"IF(G46<=0,0,MIN(MAX(G46,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H46=0,0,MIN((H46/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H46/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I46>0,Background!$CB$6/I46,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass lifetime",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!$D$14,'Input Biomass'!$E$14)","v":10},null,null,45,0,0,{"$f":"IF(G47<=0,0,MIN(MAX(G47,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H47=0,0,MIN((H47/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H47/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I47>0,Background!$CB$6/I47,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass CRF",{"$f":"B77*POWER(1+B77,B47)/(POWER(1+B77,B47)-1)","v":0.17698416415984405},null,null,46,0,0,{"$f":"IF(G48<=0,0,MIN(MAX(G48,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H48=0,0,MIN((H48/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H48/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I48>0,Background!$CB$6/I48,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Ann",{"$f":"B48*B38","v":0},null,null,47,0,0,{"$f":"IF(G49<=0,0,MIN(MAX(G49,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H49=0,0,MIN((H49/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H49/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I49>0,Background!$CB$6/I49,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,48,0,0,{"$f":"IF(G50<=0,0,MIN(MAX(G50,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H50=0,0,MIN((H50/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H50/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I50>0,Background!$CB$6/I50,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX total yearly",{"$f":"B41+B42","v":0},null,null,49,0,0,{"$f":"IF(G51<=0,0,MIN(MAX(G51,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H51=0,0,MIN((H51/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H51/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I51>0,Background!$CB$6/I51,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S51/SUM(S$51:S$74),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann total",{"$f":"B109+B129+B149+B169+B189+B209+B229+B249+B269+B289","v":0},null,null,50,0,0,{"$f":"IF(G52<=0,0,MIN(MAX(G52,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H52=0,0,MIN((H52/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H52/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I52>0,Background!$CB$6/I52,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S52/SUM(S$51:S$74),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex total",{"$f":"B46+B43","v":{"$error":"#DIV/0!"}},null,null,51,0,0,{"$f":"IF(G53<=0,0,MIN(MAX(G53,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H53=0,0,MIN((H53/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H53/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I53>0,Background!$CB$6/I53,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input Biomass'!D247<>\"Individual\",'Input Biomass'!D257,'Input Biomass'!E257)","v":10},null,null,52,0,0,{"$f":"IF(G54<=0,0,MIN(MAX(G54,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H54=0,0,MIN((H54/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H54/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I54>0,Background!$CB$6/I54,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat CRF",{"$f":"B77*POWER(1+B77,B54)/(POWER(1+B77,B54)-1)","v":0.17698416415984405},null,null,53,{"$f":"IF(E55-E31=24,F31,\"\")","v":0},0,{"$f":"IF(G55<=0,0,MIN(MAX(G55,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H55=0,0,MIN((H55/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H55/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I55>0,Background!$CB$6/I55,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat Ann",{"$f":"B55*B40","v":4.7785724323157902E-10},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,{"$f":"IF(G56<=0,0,MIN(MAX(G56,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H56=0,0,MIN((H56/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H56/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I56>0,Background!$CB$6/I56,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,55,0,0,{"$f":"IF(G57<=0,0,MIN(MAX(G57,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H57=0,0,MIN((H57/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H57/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I57>0,Background!$CB$6/I57,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input Biomass'!D265<>\"Individual\",'Input Biomass'!D274,'Input Biomass'!E274)","v":500000},null,null,56,0,0,{"$f":"IF(G58<=0,0,MIN(MAX(G58,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H58=0,0,MIN((H58/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H58/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I58>0,Background!$CB$6/I58,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CRF",{"$f":"B77*POWER(1+B77,B34)/(POWER(1+B77,B34)-1)","v":0.13387878003966064},null,null,57,0,0,{"$f":"IF(G59<=0,0,MIN(MAX(G59,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H59=0,0,MIN((H59/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H59/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I59>0,Background!$CB$6/I59,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project Ann",{"$f":"B58*B59","v":66939.390019830316},null,null,58,0,0,{"$f":"IF(G60<=0,0,MIN(MAX(G60,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H60=0,0,MIN((H60/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H60/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I60>0,Background!$CB$6/I60,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input Biomass'!D265<>\"Individual\",'Input Biomass'!D275,'Input Biomass'!E275)","v":0},null,null,59,0,0,{"$f":"IF(G61<=0,0,MIN(MAX(G61,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H61=0,0,MIN((H61/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H61/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I61>0,Background!$CB$6/I61,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other Ann",{"$f":"B61*B59","v":0},null,null,60,0,0,{"$f":"IF(G62<=0,0,MIN(MAX(G62,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H62=0,0,MIN((H62/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H62/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I62>0,Background!$CB$6/I62,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other OPEX fix",{"$f":"IF('Input Biomass'!D265<>\"Individual\",'Input Biomass'!D276,'Input Biomass'!E276)","v":0},null,null,61,0,0,{"$f":"IF(G63<=0,0,MIN(MAX(G63,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H63=0,0,MIN((H63/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H63/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I63>0,Background!$CB$6/I63,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Personal OPEX fix",{"$f":"IF('Input Biomass'!D265<>\"Individual\",'Input Biomass'!D277,'Input Biomass'!E277)","v":0},null,null,62,0,0,{"$f":"IF(G64<=0,0,MIN(MAX(G64,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H64=0,0,MIN((H64/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H64/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I64>0,Background!$CB$6/I64,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,63,0,0,{"$f":"IF(G65<=0,0,MIN(MAX(G65,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H65=0,0,MIN((H65/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H65/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I65>0,Background!$CB$6/I65,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input Biomass'!D282<>\"Individual\",'Input Biomass'!D286,'Input Biomass'!E286)","v":0},null,null,64,0,0,{"$f":"IF(G66<=0,0,MIN(MAX(G66,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H66=0,0,MIN((H66/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H66/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I66>0,Background!$CB$6/I66,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input Biomass'!D282<>\"Individual\",'Input Biomass'!D287,'Input Biomass'!E287)","v":0},null,null,65,0,0,{"$f":"IF(G67<=0,0,MIN(MAX(G67,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H67=0,0,MIN((H67/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H67/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I67>0,Background!$CB$6/I67,0)","v":0},0,{"$f":"G67*$B$14","v":0},0,0,0,{"$f":"MIN(O67,0)","v":0},0,{"$f":"MAX(Q67,-(1-DD66)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(O67,0)","v":0},0,0,{"$f":"MAX(MIN(U67,(DD66-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,O67-W67),5)","v":{"$error":"#DIV/0!"}},{"$f":"G67*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E67<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*T67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$99*$T67,$B$96),MIN($B$100*$T67,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG67<=($B$101-($B$99*5+$B$100*2)),AF67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AD67-AH67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$119*$T67,$B$116),MIN($B$120*$T67,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AO67+AL67,$B$116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AK67-AO67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AW67","v":{"$error":"#DIV/0!"}},{"$f":"AR67-AV67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$157*$T67,$B$156),MIN($B$158*$T67,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BD67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$177*$T67,$B$176),MIN($B$178*$T67,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BK67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$197*$T67,$B$196),MIN($B$198*$T67,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$217*$T67,$B$216),MIN($B$218*$T67,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BY67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$237*$T67,$B$236),MIN($B$238*$T67,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CF67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$257*$T67,$B$256),MIN($B$258*$T67,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CM67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$277*$T67,$B$276),MIN($B$278*$T67,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CT67","v":{"$error":"#DIV/0!"}},{"$f":"CT67+CM67+CF67+BY67+BR67+BK67+BD67+AW67+AP67+AI67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G67-CV67-DF67-DB67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G67-DG67-DB67-DF67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input Biomass'!$D$282<>\"Individual\",'Input Biomass'!D288,'Input Biomass'!E288)","v":20},null,null,66,0,{"$f":"F68*(1+$B$4)","v":0},{"$f":"IF(G68<=0,0,MIN(MAX(G68,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H68=0,0,MIN((H68/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H68/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I68>0,Background!$CB$6/I68,0)","v":0},{"$f":"J68*H68","v":0},0,{"$f":"H68","v":0},{"$f":"L68-M68","v":0},{"$f":"G68-H68","v":0},0,{"$f":"MAX(P68*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"MIN(S68/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"V68*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD67-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y68-Z68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($X68,$AA68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX($X68,$AA68)-AC68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AD68<=0,0,MIN(MAX(AD68,$B$94),($B$96-AE68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF$3:AF68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AH68+AE68,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AI68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AK68<=0,0,MIN(MAX(AK68,$B$114),($B$116-AL68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM$3:AM68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN68<=($B$121-($B$119*5+$B$120*2)),AM68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AP68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E68<=120,MIN($B$139*T68,$B$136),MIN($B$140*T68,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR68<=0,0,MIN(MAX(AR68,$B$134),($B$136-AS68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AT$3:AT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU68<=($B$141-($B$139*5+$B$140*2)),AT68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AV68+AS68,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AY68<=0,0,MIN(MAX(AY68,$B$154),($B$156-AZ68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA$3:BA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB68<=($B$159-($B$157*5+$B$158*2)),BA68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BC68+AZ68,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AY68-BD68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BF68<=0,0,MIN(MAX(BF68,$B$174),($B$176-BG68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BH$3:BH68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI68<=($B$179-($B$177*5+$B$178*2)),BH68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BJ68+BG68,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BF68-BK68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BM68<=0,0,MIN(MAX(BM68,$B$194),($B$196-BN68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BO$3:BO68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BP68<=($B$199-($B$197*5+$B$198*2)),BO68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BQ68+BN68,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BR68","v":{"$error":"#DIV/0!"}},{"$f":"BM68-BR68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BT68<=0,0,MIN(MAX(BT68,$B$214),($B$216-BU68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BV$3:BV68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BW68<=($B$219-($B$217*5+$B$218*2)),BV68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BX68+BU68,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BT68-BY68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CA68<=0,0,MIN(MAX(CA68,$B$234),($B$236-CB68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC$3:CC68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CD68<=($B$239-($B$237*5+$B$238*2)),CC68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CE68+CB68,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA68-CF68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CH68<=0,0,MIN(MAX(CH68,$B$254),($B$256-CI68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CJ$3:CJ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CK68<=($B$259-($B$257*5+$B$258*2)),CJ68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CL68+CI68,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CH68-CM68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CO68<=0,0,MIN(MAX(CO68,$B$274),($B$276-CP68)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ$3:CQ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR68<=($B$279-($B$277*5+$B$278*2)),CQ68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CS68+CP68,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV68+H68-G68","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW68>0,MIN(CW68*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CX68/$B$8,1-DD67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW68<0,MAX(CW68/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CZ68/$B$8,-1*(DD67-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"DA68*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CY68*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DD67+DA68+CY68)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G68-H68-CV68-DB68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DC68,-1*(H68-DG68))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CV68-DI68","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DC68-DH68,-1*DJ68)","v":{"$error":"#DIV/0!"}},{"$f":"-(DJ68+DK68)","v":{"$error":"#DIV/0!"}}]
["Grid CRF",{"$f":"B77*POWER(1+B77,B68)/(POWER(1+B77,B68)-1)","v":0.13387878003966064},null,null,67,0,0,{"$f":"IF(G69<=0,0,MIN(MAX(G69,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H69=0,0,MIN((H69/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H69/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I69>0,Background!$CB$6/I69,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid Ann",{"$f":"B66*B69","v":0},null,null,68,0,0,{"$f":"IF(G70<=0,0,MIN(MAX(G70,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H70=0,0,MIN((H70/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H70/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I70>0,Background!$CB$6/I70,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,69,0,0,{"$f":"IF(G71<=0,0,MIN(MAX(G71,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H71=0,0,MIN((H71/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H71/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I71>0,Background!$CB$6/I71,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,70,0,0,{"$f":"IF(G72<=0,0,MIN(MAX(G72,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H72=0,0,MIN((H72/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H72/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I72>0,Background!$CB$6/I72,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Feedstock costs",{"$f":"B28*B22","v":0},null,null,71,0,0,{"$f":"IF(G73<=0,0,MIN(MAX(G73,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H73=0,0,MIN((H73/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H73/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I73>0,Background!$CB$6/I73,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Opex",{"$f":"SUM(B41:B44)+B46+B63+B64+B67","v":{"$error":"#DIV/0!"}},null,null,72,0,0,{"$f":"IF(G74<=0,0,MIN(MAX(G74,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H74=0,0,MIN((H74/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H74/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I74>0,Background!$CB$6/I74,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"B45","v":{"$error":"#DIV/0!"}},null,null,73,0,0,{"$f":"IF(G75<=0,0,MIN(MAX(G75,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H75=0,0,MIN((H75/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H75/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I75>0,Background!$CB$6/I75,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S75/SUM(S$75:S$98),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual cons. ",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":{"$error":"#DIV/0!"}},null,null,74,0,0,{"$f":"IF(G76<=0,0,MIN(MAX(G76,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H76=0,0,MIN((H76/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H76/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I76>0,Background!$CB$6/I76,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S76/SUM(S$75:S$98),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input Biomass'!D265=\"Default\",'Input Biomass'!D269,'Input Biomass'!E269)","v":0.12},null,null,75,0,0,{"$f":"IF(G77<=0,0,MIN(MAX(G77,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H77=0,0,MIN((H77/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H77/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I77>0,Background!$CB$6/I77,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ann Capex",{"$f":"B56+B52+B49+B60+B62+B70","v":66939.390019830797},null,null,76,0,0,{"$f":"IF(G78<=0,0,MIN(MAX(G78,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H78=0,0,MIN((H78/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H78/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I78>0,Background!$CB$6/I78,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LCOE",{"$f":"IFERROR(MAX(0,(B78+B74+B75)/B76),0)","v":0},null,null,77,0,0,{"$f":"IF(G79<=0,0,MIN(MAX(G79,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H79=0,0,MIN((H79/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H79/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I79>0,Background!$CB$6/I79,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE Share eligible",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,{"$f":"IF(G80<=0,0,MIN(MAX(G80,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H80=0,0,MIN((H80/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H80/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I80>0,Background!$CB$6/I80,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Weekly unmet load",{"$f":"SUM(DF3:DF170)","v":{"$error":"#DIV/0!"}},"RECs kwh total",null,79,0,{"$f":"F81*(1+$B$4)","v":0},{"$f":"IF(G81<=0,0,MIN(MAX(G81,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H81=0,0,MIN((H81/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H81/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I81>0,Background!$CB$6/I81,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CX81/$B$8,1-DD80))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CZ81/$B$8,-1*(DD80-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DD80+DA81+CY81)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Biomass'!D296=\"Default\",'Input Biomass'!D300,'Input Biomass'!E300)/(365/7)*1000","v":0},null,80,0,0,{"$f":"IF(G82<=0,0,MIN(MAX(G82,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H82=0,0,MIN((H82/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H82/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I82>0,Background!$CB$6/I82,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Biomass+ Biomass_Batt eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible Biomass capacity",null,81,0,0,{"$f":"IF(G83<=0,0,MIN(MAX(G83,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H83=0,0,MIN((H83/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H83/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I83>0,Background!$CB$6/I83,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Biomass total consumed",{"$f":"B86+B87","v":{"$error":"#DIV/0!"}},{"$f":"B23+B24","v":0},null,82,0,0,{"$f":"IF(G84<=0,0,MIN(MAX(G84,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H84=0,0,MIN((H84/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H84/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I84>0,Background!$CB$6/I84,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel consumed directly",{"$f":"SUM(DI3:DI170)","v":{"$error":"#DIV/0!"}},"weekly existing nn-eligible Biomass consumed",null,83,0,0,{"$f":"IF(G85<=0,0,MIN(MAX(G85,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H85=0,0,MIN((H85/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H85/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I85>0,Background!$CB$6/I85,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Biomass consumed directly",{"$f":"SUM(DG3:DG170)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*((B7-C84)/B7),0)","v":0},null,84,0,0,{"$f":"IF(G86<=0,0,MIN(MAX(G86,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H86=0,0,MIN((H86/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H86/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I86>0,Background!$CB$6/I86,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Biomass from Batt consumed",{"$f":"B21","v":{"$error":"#DIV/0!"}},"weekly existing eligible Biomass consumed",null,85,0,0,{"$f":"IF(G87<=0,0,MIN(MAX(G87,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H87=0,0,MIN((H87/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H87/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I87>0,Background!$CB$6/I87,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly batt discharge ",{"$f":"B17","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B24/B7),0)","v":0},null,86,0,0,{"$f":"IF(G88<=0,0,MIN(MAX(G88,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H88=0,0,MIN((H88/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H88/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I88>0,Background!$CB$6/I88,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel loaded to batt",{"$f":"(-1)*SUM(DK3:DK170)","v":{"$error":"#DIV/0!"}},"weekly new Biomass consumed",null,87,0,0,{"$f":"IF(G89<=0,0,MIN(MAX(G89,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H89=0,0,MIN((H89/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H89/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I89>0,Background!$CB$6/I89,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel total consumed",{"$f":"B85+B89","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B23/B7),0)","v":0},null,88,0,0,{"$f":"IF(G90<=0,0,MIN(MAX(G90,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H90=0,0,MIN((H90/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H90/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I90>0,Background!$CB$6/I90,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["excess Diesel",{"$f":"ABS(SUM(DL3:DL170))","v":{"$error":"#DIV/0!"}},null,null,89,0,0,{"$f":"IF(G91<=0,0,MIN(MAX(G91,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H91=0,0,MIN((H91/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H91/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I91>0,Background!$CB$6/I91,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D31,'Input Biomass'!E31))","v":"GenCo A"},null,null,null,90,0,0,{"$f":"IF(G92<=0,0,MIN(MAX(G92,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H92=0,0,MIN((H92/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H92/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I92>0,Background!$CB$6/I92,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$41=\"Default\",'Input Biomass'!$D$45,'Input Biomass'!$E$45)","v":0},null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,{"$f":"IF(G93<=0,0,MIN(MAX(G93,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H93=0,0,MIN((H93/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H93/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I93>0,Background!$CB$6/I93,0)","v":0},{"$f":"J93*H93","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B93","v":0},null,null,92,0,0,{"$f":"IF(G94<=0,0,MIN(MAX(G94,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H94=0,0,MIN((H94/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H94/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I94>0,Background!$CB$6/I94,0)","v":0},{"$f":"J94*H94","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Biomass'!$D$41=\"Default\",'Input Biomass'!$D$43,'Input Biomass'!$E$43)","v":0},null,null,93,0,0,{"$f":"IF(G95<=0,0,MIN(MAX(G95,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H95=0,0,MIN((H95/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H95/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I95>0,Background!$CB$6/I95,0)","v":0},{"$f":"J95*H95","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Biomass'!$D$41=\"Default\",'Input Biomass'!$D$44,'Input Biomass'!$E$44)","v":0},null,null,94,0,0,{"$f":"IF(G96<=0,0,MIN(MAX(G96,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H96=0,0,MIN((H96/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H96/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I96>0,Background!$CB$6/I96,0)","v":0},{"$f":"J96*H96","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD95-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CX96/$B$8,1-DD95))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CZ96/$B$8,-1*(DD95-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DD95+DA96+CY96)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$27=\"Default\",'Input Biomass'!$D35,'Input Biomass'!$E35)","v":0.33},null,null,95,0,0,{"$f":"IF(G97<=0,0,MIN(MAX(G97,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H97=0,0,MIN((H97/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H97/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I97>0,Background!$CB$6/I97,0)","v":0},{"$f":"J97*H97","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$27=\"Default\",'Input Biomass'!$D36,'Input Biomass'!$E36)","v":35},null,null,96,0,0,{"$f":"IF(G98<=0,0,MIN(MAX(G98,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H98=0,0,MIN((H98/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H98/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I98>0,Background!$CB$6/I98,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$27=\"Default\",'Input Biomass'!$D37,'Input Biomass'!E37)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,97,0,0,{"$f":"IF(G99<=0,0,MIN(MAX(G99,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H99=0,0,MIN((H99/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H99/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I99>0,Background!$CB$6/I99,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S99/SUM(S$99:S$122),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G99*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E99<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*T99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$99*$T99,$B$96),MIN($B$100*$T99,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$119*$T99,$B$116),MIN($B$120*$T99,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$157*$T99,$B$156),MIN($B$158*$T99,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$177*$T99,$B$176),MIN($B$178*$T99,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$197*$T99,$B$196),MIN($B$198*$T99,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$217*$T99,$B$216),MIN($B$218*$T99,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$237*$T99,$B$236),MIN($B$238*$T99,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$257*$T99,$B$256),MIN($B$258*$T99,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$277*$T99,$B$276),MIN($B$278*$T99,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ99)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G99-CV99-DF99-DB99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G99-DG99-DB99-DF99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B99","v":{"$error":"#DIV/0!"}},null,null,98,0,0,{"$f":"IF(G100<=0,0,MIN(MAX(G100,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H100=0,0,MIN((H100/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H100/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I100>0,Background!$CB$6/I100,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S100/SUM(S$99:S$122),0)","v":0},0,{"$f":"MAX(MIN(U100,(DD99-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD99-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E100<=120,MIN($B$139*T100,$B$136),MIN($B$140*T100,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CX100/$B$8,1-DD99))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CZ100/$B$8,-1*(DD99-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DD99+DA100+CY100)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Biomass'!$D$27=\"Default\",'Input Biomass'!$D38,'Input Biomass'!$E38)*1000/(8760/168)","v":0},null,null,99,0,0,{"$f":"IF(G101<=0,0,MIN(MAX(G101,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H101=0,0,MIN((H101/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H101/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I101>0,Background!$CB$6/I101,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B98*(1+B$32)^(Background!$B$168-1),IF(Background!$U$2,fuel_costs(B98,B$32,B$34),B98))","v":35},null,null,100,0,0,{"$f":"IF(G102<=0,0,MIN(MAX(G102,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H102=0,0,MIN((H102/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H102/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I102>0,Background!$CB$6/I102,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AI3:AI170)","v":{"$error":"#DIV/0!"}},null,null,101,0,0,{"$f":"IF(G103<=0,0,MIN(MAX(G103,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H103=0,0,MIN((H103/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H103/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I103>0,Background!$CB$6/I103,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AJ3:AJ170)","v":{"$error":"#DIV/0!"}},null,null,102,0,0,{"$f":"IF(G104<=0,0,MIN(MAX(G104,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H104=0,0,MIN((H104/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H104/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I104>0,Background!$CB$6/I104,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B104*B102","v":{"$error":"#DIV/0!"}},null,null,103,0,0,{"$f":"IF(G105<=0,0,MIN(MAX(G105,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H105=0,0,MIN((H105/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H105/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I105>0,Background!$CB$6/I105,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D32,'Input Biomass'!E32)*B95","v":0},null,null,104,0,0,{"$f":"IF(G106<=0,0,MIN(MAX(G106,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H106=0,0,MIN((H106/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H106/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I106>0,Background!$CB$6/I106,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D39,'Input Biomass'!E39)","v":10},null,null,105,0,0,{"$f":"IF(G107<=0,0,MIN(MAX(G107,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H107=0,0,MIN((H107/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H107/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I107>0,Background!$CB$6/I107,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B107)/(POWER(1+B$77,B107)-1)","v":0.17698416415984405},null,null,106,0,0,{"$f":"IF(G108<=0,0,MIN(MAX(G108,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H108=0,0,MIN((H108/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H108/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I108>0,Background!$CB$6/I108,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B108*B106","v":0},null,null,107,0,0,{"$f":"IF(G109<=0,0,MIN(MAX(G109,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H109=0,0,MIN((H109/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H109/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I109>0,Background!$CB$6/I109,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D33,'Input Biomass'!E33)*B103*8760/168","v":{"$error":"#DIV/0!"}},null,null,108,0,0,{"$f":"IF(G110<=0,0,MIN(MAX(G110,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H110=0,0,MIN((H110/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H110/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I110>0,Background!$CB$6/I110,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D34,'Input Biomass'!E34)*B95","v":0},null,null,109,0,0,{"$f":"IF(G111<=0,0,MIN(MAX(G111,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H111=0,0,MIN((H111/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H111/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I111>0,Background!$CB$6/I111,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D49=\"Default\",'Input Biomass'!D53,'Input Biomass'!E53))","v":"GenCo B"},null,null,null,110,0,0,{"$f":"IF(G112<=0,0,MIN(MAX(G112,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H112=0,0,MIN((H112/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H112/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I112>0,Background!$CB$6/I112,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$63=\"Default\",'Input Biomass'!$D$67,'Input Biomass'!$E$67)","v":0},null,null,111,0,0,{"$f":"IF(G113<=0,0,MIN(MAX(G113,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H113=0,0,MIN((H113/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H113/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I113>0,Background!$CB$6/I113,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B113","v":0},null,null,112,0,0,{"$f":"IF(G114<=0,0,MIN(MAX(G114,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H114=0,0,MIN((H114/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H114/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I114>0,Background!$CB$6/I114,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Biomass'!$D$63=\"Default\",'Input Biomass'!$D65,'Input Biomass'!$E65)","v":0},null,null,113,0,0,{"$f":"IF(G115<=0,0,MIN(MAX(G115,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H115=0,0,MIN((H115/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H115/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I115>0,Background!$CB$6/I115,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Biomass'!$D$63=\"Default\",'Input Biomass'!$D67,'Input Biomass'!$E67)","v":0},null,null,114,0,0,{"$f":"IF(G116<=0,0,MIN(MAX(G116,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H116=0,0,MIN((H116/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H116/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I116>0,Background!$CB$6/I116,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$49=\"Default\",'Input Biomass'!$D57,'Input Biomass'!$E57)","v":0.33},null,null,115,0,0,{"$f":"IF(G117<=0,0,MIN(MAX(G117,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H117=0,0,MIN((H117/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H117/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I117>0,Background!$CB$6/I117,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($X117,$AA117)-AC117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$49=\"Default\",'Input Biomass'!$D58,'Input Biomass'!$E58)","v":35},null,null,116,0,0,{"$f":"IF(G118<=0,0,MIN(MAX(G118,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H118=0,0,MIN((H118/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H118/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I118>0,Background!$CB$6/I118,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$49=\"Default\",'Input Biomass'!$D81,'Input Biomass'!$E59)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,117,0,0,{"$f":"IF(G119<=0,0,MIN(MAX(G119,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H119=0,0,MIN((H119/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H119/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I119>0,Background!$CB$6/I119,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$f":"MAX(MIN(U119,(DD118-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD118-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(0,MIN(CX119/$B$8,1-DD118))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(0,MAX(CZ119/$B$8,-1*(DD118-$B$12)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DD118+DA119+CY119)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B119","v":{"$error":"#DIV/0!"}},null,null,118,0,0,{"$f":"IF(G120<=0,0,MIN(MAX(G120,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H120=0,0,MIN((H120/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H120/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I120>0,Background!$CB$6/I120,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Biomass'!$D$49=\"Default\",'Input Biomass'!$D82,'Input Biomass'!$E60)*1000/(8760/168)","v":0},null,null,119,0,0,{"$f":"IF(G121<=0,0,MIN(MAX(G121,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H121=0,0,MIN((H121/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H121/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I121>0,Background!$CB$6/I121,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B118*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B118,B$32,B$34),B118))","v":35},null,null,120,0,0,{"$f":"IF(G122<=0,0,MIN(MAX(G122,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H122=0,0,MIN((H122/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H122/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I122>0,Background!$CB$6/I122,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AP3:AP170)","v":{"$error":"#DIV/0!"}},null,null,121,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J7,'Existing Load'!J7*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G123<=0,0,MIN(MAX(G123,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H123=0,0,MIN((H123/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H123/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I123>0,Background!$CB$6/I123,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S123/SUM(S$123:S$146),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AQ3:AQ170)","v":{"$error":"#DIV/0!"}},null,null,122,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J8,'Existing Load'!J8*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G124<=0,0,MIN(MAX(G124,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H124=0,0,MIN((H124/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H124/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I124>0,Background!$CB$6/I124,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S124/SUM(S$123:S$146),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B124*B122","v":{"$error":"#DIV/0!"}},null,null,123,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J9,'Existing Load'!J9*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G125<=0,0,MIN(MAX(G125,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H125=0,0,MIN((H125/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H125/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I125>0,Background!$CB$6/I125,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$f":"MAX(0,Y125-Z125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D49=\"Default\",'Input Biomass'!D54,'Input Biomass'!E54)*B115","v":0},null,null,124,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J10,'Existing Load'!J10*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G126<=0,0,MIN(MAX(G126,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H126=0,0,MIN((H126/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H126/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I126>0,Background!$CB$6/I126,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D49=\"Default\",'Input Biomass'!D61,'Input Biomass'!E61)","v":10},null,null,125,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J11,'Existing Load'!J11*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G127<=0,0,MIN(MAX(G127,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H127=0,0,MIN((H127/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H127/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I127>0,Background!$CB$6/I127,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B127)/(POWER(1+B$77,B127)-1)","v":0.17698416415984405},null,null,126,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J12,'Existing Load'!J12*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G128<=0,0,MIN(MAX(G128,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H128=0,0,MIN((H128/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H128/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I128>0,Background!$CB$6/I128,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B128*B126","v":0},null,null,127,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J13,'Existing Load'!J13*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G129<=0,0,MIN(MAX(G129,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H129=0,0,MIN((H129/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H129/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I129>0,Background!$CB$6/I129,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D49=\"Default\",'Input Biomass'!D55,'Input Biomass'!E55)*B123*8760/168","v":{"$error":"#DIV/0!"}},null,null,128,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J14,'Existing Load'!J14*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G130<=0,0,MIN(MAX(G130,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H130=0,0,MIN((H130/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H130/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I130>0,Background!$CB$6/I130,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D49=\"Default\",'Input Biomass'!D56,'Input Biomass'!E56)*B115","v":0},null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G131<=0,0,MIN(MAX(G131,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H131=0,0,MIN((H131/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H131/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I131>0,Background!$CB$6/I131,0)","v":0},0,{"$f":"G131*$B$14","v":0},0,0,0,{"$f":"MIN(O131,0)","v":0},0,{"$f":"MAX(Q131,-(1-DD130)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(O131,0)","v":0},0,0,{"$f":"MAX(MIN(U131,(DD130-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MAX(0,O131-W131),5)","v":{"$error":"#DIV/0!"}},{"$f":"G131*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E131<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*T131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$99*$T131,$B$96),MIN($B$100*$T131,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AG131<=($B$101-($B$99*5+$B$100*2)),AF131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AD131-AH131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$119*$T131,$B$116),MIN($B$120*$T131,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AO131+AL131,$B$116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AK131-AO131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$137*AW131","v":{"$error":"#DIV/0!"}},{"$f":"AR131-AV131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$157*$T131,$B$156),MIN($B$158*$T131,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$160*BD131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$177*$T131,$B$176),MIN($B$178*$T131,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$180*BK131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$197*$T131,$B$196),MIN($B$198*$T131,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$217*$T131,$B$216),MIN($B$218*$T131,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$220*BY131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$237*$T131,$B$236),MIN($B$238*$T131,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$240*CF131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$257*$T131,$B$256),MIN($B$258*$T131,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$260*CM131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$277*$T131,$B$276),MIN($B$278*$T131,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$B$280*CT131","v":{"$error":"#DIV/0!"}},{"$f":"CT131+CM131+CF131+BY131+BR131+BK131+BD131+AW131+AP131+AI131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G131-CV131-DF131-DB131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G131-DG131-DB131-DF131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D71=\"Default\",'Input Biomass'!D75,'Input Biomass'!E75))","v":"GenCo C"},null,null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F132*(1+$B$4)","v":0},{"$f":"IF(G132<=0,0,MIN(MAX(G132,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H132=0,0,MIN((H132/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H132/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I132>0,Background!$CB$6/I132,0)","v":0},0,0,{"$f":"H132","v":0},{"$f":"L132-M132","v":0},{"$f":"G132-H132","v":0},0,{"$f":"MAX(P132*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$error":"#DIV/0!"},0,0,{"$f":"MIN(S132/$B$11,$B$8*$B$9/$B$11)","v":0},{"$error":"#DIV/0!"},{"$f":"V132*$B$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,{"$f":"MIN($B$9*$B$8,(DD131-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y132-Z132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($X132,$AA132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX($X132,$AA132)-AC132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AD132<=0,0,MIN(MAX(AD132,$B$94),($B$96-AE132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF$3:AF132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AH132+AE132,$B$96)","v":{"$error":"#DIV/0!"}},{"$f":"$B$97*AI132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AK132<=0,0,MIN(MAX(AK132,$B$114),($B$116-AL132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM$3:AM132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AN132<=($B$121-($B$119*5+$B$120*2)),AM132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$B$117*AP132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(E132<=120,MIN($B$139*T132,$B$136),MIN($B$140*T132,$B$136))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR132<=0,0,MIN(MAX(AR132,$B$134),($B$136-AS132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AT$3:AT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AU132<=($B$141-($B$139*5+$B$140*2)),AT132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AV132+AS132,$B$136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AY132<=0,0,MIN(MAX(AY132,$B$154),($B$156-AZ132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA$3:BA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BB132<=($B$159-($B$157*5+$B$158*2)),BA132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BC132+AZ132,$B$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AY132-BD132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BF132<=0,0,MIN(MAX(BF132,$B$174),($B$176-BG132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BH$3:BH132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BI132<=($B$179-($B$177*5+$B$178*2)),BH132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BJ132+BG132,$B$176)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BF132-BK132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BM132<=0,0,MIN(MAX(BM132,$B$194),($B$196-BN132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BO$3:BO132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BP132<=($B$199-($B$197*5+$B$198*2)),BO132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BQ132+BN132,$B$196)","v":{"$error":"#DIV/0!"}},{"$f":"$B$200*BR132","v":{"$error":"#DIV/0!"}},{"$f":"BM132-BR132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BT132<=0,0,MIN(MAX(BT132,$B$214),($B$216-BU132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BV$3:BV132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BW132<=($B$219-($B$217*5+$B$218*2)),BV132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BX132+BU132,$B$216)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BT132-BY132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CA132<=0,0,MIN(MAX(CA132,$B$234),($B$236-CB132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC$3:CC132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CD132<=($B$239-($B$237*5+$B$238*2)),CC132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CE132+CB132,$B$236)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CA132-CF132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CH132<=0,0,MIN(MAX(CH132,$B$254),($B$256-CI132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CJ$3:CJ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CK132<=($B$259-($B$257*5+$B$258*2)),CJ132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CL132+CI132,$B$256)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CH132-CM132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(CO132<=0,0,MIN(MAX(CO132,$B$274),($B$276-CP132)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ$3:CQ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CR132<=($B$279-($B$277*5+$B$278*2)),CQ132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CS132+CP132,$B$276)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV132+H132-G132","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW132>0,MIN(CW132*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(CX132/$B$8,1-DD131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CW132<0,MAX(CW132/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(CZ132/$B$8,-1*(DD131-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"DA132*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"CY132*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DD131+DA132+CY132)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G132-H132-CV132-DB132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(DC132,-1*(H132-DG132))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"CV132-DI132","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DC132-DH132,-1*DJ132)","v":{"$error":"#DIV/0!"}},{"$f":"-(DJ132+DK132)","v":{"$error":"#DIV/0!"}}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$85=\"Default\",'Input Biomass'!$D$89,'Input Biomass'!$E$89)","v":0},null,null,131,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J17,'Existing Load'!J17*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G133<=0,0,MIN(MAX(G133,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H133=0,0,MIN((H133/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H133/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I133>0,Background!$CB$6/I133,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B133","v":0},null,null,132,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J18,'Existing Load'!J18*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G134<=0,0,MIN(MAX(G134,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H134=0,0,MIN((H134/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H134/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I134>0,Background!$CB$6/I134,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Biomass'!$D$85=\"Default\",'Input Biomass'!$D$87,'Input Biomass'!$E$87)","v":0},null,null,133,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J19,'Existing Load'!J19*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G135<=0,0,MIN(MAX(G135,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H135=0,0,MIN((H135/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H135/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I135>0,Background!$CB$6/I135,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Biomass'!$D$85=\"Default\",'Input Biomass'!$D$88,'Input Biomass'!$E$88)","v":0},null,null,134,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J20,'Existing Load'!J20*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G136<=0,0,MIN(MAX(G136,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H136=0,0,MIN((H136/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H136/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I136>0,Background!$CB$6/I136,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$71=\"Default\",'Input Biomass'!$D79,'Input Biomass'!$E79)","v":0.33},null,null,135,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J21,'Existing Load'!J21*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G137<=0,0,MIN(MAX(G137,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H137=0,0,MIN((H137/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H137/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I137>0,Background!$CB$6/I137,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"IF('Input Biomass'!$D$71=\"Default\",'Input Biomass'!$D80,'Input Biomass'!$E80)","v":35},null,null,136,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J22,'Existing Load'!J22*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G138<=0,0,MIN(MAX(G138,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H138=0,0,MIN((H138/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H138/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I138>0,Background!$CB$6/I138,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$71=\"Default\",'Input Biomass'!$D81,'Input Biomass'!$E81)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,137,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J23,'Existing Load'!J23*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G139<=0,0,MIN(MAX(G139,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H139=0,0,MIN((H139/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H139/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I139>0,Background!$CB$6/I139,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B139","v":{"$error":"#DIV/0!"}},null,null,138,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J24,'Existing Load'!J24*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G140<=0,0,MIN(MAX(G140,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H140=0,0,MIN((H140/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H140/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I140>0,Background!$CB$6/I140,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input Biomass'!$D$71=\"Default\",'Input Biomass'!$D82,'Input Biomass'!$E82)*1000/(8760/168)","v":0},null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G141<=0,0,MIN(MAX(G141,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H141=0,0,MIN((H141/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H141/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I141>0,Background!$CB$6/I141,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B138*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B138,B$32,B$34),B138))","v":35},null,null,140,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J26,'Existing Load'!J26*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G142<=0,0,MIN(MAX(G142,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H142=0,0,MIN((H142/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H142/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I142>0,Background!$CB$6/I142,0)","v":0},{"$f":"J142*H142","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AW3:AW170)","v":{"$error":"#DIV/0!"}},null,null,141,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J27,'Existing Load'!J27*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G143<=0,0,MIN(MAX(G143,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H143=0,0,MIN((H143/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H143/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I143>0,Background!$CB$6/I143,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(AX3:AX170)","v":{"$error":"#DIV/0!"}},null,null,142,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J28,'Existing Load'!J28*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G144<=0,0,MIN(MAX(G144,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H144=0,0,MIN((H144/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H144/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I144>0,Background!$CB$6/I144,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B144*B142","v":{"$error":"#DIV/0!"}},null,null,143,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J29,'Existing Load'!J29*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G145<=0,0,MIN(MAX(G145,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H145=0,0,MIN((H145/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H145/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I145>0,Background!$CB$6/I145,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$71=\"Default\",'Input Biomass'!D$76,'Input Biomass'!E$76)*B135","v":0},"leave section empty for VBA usage",null,144,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J30,'Existing Load'!J30*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G146<=0,0,MIN(MAX(G146,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H146=0,0,MIN((H146/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H146/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I146>0,Background!$CB$6/I146,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$71=\"Default\",'Input Biomass'!D$83,'Input Biomass'!E$83)","v":10},null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,{"$f":"IF(G147<=0,0,MIN(MAX(G147,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H147=0,0,MIN((H147/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H147/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I147>0,Background!$CB$6/I147,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S147/SUM(S$147:S$170),0)","v":0},0,{"$f":"MAX(MIN(U147,(DD146-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B147)/(POWER(1+B$77,B147)-1)","v":0.17698416415984405},null,null,146,{"$f":"IF(E148-E124=24,F124,\"\")","v":0},0,{"$f":"IF(G148<=0,0,MIN(MAX(G148,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H148=0,0,MIN((H148/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H148/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I148>0,Background!$CB$6/I148,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,{"$f":"IFERROR(S148/SUM(S$147:S$170),0)","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B148*B146","v":0},null,null,147,0,0,{"$f":"IF(G149<=0,0,MIN(MAX(G149,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H149=0,0,MIN((H149/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H149/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I149>0,Background!$CB$6/I149,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$71=\"Default\",'Input Biomass'!D$77,'Input Biomass'!E$77)*B143*8760/168","v":{"$error":"#DIV/0!"}},null,null,148,0,0,{"$f":"IF(G150<=0,0,MIN(MAX(G150,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H150=0,0,MIN((H150/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H150/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I150>0,Background!$CB$6/I150,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$71=\"Default\",'Input Biomass'!D$78,'Input Biomass'!E$78)*B135","v":0},null,null,149,0,0,{"$f":"IF(G151<=0,0,MIN(MAX(G151,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H151=0,0,MIN((H151/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H151/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I151>0,Background!$CB$6/I151,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D93=\"Default\",'Input Biomass'!D97,'Input Biomass'!E97))","v":"GenCo D"},null,null,null,150,0,0,{"$f":"IF(G152<=0,0,MIN(MAX(G152,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H152=0,0,MIN((H152/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H152/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I152>0,Background!$CB$6/I152,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$107=\"Default\",'Input Biomass'!$D$111,'Input Biomass'!$E$111)","v":0},null,null,151,0,0,{"$f":"IF(G153<=0,0,MIN(MAX(G153,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H153=0,0,MIN((H153/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H153/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I153>0,Background!$CB$6/I153,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B153","v":0},null,null,152,0,0,{"$f":"IF(G154<=0,0,MIN(MAX(G154,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H154=0,0,MIN((H154/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H154/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I154>0,Background!$CB$6/I154,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input Biomass'!$D$107=\"Default\",'Input Biomass'!$D$109,'Input Biomass'!$E$109)","v":0},null,null,153,0,0,{"$f":"IF(G155<=0,0,MIN(MAX(G155,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H155=0,0,MIN((H155/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H155/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I155>0,Background!$CB$6/I155,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input Biomass'!$D$107=\"Default\",'Input Biomass'!$D$110,'Input Biomass'!$E$110)","v":0},null,null,154,0,0,{"$f":"IF(G156<=0,0,MIN(MAX(G156,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H156=0,0,MIN((H156/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H156/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I156>0,Background!$CB$6/I156,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$93=\"Default\",'Input Biomass'!$D103,'Input Biomass'!$E103)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,155,0,0,{"$f":"IF(G157<=0,0,MIN(MAX(G157,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H157=0,0,MIN((H157/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H157/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I157>0,Background!$CB$6/I157,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B157","v":{"$error":"#DIV/0!"}},null,null,156,0,0,{"$f":"IF(G158<=0,0,MIN(MAX(G158,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H158=0,0,MIN((H158/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H158/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I158>0,Background!$CB$6/I158,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$93=\"Default\",'Input Biomass'!$D104,'Input Biomass'!$E104)*1000/(8760/168)","v":0},null,null,157,0,0,{"$f":"IF(G159<=0,0,MIN(MAX(G159,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H159=0,0,MIN((H159/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H159/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I159>0,Background!$CB$6/I159,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$93=\"Default\",'Input Biomass'!$D101,'Input Biomass'!$E101)","v":0.33},null,null,158,0,0,{"$f":"IF(G160<=0,0,MIN(MAX(G160,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H160=0,0,MIN((H160/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H160/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I160>0,Background!$CB$6/I160,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$93=\"Default\",'Input Biomass'!$D102,'Input Biomass'!$E102)","v":35},null,null,159,0,0,{"$f":"IF(G161<=0,0,MIN(MAX(G161,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H161=0,0,MIN((H161/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H161/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I161>0,Background!$CB$6/I161,0)","v":0},{"$f":"J161*H161","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B161*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B161,B$32,B$34),B161))","v":35},null,null,160,0,0,{"$f":"IF(G162<=0,0,MIN(MAX(G162,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H162=0,0,MIN((H162/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H162/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I162>0,Background!$CB$6/I162,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(BD3:BD170)","v":{"$error":"#DIV/0!"}},null,null,161,0,0,{"$f":"IF(G163<=0,0,MIN(MAX(G163,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H163=0,0,MIN((H163/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H163/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I163>0,Background!$CB$6/I163,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G163*$B$14","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E163<=120,($B$99+$B$119+$B$139+$B$157+$B$177+$B$197+$B$217+$B$237+$B$257+$B$277),($B$100+$B$120+$B$140+$B$158+$B$178+$B$198+$B$218+$B$238+$B$258+$B$278))*T163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$99*$T163,$B$96),MIN($B$100*$T163,$B$96))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$119*$T163,$B$116),MIN($B$120*$T163,$B$116))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$157*$T163,$B$156),MIN($B$158*$T163,$B$156))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$177*$T163,$B$176),MIN($B$178*$T163,$B$176))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$197*$T163,$B$196),MIN($B$198*$T163,$B$196))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$217*$T163,$B$216),MIN($B$218*$T163,$B$216))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$237*$T163,$B$236),MIN($B$238*$T163,$B$236))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$257*$T163,$B$256),MIN($B$258*$T163,$B$256))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$277*$T163,$B$276),MIN($B$278*$T163,$B$276))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ163)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"MAX(G163-CV163-DF163-DB163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G163-DG163-DB163-DF163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(BE3:BE170)","v":{"$error":"#DIV/0!"}},null,null,162,0,0,{"$f":"IF(G164<=0,0,MIN(MAX(G164,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H164=0,0,MIN((H164/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H164/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I164>0,Background!$CB$6/I164,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E164<=120,MIN($B$139*T164,$B$136),MIN($B$140*T164,$B$136))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B164*B162","v":{"$error":"#DIV/0!"}},null,null,163,0,0,{"$f":"IF(G165<=0,0,MIN(MAX(G165,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H165=0,0,MIN((H165/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H165/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I165>0,Background!$CB$6/I165,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$93=\"Default\",'Input Biomass'!D$98,'Input Biomass'!E$98)*B155","v":0},null,null,164,0,0,{"$f":"IF(G166<=0,0,MIN(MAX(G166,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H166=0,0,MIN((H166/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H166/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I166>0,Background!$CB$6/I166,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$93=\"Default\",'Input Biomass'!D$105,'Input Biomass'!E$105)","v":10},null,null,165,0,0,{"$f":"IF(G167<=0,0,MIN(MAX(G167,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H167=0,0,MIN((H167/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H167/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I167>0,Background!$CB$6/I167,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B167)/(POWER(1+B$77,B167)-1)","v":0.17698416415984405},null,null,166,0,0,{"$f":"IF(G168<=0,0,MIN(MAX(G168,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H168=0,0,MIN((H168/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H168/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I168>0,Background!$CB$6/I168,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B168*B166","v":0},null,null,167,0,0,{"$f":"IF(G169<=0,0,MIN(MAX(G169,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H169=0,0,MIN((H169/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H169/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I169>0,Background!$CB$6/I169,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$93=\"Default\",'Input Biomass'!D$99,'Input Biomass'!E$99)*B163*8760/168","v":{"$error":"#DIV/0!"}},null,null,168,0,0,{"$f":"IF(G170<=0,0,MIN(MAX(G170,Background!$CA$3),Background!$CA$4))","v":0},{"$f":"IF(H170=0,0,MIN((H170/Background!$CA$5)/((Background!$CA$9+Background!$CA$10*(H170/Background!$CA$5)))/Background!$CA$11,Background!$CF$9))","v":0},{"$f":"IF(I170>0,Background!$CB$6/I170,0)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AF$3:AF170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AM$3:AM170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AT$3:AT170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BA$3:BA170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BH$3:BH170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO$3:BO170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BV$3:BV170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CC$3:CC170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CJ$3:CJ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CQ$3:CQ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$93=\"Default\",'Input Biomass'!D$100,'Input Biomass'!E$100)*B155","v":0},null,null,null,null,"Mean v (data)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D115=\"Default\",'Input Biomass'!D119,'Input Biomass'!E119))","v":"GenCo E"},null,null,null,null,null,"mean v (input)",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,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,0]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$129=\"Default\",'Input Biomass'!$D$133,'Input Biomass'!$E$133)","v":0},null,null,null,null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B173","v":0}]
["P_max",{"$f":"IF('Input Biomass'!$D$129=\"Default\",'Input Biomass'!$D$131,'Input Biomass'!$E$131)","v":0}]
["P_operational",{"$f":"IF('Input Biomass'!$D$129=\"Default\",'Input Biomass'!$D$132,'Input Biomass'!$E$132)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$115=\"Default\",'Input Biomass'!$D125,'Input Biomass'!$E125)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B177","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$115=\"Default\",'Input Biomass'!$D126,'Input Biomass'!$E126)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$115=\"Default\",'Input Biomass'!$D123,'Input Biomass'!$E123)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$115=\"Default\",'Input Biomass'!$D124,'Input Biomass'!$E124)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B181*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B181,B$32,B$34),B181))","v":35}]
["Diesel generation",{"$f":"SUM(BK3:BK170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BL3:BL170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B184*B182","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$115=\"Default\",'Input Biomass'!D$120,'Input Biomass'!E$120)*B175","v":0}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$115=\"Default\",'Input Biomass'!D$127,'Input Biomass'!E$127)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B187)/(POWER(1+B$77,B187)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B188*B186","v":0}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$115=\"Default\",'Input Biomass'!D$121,'Input Biomass'!E$121)*B183*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$115=\"Default\",'Input Biomass'!D$122,'Input Biomass'!E$122)*B175","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D137=\"Default\",'Input Biomass'!D141,'Input Biomass'!E141))","v":"GenCo F"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$151=\"Default\",'Input Biomass'!$D$155,'Input Biomass'!$E$155)","v":0}]
["P_min",{"$f":"0.3*B193","v":0}]
["P_max",{"$f":"IF('Input Biomass'!$D$151=\"Default\",'Input Biomass'!$D$153,'Input Biomass'!$E$153)","v":0}]
["P_operational",{"$f":"IF('Input Biomass'!$D$151=\"Default\",'Input Biomass'!$D$154,'Input Biomass'!$E$154)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$137=\"Default\",'Input Biomass'!$D147,'Input Biomass'!$E147)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B197","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$137=\"Default\",'Input Biomass'!$D148,'Input Biomass'!$E148)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$137=\"Default\",'Input Biomass'!$D145,'Input Biomass'!$E145)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$137=\"Default\",'Input Biomass'!$D146,'Input Biomass'!$E146)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B201*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B201,B$32,B$34),B201))","v":35}]
["Diesel generation",{"$f":"SUM(BR3:BR170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BS3:BS170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B204*B202","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$137=\"Default\",'Input Biomass'!D$142,'Input Biomass'!E$142)*B195","v":0}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$137=\"Default\",'Input Biomass'!D$149,'Input Biomass'!E$149)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B207)/(POWER(1+B$77,B207)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B208*B206","v":0}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$137=\"Default\",'Input Biomass'!D$143,'Input Biomass'!E$143)*B203*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$137=\"Default\",'Input Biomass'!D$144,'Input Biomass'!E$144)*B195","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D159=\"Default\",'Input Biomass'!D163,'Input Biomass'!E163))","v":"GenCo G"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$173=\"Default\",'Input Biomass'!$D$177,'Input Biomass'!$E$177)","v":0}]
["P_min",{"$f":"0.3*B213","v":0}]
["P_max",{"$f":"IF('Input Biomass'!$D$173=\"Default\",'Input Biomass'!$D$175,'Input Biomass'!$E$175)","v":0}]
["P_operational",{"$f":"IF('Input Biomass'!$D$173=\"Default\",'Input Biomass'!$D$176,'Input Biomass'!$E$176)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$159=\"Default\",'Input Biomass'!$D169,'Input Biomass'!$E169)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B217","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$159=\"Default\",'Input Biomass'!$D170,'Input Biomass'!$E170)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$159=\"Default\",'Input Biomass'!$D167,'Input Biomass'!$E167)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$159=\"Default\",'Input Biomass'!$D168,'Input Biomass'!$E168)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B221*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B221,B$32,B$34),B221))","v":35}]
["Diesel generation",{"$f":"SUM(BY3:BY170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(BZ3:BZ170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B224*B222","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$159=\"Default\",'Input Biomass'!D$164,'Input Biomass'!E$164)*B215","v":0}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$159=\"Default\",'Input Biomass'!D$171,'Input Biomass'!E$171)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B227)/(POWER(1+B$77,B227)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B228*B226","v":0}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$159=\"Default\",'Input Biomass'!D$165,'Input Biomass'!E$165)*B223*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$159=\"Default\",'Input Biomass'!D$166,'Input Biomass'!E$166)*B215","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D181=\"Default\",'Input Biomass'!D185,'Input Biomass'!E185))","v":"GenCo H"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$195=\"Default\",'Input Biomass'!$D$199,'Input Biomass'!$E$199)","v":0}]
["P_min",{"$f":"0.3*B233","v":0}]
["P_max",{"$f":"IF('Input Biomass'!$D$195=\"Default\",'Input Biomass'!$D$197,'Input Biomass'!$E$197)","v":0}]
["P_operational",{"$f":"IF('Input Biomass'!$D$195=\"Default\",'Input Biomass'!$D$198,'Input Biomass'!$E$198)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$181=\"Default\",'Input Biomass'!$D191,'Input Biomass'!$E191)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B237","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$181=\"Default\",'Input Biomass'!$D192,'Input Biomass'!$E192)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$181=\"Default\",'Input Biomass'!$D189,'Input Biomass'!$E189)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$181=\"Default\",'Input Biomass'!$D190,'Input Biomass'!$E190)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B241*(1+B$32)^(Background!$B$168-1),IF(Background!U114,fuel_costs(B241,B$32,B$34),B241))","v":35}]
["Diesel generation",{"$f":"SUM(CF3:CF170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CG3:CG170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B244*B242","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$181=\"Default\",'Input Biomass'!D$186,'Input Biomass'!E$186)*B235","v":0}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$181=\"Default\",'Input Biomass'!D$193,'Input Biomass'!E$193)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B247)/(POWER(1+B$77,B247)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B248*B246","v":0}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$181=\"Default\",'Input Biomass'!D$187,'Input Biomass'!E$187)*B243*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$181=\"Default\",'Input Biomass'!D$188,'Input Biomass'!E$188)*B235","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D203=\"Default\",'Input Biomass'!D207,'Input Biomass'!E207))","v":"GenCo I"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$217=\"Default\",'Input Biomass'!$D$221,'Input Biomass'!$E$221)","v":0}]
["P_min",{"$f":"0.3*B253","v":0}]
["P_max",{"$f":"IF('Input Biomass'!$D$217=\"Default\",'Input Biomass'!$D$219,'Input Biomass'!$E$219)","v":0}]
["P_operational",{"$f":"IF('Input Biomass'!$D$217=\"Default\",'Input Biomass'!$D$220,'Input Biomass'!$E$220)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$203=\"Default\",'Input Biomass'!$D213,'Input Biomass'!$E213)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B257","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$203=\"Default\",'Input Biomass'!$D214,'Input Biomass'!$E214)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$203=\"Default\",'Input Biomass'!$D211,'Input Biomass'!$E211)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$203=\"Default\",'Input Biomass'!$D212,'Input Biomass'!$E212)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B261*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B261,B$32,B$34),B261))","v":35}]
["Diesel generation",{"$f":"SUM(CM3:CM170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CN3:CN170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B264*B262","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$203=\"Default\",'Input Biomass'!D$208,'Input Biomass'!E$208)*B255","v":0}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$203=\"Default\",'Input Biomass'!D$215,'Input Biomass'!E$215)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B267)/(POWER(1+B$77,B267)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B268*B266","v":0}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$203=\"Default\",'Input Biomass'!D$209,'Input Biomass'!E$209)*B263*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$203=\"Default\",'Input Biomass'!D$210,'Input Biomass'!E$210)*B255","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input Biomass'!D225=\"Default\",'Input Biomass'!D229,'Input Biomass'!E229))","v":"GenCo J"}]
["P_smallest gen",{"$f":"IF('Input Biomass'!$D$239=\"Default\",'Input Biomass'!$D$243,'Input Biomass'!$E$243)","v":0}]
["P_min",{"$f":"0.3*B273","v":0}]
["P_max",{"$f":"IF('Input Biomass'!$D$239=\"Default\",'Input Biomass'!$D$241,'Input Biomass'!$E$241)","v":0}]
["P_operational",{"$f":"IF('Input Biomass'!$D$239=\"Default\",'Input Biomass'!$D$242,'Input Biomass'!$E$242)","v":0}]
["Min offtake/weekday",{"$f":"IF('Input Biomass'!$D$225=\"Default\",'Input Biomass'!$D235,'Input Biomass'!$E235)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B277","v":{"$error":"#DIV/0!"}}]
["Max offtake",{"$f":"IF('Input Biomass'!$D$225=\"Default\",'Input Biomass'!$D236,'Input Biomass'!$E236)*1000/(8760/168)","v":0}]
["Liter/kWh",{"$f":"IF('Input Biomass'!$D$225=\"Default\",'Input Biomass'!$D233,'Input Biomass'!$E233)","v":0.33}]
["Fuel costs start",{"$f":"IF('Input Biomass'!$D$225=\"Default\",'Input Biomass'!$D234,'Input Biomass'!$E234)","v":35}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B281*(1+B$32)^(Background!$B$168-1),IF(Background!U$2,fuel_costs(B281,B$32,B$34),B281))","v":35}]
["Diesel generation",{"$f":"SUM(CT3:CT170)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(CU3:CU170)","v":{"$error":"#DIV/0!"}}]
["Diesel cost PHP/week",{"$f":"B284*B282","v":{"$error":"#DIV/0!"}}]
["Diesel CAPEX",{"$f":"IF('Input Biomass'!D$225=\"Default\",'Input Biomass'!D$230,'Input Biomass'!E$230)*B275","v":0}]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D$225=\"Default\",'Input Biomass'!D$237,'Input Biomass'!E$237)","v":10}]
["Diesel CRF",{"$f":"B$77*POWER(1+B$77,B287)/(POWER(1+B$77,B287)-1)","v":0.17698416415984405}]
["Diesel Ann",{"$f":"B288*B286","v":0}]
["Diesel Opex var",{"$f":"IF('Input Biomass'!D$225=\"Default\",'Input Biomass'!D$231,'Input Biomass'!E$231)*B283*8760/168","v":{"$error":"#DIV/0!"}}]
["Diesel Opex fix",{"$f":"IF('Input Biomass'!D$225=\"Default\",'Input Biomass'!D$232,'Input Biomass'!E$232)*B275","v":0}]

{"sheet":"Background","index":18,"n_rows":8764,"n_cols":194,"rows_kept":281,"cut":true,"hidden":true,"merged":[[0,16,0,17],[7,0,10,1],[4,193,5,193],[30,12,30,13],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[30,22,30,23],[30,24,30,25],[30,26,30,27],[30,28,30,29],[30,30,30,31],[58,12,58,13],[58,14,58,15],[58,16,58,17],[58,18,58,19],[58,20,58,21],[58,22,58,23],[58,24,58,25],[58,26,58,27],[58,28,58,29],[58,30,58,31],[86,12,86,13],[86,14,86,15],[86,16,86,17],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[86,26,86,27],[86,28,86,29],[86,30,86,31],[142,15,142,16],[142,17,142,18],[142,19,142,20],[142,21,142,22],[142,23,142,24],[142,25,142,26],[142,27,142,28],[142,29,142,30],[142,31,142,32],[142,33,142,34],[114,27,114,28],[114,29,114,30],[114,31,114,32],[114,33,114,34],[114,35,114,36],[114,37,114,38],[114,39,114,40],[114,41,114,42],[114,43,114,44],[114,45,114,46]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["A: Evening peak",null,null,"Evening Peak","Midday Peak",null,"Lithium-Ion",null,null,null,null,"Default","Multiplier",null,null,null,null,null,null,"Scenario",null,"Simulation ",null,"Region","Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of Diesel Gen Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of Hydro",null,"Run of river hydro plant",null,"Turbine type: Kaplan",null,null,null,null,null,null,null,null,null,null,null,"Biomass Calculation for Biomass Hybrid System",null,"n. of Gens","Input parameters","kg/kWh",null,null,null,null,null,null,null,"Biomass Calculation for RE Hybrid System",null,"n. of Gens","Input parameters","kg/kWh",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,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,"Wind data"]
["B: Midday peak",null,"Hours","Percentage per hour \n(%)","Percentage per hour \n(%)",null,"Lead-Acid",null,null,null,null,"Individual","Sizes",null,null,null,null,null,null,"active",0,"active",0,"Luzon","Household demand",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,"Sources",null,null,null,null,null,null,null,null,null,"P_smallest gen",{"$f":"IF(Background!U2,Background!U3,IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!$D$23,'Input Biomass'!$E$23))","v":0},{"$f":"IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!D18,'Input Biomass'!E18)","v":1},"full load",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!D12,'Input Biomass'!E12)","v":0.56872037914691942},"output","efficiency",null,null,null,null,null,"P_smallest gen",{"$f":"IF('Input RE'!$D$80=\"Default\",'Input RE'!$D$87,'Input RE'!$E$87)","v":0},{"$f":"IF('Input RE'!$D$80=\"Default\",'Input RE'!$D$82,'Input RE'!$E$82)","v":1},"full load",{"$f":"IF('Input RE'!$D$67=\"Default\",'Input RE'!$D$76,'Input RE'!$E$76)","v":0.86956521739130443},"output","efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"source:","Renewables.ninja Wind - Version: 1.1 - License: https://creativecommons.org/licenses/by-nc/4.0/ - Reference: https://doi.org/10.1016/j.energy.2016.08.068"]
["C: Individual",null,1,1.4999999999999999E-2,1.4999999999999999E-2,null,"Individual",null,null,null,null,"default values Diesel + system",null,"default values PV",null,null,null,"Status of Inputs for VBA",null,"Current RE total",100,null,null,"Visayas","Total demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,null,null,null,null,null,null,null,null,null,null,null,"Default",null,"Hydro sheet","RE sheet",null,null,"https://www.nrel.gov/docs/fy01osti/29065.pdf",null,null,null,null,null,null,null,null,null,"P_min",{"$f":"0.3*CA2","v":0},{"$f":"IF(CB2=\"5+\",5,CB2)","v":1},"half load",{"$f":"CD5*CD2","v":0.69383886255924165},0.02,{"$f":"CE3/($CA$9+$CA$10*CE3)/$CA$11","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"P_min",{"$f":"0.3*CM2","v":0},{"$f":"IF(CN2=\"5+\",5,CN2)","v":1},"half load",{"$f":"CP5*CP2","v":1.0608695652173914},0.02,{"$f":"CQ3/($CM$9+$CM$10*CQ3)/$CM$11","v":{"$error":"#DIV/0!"}}]
[null,null,2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,null,null,"Diesel CAPEX",30000,"PV Capex",70000,"Interest rate",0.12,"PV hybrid system",null,"Current Battery",200,null,null,"Mindanao",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,"Individual","η_system",0.8,0.8,null,null,"https://energypedia.info/wiki/Hydro_Power_Basics#Components_of_a_Micro_Hydro_System_.28MHS.29_-_Overview",null,null,null,null,null,null,null,null,null,"P_max",{"$f":"IF(Background!U2,Background!U3,IF('Input Biomass'!D16=\"Default\",'Input Biomass'!D22,'Input Biomass'!E22))","v":0},null,"half load ratios:",null,0.1,{"$error":"#DIV/0!"},null,null,null,null,null,"P_max",{"$f":"IF('Input RE'!$D$80=\"Default\",'Input RE'!$D$86,'Input RE'!$E$86)","v":0},null,"half load ratios:",null,0.1,{"$error":"#DIV/0!"},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,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,"time","local_time","output","windspeed"]
[null,null,3,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,null,null,"Diesel OPEX var.",2.5,"PV Opex",{"$f":"0.02*O4","v":1400},"PV capacity",{"$f":"'Existing Load'!$N$21*2","v":0},"battery size",{"$f":"'Input Solar'!$D$258","v":"Default"},"Current RE new",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation","ρ_water",1000,1000,"kg/m3",null,"https://www.stadtwerke-hameln.de/umwelt/wasserkraft/turbinentypen.html#kaplanturbine",null,null,null,null,null,null,null,null,null,"P_full load",{"$f":"CA4/Background!CB3","v":0},"consumption (kg/kWh)","current ",{"$f":"IF(Background!CB2=1,CD7,IF(Background!CB2=2,CD8,IF(Background!CB2=3,CD9,IF(Background!CB2=4,CD10,IF(Background!CB2=\"5+\",CD11,)))))","v":1.22},0.25,{"$error":"#DIV/0!"},null,null,null,null,null,"P_full load",{"$f":"CM4/Background!CN3","v":0},"consumption (kg/kWh)","current ",{"$f":"IF(Background!CN2=1,CP7,IF(Background!CN2=2,CP8,IF(Background!CN2=3,CP9,IF(Background!CN2=4,CP10,IF(Background!CN2=\"5+\",CP11,)))))","v":1.22},0.25,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTC","Asia/Manila","kW","m/s","v_mean","data selection starts at line 1018"]
[null,null,4,1.4999999999999999E-2,1.4999999999999999E-2,null,"Lithium Ion",null,"Lead-acid",null,null,"Diesel OPEX fix.",{"$f":"0.01*M4","v":300},"Life span",20,"Battery capacity",{"$f":"'Calc Solar'!$B$3/7/24/(1-'Calc Solar'!$B$4)*2","v":0},"wind hybrid system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",9.81,9.81,"m/s2",null,"max. 12m","https://www.stadtwerke-hameln.de/umwelt/wasserkraft/turbinentypen.html#kaplanturbine",null,null,null,null,null,null,null,null,"P_half load",{"$f":"CA5/2","v":0},{"$f":"1/CA11","v":0.14218009478672985},"nr. of Gensets",null,0.5,{"$error":"#DIV/0!"},null,null,null,null,null,"P_half load",{"$f":"CM5/2","v":0},{"$f":"1/CM11","v":1.3698630136986301E-2},"nr. of Gensets",null,0.5,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01","2014-01-01T08:00:00",0.112,4.8179999999999996,{"$f":"SUM(GJ6:GJ8764)/8760","v":4.7925442922374435}]
[null,null,5,0.02,0.02,null,"Battery CAPEX",27000,"Battery CAPEX",12000,null,"Fuel eff. (full load) l/kWh",{"$f":"0.33","v":0.33},null,null,"Diesel capacity",{"$f":"'Existing Load'!$N$21*1.5","v":0},"battery size",{"$f":"'Input Wind'!$D$255","v":"Default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"h_net",{"$f":"'Input Hydro'!$E$14","v":0},{"$f":"'Calc RE'!E57","v":55},"m",null,"https://www.irena.org/documentdownloads/publications/re_technologies_cost_analysis-hydropower.pdf",null,null,null,null,null,null,null,null,null,"kg_full load",{"$f":"CA5*Background!CD2","v":0},null,1,1.22,0.75,{"$error":"#DIV/0!"},null,null,null,null,null,"kg_full load",{"$f":"CM5*Background!CP2","v":0},null,1,1.22,0.75,{"$error":"#DIV/0!"},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,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,"2014-01-01T01:00:00","2014-01-01T09:00:00",0.125,4.984]
["do not move red cells, otherwise please check formulas and their use in VBA",null,6,2.5000000000000001E-2,2.5000000000000001E-2,null,"Battery OPEX var",0.5,"Battery OPEX var",0.01,null,null,null,"RPS",0.01,"Project duration",20,"hydro hybrid system",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,"Q_flow",{"$f":"'Input Hydro'!E15","v":0},{"$f":"'Calc RE'!E58","v":56},"m3/s",null,"https://www.irena.org/documentdownloads/publications/re_technologies_cost_analysis-hydropower.pdf",null,null,null,null,null,null,null,null,null,"kg_half load",{"$f":"CA6*Background!CD3","v":0},null,2,1.18,0.9,{"$error":"#DIV/0!"},null,null,null,null,null,"kg_half load",{"$f":"CM6*Background!CP3","v":0},null,2,1.18,0.9,{"$error":"#DIV/0!"},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,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,"2014-01-01T02:00:00","2014-01-01T10:00:00",9.8000000000000004E-2,4.617]
[null,null,7,0.03,0.03,null,"Battery OPEX fix",{"$f":"H7*0.015","v":405},"Battery OPEX",{"$f":"J7*0.015","v":180},null,"Initital diesel fuel costs",35,null,null,"Distribution losses",0.05,"battery size",{"$f":"'Input Hydro'!$D$256","v":"Default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P_hyd",{"$f":"BL4*BL5*BL6*BL7*BL8/1000","v":0},{"$f":"BM4*BM5*BM6*BM7*BM8/1000","v":24171.84},"kW",null,"Homer","https://www.homerenergy.com/products/pro/docs/3.11/how_homer_calculates_the_hydro_power_output.html",null,null,null,null,null,null,null,null,"F_0",{"$f":"((CA8-(CA6*CA10))/CA5)","v":{"$error":"#DIV/0!"}},null,3,1.1499999999999999,1,{"$error":"#DIV/0!"},null,null,null,null,null,"F_0",{"$f":"((CM8-(CM6*CM10))/CM5)","v":{"$error":"#DIV/0!"}},null,3,1.1499999999999999,1,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T03:00:00","2014-01-01T11:00:00",7.3999999999999996E-2,4.2590000000000003]
[null,null,8,0.04,0.04,null,"C-rate",1,"C-rate",0.33333333333333331,null,"Diesel price increase",0.03,"hydro values",null,"System stability",0.4,"RE hybrid sytem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F_1 (kg/h/kW)",{"$f":"((CA7-CA8)/(CA5-CA6))","v":{"$error":"#DIV/0!"}},null,4,1.1100000000000001,null,null,null,null,null,null,null,"F_1 (kg/h/kW)",{"$f":"((CM7-CM8)/(CM5-CM6))","v":{"$error":"#DIV/0!"}},null,4,1.1100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T04:00:00","2014-01-01T12:00:00",5.3999999999999999E-2,3.9079999999999999]
[null,null,9,0.04,5.5E-2,null,"Depth of discharge (DOD)",0.8,"Depth of discharge (DOD)",0.5,null,"Life span",10,"hydro pot.(kw)",{"$f":"'Existing Load'!$N$21","v":0},"wind park",{"$f":"'Existing Load'!$N$21*2","v":0},"battery size",{"$f":"'Input RE'!$D$323","v":"Default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuel curve slope from Homer is also assumed for SPT single generator",null,null,null,null,null,"Formula is change to: eta=p_rel./(F_0+F_1)/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Density Biomass [kWh/kg]",{"$f":"IF('Input Biomass'!D3=Background!L1, 'Input Biomass'!D11,'Input Biomass'!E11)","v":7.0333333333333332},null,"5+",1.06,null,null,null,null,null,null,null,"Energy Density Biomass [kWh/kg]",{"$f":"IF('Calc RE'!$D$67=\"Default\", 'Calc RE'!$D$75,'Calc RE'!$E$75)","v":73},null,"5+",1.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T05:00:00","2014-01-01T13:00:00",3.6999999999999998E-2,3.5419999999999998]
[null,null,10,0.04,7.0000000000000007E-2,null,"Initial State of Chare (SoC)",0.2,"Initial State of Chare (SoC)",0.2,null,"Fixed project development costs",500000,"capacity factor",0.5,"wind turbine",{"$f":"IF(AND(Q11<BC21,Q11>0),BC21,VLOOKUP(MATCH($Q$11,$BC$20:$BC$24,1),BB20:BC24,2,FALSE))","v":0},"biomass hybrid system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Hybrid",null,"calc sheet data copies for results diagramm of final year of each hybrid option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T07:00:00","2014-01-01T15:00:00",0.03,3.3660000000000001]
["nr. of Gensets",null,11,0.05,7.0000000000000007E-2,null,"Charging efficiency",0.9,"Charging efficiency",0.85,null,"Fixed other initial costs",0,"battery capacity",{"$f":"'Calc Hydro'!$B$3/7/24/(1-'Calc Hydro'!$B$4)*2","v":0},"Battery capacity",{"$f":"'Calc Wind'!$B$3/7/24/(1-'Calc Wind'!$B$4)*2","v":0},"battery size",{"$f":"'Input Biomass'!$D$259","v":"Default"},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,"power curves of wind turbines",null,null,null,"sources: power curves","https://www.wind-turbine-models.com/powercurves",null,null,null,"heights","(http://www.renewable-energy-concepts.com/german/windenergie/windkraftanlagen-technologie/windrad-turm.html)",null,"Total Load ","Load plus losses","kWh/kWp (Luzon)","kWh/kWp (Visayas)","kWh/kWp (Mindanao)","kWh/kWP (individual)","kWh/kWp","PV generation ","Demand minus PV","Excess","C-rate constraint ch.","potential charge","Residual","Residual percentage (day)","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT requirement","RT of Batt","RT req. minus Batt","Diesel req. total","Total min. offtake","Diesel req. - min offtake","Min. offtake GenCo A","Pot. diesel generation GenCo A","Cum. Diesel generation GenCo A","Diesel generation GenCo A","Total generation GenCo A","GenCo A Consumption [L]","Diesel req. - GenCo A","Min. offtake GenCo B","Pot. diesel generation GenCo B","Cum. Diesel generation GenCo B","Diesel generation GenCo B","Total generation GenCo B","GenCo B Consumption [L]","Diesel req. - GenCo AB","Min. offtake GenCo C","Pot. diesel generation GenCo C","Cum. Diesel generationGenCo C","Diesel generation GenCo C","Total generation GenCo C","GenCo C Consumption [L]","Diesel req. - GenCo ABC","Min. offtake GenCo D","Pot. diesel generation GenCo D","Cum. Diesel generation GenCo D","Diesel generation GenCo D","Total generation GenCo D","GenCo D Consumption [L]","Diesel req. - GenCo ABCD","Min. offtake GenCo E","Pot. diesel generation GenCo E","Cum. Diesel generation GenCo E","Diesel generation GenCo E","Total generation GenCo E","GenCo E Consumption [L]","Diesel req. - GenCo ABCDEF","Min. offtake GenCo F","Pot. diesel generation GenCo F","Cum. Diesel generation GenCo F","Diesel generation GenCo F","Total generation GenCo F","GenCo F Consumption [L]","Diesel req. - GenCo ABCDEFG","Min. offtake GenCo G","Pot. diesel generation GenCo G","Cum. Diesel generation GenCo G","Diesel generation GenCo G","Total generation GenCo G","GenCo G Consumption [L]","Diesel req. - GenCo ABCDEFGH","Min. offtake GenCo H","Pot. diesel generation GenCo H","Cum. Diesel generation GenCo H","Diesel generation GenCo H","Total generation GenCo H","GenCo H Consumption [L]","Diesel req. - GenCo ABCDEFGHI","Min. offtake GenCo I","Pot. diesel generation GenCo I","Cum. Diesel generation GenCo I","Diesel generation GenCo I","Total generation GenCo I","GenCo I Consumption [L]","Diesel req. - GenCo ABCDEFGHIJ","Min. offtake GenCo J","Pot. diesel generation GenCo J","Cum. Diesel generation GenCo J","Diesel generation GenCo J","Total generation GenCo J","GenCo J Consumption [L]","Diesel generation total","Surplus/shortage","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery Discharge","Battery Charge","Real SoC","Initial Batt. Energy","unmet load","PV used","PV battcharge","Diesel directly used","Diesel surplus","Diesel battcharge","Diesel excess",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T08:00:00","2014-01-01T16:00:00",4.2000000000000003E-2,3.67]
[0,null,12,5.5E-2,7.4999999999999997E-2,null,"Discharging efficiency",0.9,"Discharging efficiency",0.85,null,"Fixed other opex",0,"capex (PHp/kw)",{"$f":"200000","v":200000},"wind CAPEX (PHp/kw)",100000,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,"Enercon (500-2000)","Hummer (10-100 kw)",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,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,null,null,null,null,null,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",0.19999999999999996,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T09:00:00","2014-01-01T17:00:00",5.6000000000000001E-2,3.9380000000000002]
[1,null,13,0.05,0.08,null,"Life span",10,"Life span",8,null,"Fixed personnel costs",0,"OPEX",{"$f":"0.025*O14","v":5000},"wind OPEX",{"$f":"0.02*Q14","v":2000},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,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,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,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,"2014-01-01T10:00:00","2014-01-01T18:00:00",8.2000000000000003E-2,4.3819999999999997]
[2,null,14,0.04,7.4999999999999997E-2,null,null,null,null,null,null,null,null,null,null,"life span",20,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,"for Wind Hybrid System",null,null,null,"for RE Hybrid System",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,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,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,"2014-01-01T11:00:00","2014-01-01T19:00:00",0.115,4.8540000000000001]
[3,null,15,4.4999999999999998E-2,7.0000000000000007E-2,null,null,null,null,null,null,"Grid initial costs",0,"source: https://www.irena.org/documentdownloads/publications/re_technologies_cost_analysis-hydropower.pdf","https://www.irena.org/documentdownloads/publications/re_technologies_cost_analysis-hydropower.pdf","source:","http://windmonitor.iee.fraunhofer.de/windmonitor_de/3_Onshore/5_betriebsergebnisse/3_investitionskosten/",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,"current turbine amount",{"$f":"IF($U$2,IFERROR($U$3/BC18,0),IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$17/$BC$18,'Input Wind'!$E$17/$BC$18))","v":{"$error":"#DIV/0!"}},null,null,"current turbine amount",{"$f":"IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$40/$BG$18,'Input RE'!$E$40/$BG$18)","v":{"$error":"#DIV/0!"}},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,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,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,"2014-01-01T12:00:00","2014-01-01T20:00:00",0.14699999999999999,5.2489999999999997]
[4,null,16,0.05,0.05,null,null,null,null,null,null,"Grid OPEX",0,null,"https://www.irena.org/EventDocs/S4_GraceYeneza_Presentation_GSYENEZA_IRENA_SIDS_Workshop.pdf",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,"current turbine cap.",{"$f":"IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$18,'Input Wind'!$E$18)","v":0},"kw",null,"current turbine cap.",{"$f":"IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$41,'Input RE'!$E$41)","v":0},"kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T13:00:00","2014-01-01T21:00:00",0.186,5.6639999999999997]
["5+",null,17,5.5E-2,0.04,null,"Currency rate",null,null,null,null,"Grid lifetime",20,"Biommass default values and dropdowns",null,"costs (PHP/kg)","power plant efficiency",0.25,"Dollar/PHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hub height",{"$f":"VLOOKUP(BC18,BC21:BD24,2,FALSE)","v":{"$error":"#N/A"}},"m",null,"hub height",{"$f":"VLOOKUP(BG18,BC21:BD24,2,FALSE)","v":{"$error":"#N/A"}},"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T14:00:00","2014-01-01T22:00:00",0.214,5.9359999999999999]
[null,null,18,6.5000000000000002E-2,0.04,null,"USD",1,null,null,null,null,null,null,"energy density (kWh/kg)",null,"CAPEX (PHP/kW)",{"$f":"(4000+7000+2500+6000)/4*S20","v":271537.5},55.7,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,1,0,0,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,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,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,"2014-01-01T15:00:00","2014-01-01T23:00:00",0.21099999999999999,5.9089999999999998]
[null,null,19,7.4999999999999997E-2,4.4999999999999998E-2,null,"PHP",52.4,null,null,null,"Diesel minimum load factor",0.3,"Rice husk",4.583333333333333,2.6,"OPEX fix (% of invest)",{"$f":"(0.02+0.07+0.03+0.05+0.05+0.065)/6","v":4.7500000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,10,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T16:00:00","2014-01-02",0.216,5.9459999999999997]
[null,null,20,7.4999999999999997E-2,0.05,null,null,null,null,null,null,"Diesel l/kWh",0.1,"Coconut shell",7.0333333333333332,6.5,"OPEX var (PHP/kWh)",{"$f":"((3.8+4.7+3.7+4.2)/4/1000)*S20","v":0.22836999999999999},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,3,100,30,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,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,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,"2014-01-01T17:00:00","2014-01-02T01:00:00",0.22500000000000001,6.0410000000000004]
[null,null,21,7.0000000000000007E-2,4.4999999999999998E-2,null,null,null,null,null,null,"Energy Density Diesel","10kWh/l","Coconut husk",6.0416666666666661,1.5,"life span",10,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,4,500,70,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,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,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,"2014-01-01T18:00:00","2014-01-02T02:00:00",0.23300000000000001,6.1139999999999999]
[null,null,22,0.06,2.5000000000000001E-2,null,null,null,null,null,null,"http://www.chemie.de/lexikon/Dieselkraftstoff.html ",null,"Bagasse",4.5999999999999996,2.25,"Biomass plant capacity",{"$f":"'Existing Load'!$N$21*0.5","v":0},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,5,1000,100,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,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,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,"2014-01-01T19:00:00","2014-01-02T03:00:00",0.23599999999999999,6.1360000000000001]
[null,null,23,3.5000000000000003E-2,0.02,null,null,null,null,null,null,null,null,"Corn cob",3.5,1.3,null,null,"sources",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,"wind speed fitting",null,null,null,"wind speed fitting",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,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,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,"2014-01-01T20:00:00","2014-01-02T04:00:00",0.23400000000000001,6.117]
[null,null,24,0.02,1.4999999999999999E-2,null,null,null,null,null,null,null,null,"Corn stalk  ",4.1858333333333331,0.85,null,null,"https://link.springer.com/book/10.1007/978-3-319-91890-7  ",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,"roughness(m)",0.4,null,null,"roughness(m)",0.4,"(https://globalwindatlas.info/)",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,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,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,"2014-01-01T21:00:00","2014-01-02T05:00:00",0.23599999999999999,6.1340000000000003]
[null,null,null,{"$f":"SUM(D3:D26)","v":1},{"$f":"SUM(E3:E26)","v":1.0000000000000002},null,null,null,null,null,null,null,null,"Woodchips  ",5.5638888888888891,1.9,null,null,"https://energyeducation.ca/encyclopedia/Energy_density",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference height (m)",50,null,null,"reference height (m)",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T22:00:00","2014-01-02T06:00:00",0.249,6.2530000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Napier grass ",2.2094444444444443,{"$f":"( 1.5+3)/2","v":2.25},null,null,"https://www.irena.org/-/media/Files/IRENA/Agency/Publication/2015/IRENA-ETSAP_Tech_Brief_E05_Biomass-for-Heat-and-Power.pdf",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,"wind speed factor",{"$f":"LN(Background!$BC$19/$BC$26)/LN($BC$27/$BC$26)","v":{"$error":"#N/A"}},null,null,"wind speed factor",{"$f":"LN(Background!$BG$19/$BG$26)/LN($BG$27/$BG$26)","v":{"$error":"#N/A"}},"(http://drømstørre.dk/wp-content/wind/miller/windpower%20web/de/tour/wres/shear.htm)",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,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,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,"2014-01-01T23:00:00","2014-01-02T07:00:00",0.26700000000000002,6.4059999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,3.6,"Municipal solid waste",1.9445999999999999,3.3420000000000001,null,null,"https://iea.blob.core.windows.net/assets/1028bee0-2da1-4d68-8b0a-9e5e03e93690/essentials3.pdf ",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,"sources","https://www.klein-windkraftanlagen.com/groesse-hoehe-kleinwindkraftanlagen/","http://xant.com/wp-content/uploads/2019/02/Data-sheet-XANT-M-21-en-M-24-LQ.pdf","https://www.klein-windkraftanlagen.com/groesse-hoehe-kleinwindkraftanlagen/","https://www.klein-windkraftanlagen.com/groesse-hoehe-kleinwindkraftanlagen/",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,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,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,"2014-01-02","2014-01-02T08:00:00",0.372,7.2329999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas",{"$f":"21.5/1.15/3.6","v":5.1932367149758463},{"$f":"10/277.78*S20*O30","v":10.413394953709938},null,null,"https://www.giz.de/en/downloads/GIZ_WasteToEnergy_Guidelines_2017.pdf ",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,"kWp",10,100,500,1000,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,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,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,"2014-01-02T01:00:00","2014-01-02T09:00:00",0.33700000000000002,6.968]
["pv/diesel values with load growth, are created by VBA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Calc Solar'!$A$92","v":"GenCo A"},null,{"$f":"'Calc Solar'!$A$112","v":"GenCo B"},null,{"$f":"'Calc Solar'!$A$132","v":"GenCo C"},null,{"$f":"'Calc Solar'!$A$152","v":"GenCo D"},null,{"$f":"'Calc Solar'!$A$172","v":"GenCo E"},null,{"$f":"'Calc Solar'!$A$192","v":"GenCo F"},null,{"$f":"'Calc Solar'!$A$212","v":"GenCo G"},null,{"$f":"'Calc Solar'!$A$232","v":"GenCo H"},null,{"$f":"'Calc Solar'!$A$252","v":"GenCo I"},null,{"$f":"'Calc Solar'!$A$272","v":"GenCo J"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m/s","kW","kW","kW","kW",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,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,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,"2014-01-02T02:00:00","2014-01-02T10:00:00",0.25900000000000001,6.3310000000000004]
["Year","growth factor","LCOE [PHP/kWh]","RE share eligible","Consumption (+losses) [MWh]","Peak load [kW]","Distribution losses [MWh]","PV generation potential [MWh]","Existing non-eligible PV electricity consumed [MWh]","Existing eligible PV electricity consumed [MWh]","New PV electricity consumed   [MWh]","Total PV electricity consumed [MWh]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Total diesel electricity generation [MWh]","Total diesel electricity consumed [MWh]","Total diesel excess [MWh]","Total diesel fuel consumption [l]","Diesel OPEX [PHP]","Diesel fuel costs [PHP]","Battery discharge [MWh]","Unmet load [MWh]","first year of unmet load",null,null,null,null,null,null,null,null,0,0,0,0,0,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,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,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,"2014-01-02T03:00:00","2014-01-02T11:00:00",0.19800000000000001,5.7770000000000001]
[1,1,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,{"$f":"IF(AN33>0.0005,F33,\"\")","v":""},null,null,null,null,null,null,null,null,0.5,0,0,0,0,274.37757418804995,272.63170274997839,90544.599482056467,745943.93547012447,3169060.9818719761,33.624128611928583,6.9789461341145308E-6,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,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,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,"2014-01-02T04:00:00","2014-01-02T12:00:00",0.151,5.28]
[2,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H38/'Existing Load'!H37,'Existing Load'!I38/'Existing Load'!I37)","v":{"$error":"#DIV/0!"}},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,{"$f":"IF(AN34>0.0005,F34,\"\")","v":""},null,null,null,null,null,null,null,null,1,0,0,0,0,280.55966348183154,279.18286669575997,92584.688949004398,761399.15870457911,3337678.0366116087,32.050704749642861,3.0838034026152228E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T05:00:00","2014-01-02T13:00:00",0.111,4.7960000000000003]
[3,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H39/'Existing Load'!H38,'Existing Load'!I39/'Existing Load'!I38)","v":{"$error":"#DIV/0!"}},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,1.5,0,0,0,0,287.45519845107464,285.73402649411042,94860.215488854665,778637.9961276867,3522302.0914244065,33.518830581963627,3.2297494482549133E-6,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,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,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,"2014-01-02T06:00:00","2014-01-02T14:00:00",8.4000000000000005E-2,4.42]
[4,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H40/'Existing Load'!H39,'Existing Load'!I40/'Existing Load'!I39)","v":{"$error":"#DIV/0!"}},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,2,0,0,5,0,293.522802896678,292.28518136182095,96862.524955903777,793807.00724169496,3704550.3707621461,31.457378988000016,8.4101235841120372E-6,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,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,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,"2014-01-02T07:00:00","2014-01-02T15:00:00",6.8000000000000005E-2,4.1630000000000003]
[5,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H41/'Existing Load'!H40,'Existing Load'!I41/'Existing Load'!I40)","v":{"$error":"#DIV/0!"}},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,2.5,0,{"$f":"(AZ38+AZ36)/2","v":2.5},{"$f":"(BA38+BA36)/2","v":7.5},{"$f":"(BB38+BB36)/2","v":1},299.98303971468749,298.83634660424661,98994.403105846883,809957.59928671899,3899667.5492712706,31.069736322540702,3.2122177884135897E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T08:00:00","2014-01-02T16:00:00",6.4000000000000001E-2,4.0880000000000001]
[6,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H42/'Existing Load'!H41,'Existing Load'!I42/'Existing Load'!I41)","v":{"$error":"#DIV/0!"}},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,3,0,5,10,2,306.37601944653858,305.38750063339575,101104.08641735779,825940.04861634679,4102257.1166300368,30.395413815428569,9.0963905616245748E-6,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,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,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,"2014-01-02T09:00:00","2014-01-02T17:00:00",6.3E-2,4.0650000000000004]
[7,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H43/'Existing Load'!H42,'Existing Load'!I43/'Existing Load'!I42)","v":{"$error":"#DIV/0!"}},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,3.5,0,{"$f":"(AZ40+AZ38)/2","v":7.5},{"$f":"(BA40+BA38)/2","v":14.5},{"$f":"(BB40+BB38)/2","v":13.5},309.57251686539456,308.66308608075173,102158.93056558023,833931.29216348648,4269408.6978472201,30.058250036785712,3.6435561665759673E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T10:00:00","2014-01-02T18:00:00",7.2999999999999995E-2,4.2480000000000002]
[8,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H44/'Existing Load'!H43,'Existing Load'!I44/'Existing Load'!I43)","v":{"$error":"#DIV/0!"}},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,4,{"$f":"0.0003*AX40^5 - 0.0134*AX40^4 + 0.1683*AX40^3 - 0.6881*AX40^2 + 0.9654*AX40 - 0.3919","v":0.10809999999999909},10,19,25,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,4444008.2706776569,29.721087792608273,6.7167891811884769E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T11:00:00","2014-01-02T19:00:00",8.3000000000000004E-2,4.3899999999999997]
[9,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H45/'Existing Load'!H44,'Existing Load'!I45/'Existing Load'!I44)","v":{"$error":"#DIV/0!"}},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,4.5,{"$f":"(AY42+AY40)/2","v":0.55404999999999949},{"$f":"(AZ42+AZ40)/2","v":12.5},{"$f":"(BA42+BA40)/2","v":29.5},{"$f":"(BB42+BB40)/2","v":50},312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,4577328.5187979843,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T12:00:00","2014-01-02T20:00:00",8.4000000000000005E-2,4.407]
[10,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H46/'Existing Load'!H45,'Existing Load'!I46/'Existing Load'!I45)","v":{"$error":"#DIV/0!"}},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,5,1,15,40,75,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,4714648.3743619248,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T13:00:00","2014-01-02T21:00:00",7.8E-2,4.3319999999999999]
[11,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H47/'Existing Load'!H46,'Existing Load'!I47/'Existing Load'!I46)","v":{"$error":"#DIV/0!"}},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,5.5,{"$f":"(AY44+AY42)/2","v":1.5},{"$f":"(AZ44+AZ42)/2","v":20},{"$f":"(BA44+BA42)/2","v":55},{"$f":"(BB44+BB42)/2","v":107.5},312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,4856087.8255927833,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T14:00:00","2014-01-02T22:00:00",7.8E-2,4.319]
[12,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H48/'Existing Load'!H47,'Existing Load'!I48/'Existing Load'!I47)","v":{"$error":"#DIV/0!"}},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,6,2,25,70,140,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5001770.4603605671,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T15:00:00","2014-01-02T23:00:00",9.2999999999999999E-2,4.5529999999999999]
[13,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H49/'Existing Load'!H48,'Existing Load'!I49/'Existing Load'!I48)","v":{"$error":"#DIV/0!"}},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,6.5,{"$f":"(AY46+AY44)/2","v":3},{"$f":"(AZ46+AZ44)/2","v":30},{"$f":"(BA46+BA44)/2","v":91},{"$f":"(BB46+BB44)/2","v":186},312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5151823.5741713839,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T16:00:00","2014-01-03",0.115,4.8490000000000002]
[14,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H50/'Existing Load'!H49,'Existing Load'!I50/'Existing Load'!I49)","v":{"$error":"#DIV/0!"}},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,7,4,35,112,232,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5306378.281396524,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T17:00:00","2014-01-03T01:00:00",0.127,5.0110000000000001]
[15,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H51/'Existing Load'!H50,'Existing Load'!I51/'Existing Load'!I50)","v":{"$error":"#DIV/0!"}},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,7.5,{"$f":"(AY48+AY46)/2","v":5},{"$f":"(AZ48+AZ46)/2","v":42.5},{"$f":"(BA48+BA46)/2","v":138.5},{"$f":"(BB48+BB46)/2","v":299},312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5465569.6298384201,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T18:00:00","2014-01-03T02:00:00",0.13300000000000001,5.0789999999999997]
[16,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H52/'Existing Load'!H51,'Existing Load'!I52/'Existing Load'!I51)","v":{"$error":"#DIV/0!"}},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,8,6,50,165,366,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5629536.7187335733,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T19:00:00","2014-01-03T03:00:00",0.14000000000000001,5.1660000000000004]
[17,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H53/'Existing Load'!H52,'Existing Load'!I53/'Existing Load'!I52)","v":{"$error":"#DIV/0!"}},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,8.5,{"$f":"(AY50+AY48)/2","v":7},{"$f":"(AZ50+AZ48)/2","v":60},{"$f":"(BA50+BA48)/2","v":200.5},{"$f":"(BB50+BB48)/2","v":441},312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5798422.8202955797,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T20:00:00","2014-01-03T04:00:00",0.14799999999999999,5.258]
[18,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H54/'Existing Load'!H53,'Existing Load'!I54/'Existing Load'!I53)","v":{"$error":"#DIV/0!"}},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,9,8,70,236,516,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,5972375.5049044471,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T21:00:00","2014-01-03T05:00:00",0.13700000000000001,5.1280000000000001]
[19,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H55/'Existing Load'!H54,'Existing Load'!I55/'Existing Load'!I54)","v":{"$error":"#DIV/0!"}},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,9.5,{"$f":"(AY52+AY50)/2","v":8.5},{"$f":"(AZ52+AZ50)/2","v":80},{"$f":"(BA52+BA50)/2","v":282},{"$f":"(BB52+BB50)/2","v":598},312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,6151546.7700515799,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T22:00:00","2014-01-03T06:00:00",0.122,4.9450000000000003]
[20,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H56/'Existing Load'!H55,'Existing Load'!I56/'Existing Load'!I55)","v":{"$error":"#DIV/0!"}},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,10,9,90,328,680,312.84722088551206,312.01687742672999,103239.58289221885,842118.05221377977,6336093.1731531275,29.721087792608273,6.7167891811884769E-6,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,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,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,"2014-01-02T23:00:00","2014-01-03T07:00:00",0.124,4.9720000000000004]
[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,null,null,10.5,{"$f":"(AY54+AY52)/2","v":9.5},{"$f":"(AZ54+AZ52)/2","v":95},{"$f":"(BA54+BA52)/2","v":362},{"$f":"(BB54+BB52)/2","v":762.5},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,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,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,"2014-01-03","2014-01-03T08:00:00",0.14199999999999999,5.1849999999999996]
[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,null,null,11,10,100,396,845,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,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,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,"2014-01-03T01:00:00","2014-01-03T09:00:00",0.09,4.5060000000000002]
["Average",null,{"$f":"AVERAGE(C33:C52)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D33:D52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(AA33:AA52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUND(AVERAGE(AH33:AH52),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AI33:AI52),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AJ33:AJ52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AK33:AK52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AL33:AL52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AM33:AM52),3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,11.5,10,100,{"$f":"(BA56+BA54)/2","v":430.5},{"$f":"(BB56+BB54)/2","v":898.5},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,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,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,"2014-01-03T02:00:00","2014-01-03T10:00:00",3.6999999999999998E-2,3.544]
["year counter",20,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,12,10,100,465,952,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,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,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,"2014-01-03T03:00:00","2014-01-03T11:00:00",0.01,2.7069999999999999]
[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,null,null,12.5,10,100,{"$f":"(BA58+BA56)/2","v":480},{"$f":"(BB58+BB56)/2","v":976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T04:00:00","2014-01-03T12:00:00",1E-3,1.9750000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,10,100,495,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T05:00:00","2014-01-03T13:00:00",0,1.5089999999999999]
["wind/diesel values with load growth, are created by VBA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Calc Wind'!$A$92","v":"GenCo A"},null,{"$f":"'Calc Wind'!$A$112","v":"GenCo B"},null,{"$f":"'Calc Wind'!$A$132","v":"GenCo C"},null,{"$f":"'Calc Wind'!$A$152","v":"GenCo D"},null,{"$f":"'Calc Wind'!$A$172","v":"GenCo E"},null,{"$f":"'Calc Wind'!$A$192","v":"GenCo F"},null,{"$f":"'Calc Wind'!$A$212","v":"GenCo G"},null,{"$f":"'Calc Wind'!$A$232","v":"GenCo H"},null,{"$f":"'Calc Wind'!$A$252","v":"GenCo I"},null,{"$f":"'Calc Wind'!$A$272","v":"GenCo J"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.5,10,100,{"$f":"(BA60+BA58)/2","v":497.5},1000,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,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,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,"2014-01-03T06:00:00","2014-01-03T14:00:00",0,1.61]
["Year","growth factor","LCOE [PHP/kWh]","RE share eligible","Consumption (+losses) [MWh]","Peak load [kW]","Distribution losses [MWh]","Wind generation potential [MWh]","Existing non-eligible Wind electricity consumed [MWh]","Existing eligible Wind electricity consumed [MWh]","New Wind electricity consumed   [MWh]","Total Wind electricity consumed [MWh]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Total diesel electricity generation [MWh]","Total diesel electricity consumed [MWh]","Total diesel excess [MWh]","Total diesel fuel consumption [l]","Diesel OPEX [PHP]","Diesel fuel costs [PHP]","Battery discharge [MWh]","Unmet load [MWh]","first year of unmet load",null,null,null,null,null,null,null,null,14,10,100,500,1000,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,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,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,"2014-01-03T07:00:00","2014-01-03T15:00:00",3.0000000000000001E-3,2.1549999999999998]
[1,1,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,{"$f":"IF(AN61>0.0005,F61,\"\")","v":""},null,null,null,null,null,null,null,null,14.5,10,100,500,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T08:00:00","2014-01-03T16:00:00",1.0999999999999999E-2,2.7559999999999998]
[2,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H38/'Existing Load'!H37,'Existing Load'!I38/'Existing Load'!I37)","v":{"$error":"#DIV/0!"}},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,{"$f":"IF(AN62>0.0005,F62,\"\")","v":""},null,null,null,null,null,null,null,null,15,10,100,500,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T09:00:00","2014-01-03T17:00:00",2.9000000000000001E-2,3.3530000000000002]
[3,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H39/'Existing Load'!H38,'Existing Load'!I39/'Existing Load'!I38)","v":{"$error":"#DIV/0!"}},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,15.5,10,100,500,1000,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,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,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,"2014-01-03T10:00:00","2014-01-03T18:00:00",4.4999999999999998E-2,3.7120000000000002]
[4,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H40/'Existing Load'!H39,'Existing Load'!I40/'Existing Load'!I39)","v":{"$error":"#DIV/0!"}},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,16,10,100,500,1000,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,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,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,"2014-01-03T11:00:00","2014-01-03T19:00:00",4.7E-2,3.7679999999999998]
[5,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H41/'Existing Load'!H40,'Existing Load'!I41/'Existing Load'!I40)","v":{"$error":"#DIV/0!"}},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,16.5,10,100,500,1000,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,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,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,"2014-01-03T12:00:00","2014-01-03T20:00:00",4.8000000000000001E-2,3.7890000000000001]
[6,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H42/'Existing Load'!H41,'Existing Load'!I42/'Existing Load'!I41)","v":{"$error":"#DIV/0!"}},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,17,10,100,500,1000,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,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,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,"2014-01-03T13:00:00","2014-01-03T21:00:00",5.3999999999999999E-2,3.8929999999999998]
[7,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H43/'Existing Load'!H42,'Existing Load'!I43/'Existing Load'!I42)","v":{"$error":"#DIV/0!"}},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,17.5,10,100,500,1000,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,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,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,"2014-01-03T14:00:00","2014-01-03T22:00:00",6.0999999999999999E-2,4.0430000000000001]
[8,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H44/'Existing Load'!H43,'Existing Load'!I44/'Existing Load'!I43)","v":{"$error":"#DIV/0!"}},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,18,10,100,500,1000,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,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,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,"2014-01-03T15:00:00","2014-01-03T23:00:00",7.6999999999999999E-2,4.3029999999999999]
[9,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H45/'Existing Load'!H44,'Existing Load'!I45/'Existing Load'!I44)","v":{"$error":"#DIV/0!"}},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,18.5,10,100,500,1000,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,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,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,"2014-01-03T16:00:00","2014-01-04",9.6000000000000002E-2,4.5910000000000002]
[10,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H46/'Existing Load'!H45,'Existing Load'!I46/'Existing Load'!I45)","v":{"$error":"#DIV/0!"}},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,19,10,100,500,1000,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,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,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,"2014-01-03T17:00:00","2014-01-04T01:00:00",0.107,4.7469999999999999]
[11,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H47/'Existing Load'!H46,'Existing Load'!I47/'Existing Load'!I46)","v":{"$error":"#DIV/0!"}},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,19.5,10,100,500,1000,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,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,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,"2014-01-03T18:00:00","2014-01-04T02:00:00",0.114,4.8369999999999997]
[12,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H48/'Existing Load'!H47,'Existing Load'!I48/'Existing Load'!I47)","v":{"$error":"#DIV/0!"}},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,20,10,100,500,1000,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,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,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,"2014-01-03T19:00:00","2014-01-04T03:00:00",0.115,4.8559999999999999]
[13,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H49/'Existing Load'!H48,'Existing Load'!I49/'Existing Load'!I48)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-03T20:00:00","2014-01-04T04:00:00",0.114,4.8419999999999996]
[14,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H50/'Existing Load'!H49,'Existing Load'!I50/'Existing Load'!I49)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-03T21:00:00","2014-01-04T05:00:00",0.1,4.6420000000000003]
[15,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H51/'Existing Load'!H50,'Existing Load'!I51/'Existing Load'!I50)","v":{"$error":"#DIV/0!"}},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,null,"cost data for diagrams of final lifespan year",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,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,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,"2014-01-03T22:00:00","2014-01-04T06:00:00",8.4000000000000005E-2,4.4160000000000004]
[16,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H52/'Existing Load'!H51,'Existing Load'!I52/'Existing Load'!I51)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-03T23:00:00","2014-01-04T07:00:00",6.3E-2,4.0709999999999997]
[17,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H53/'Existing Load'!H52,'Existing Load'!I53/'Existing Load'!I52)","v":{"$error":"#DIV/0!"}},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,null,"PV hybrid",null,"Wind hybrid",null,"Hydro hybrid",null,"all RE hybrid",null,"biomass hybrid",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,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,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,"2014-01-04","2014-01-04T08:00:00",4.7E-2,3.7639999999999998]
[18,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H54/'Existing Load'!H53,'Existing Load'!I54/'Existing Load'!I53)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T01:00:00","2014-01-04T09:00:00",2.9000000000000001E-2,3.35]
[19,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H55/'Existing Load'!H54,'Existing Load'!I55/'Existing Load'!I54)","v":{"$error":"#DIV/0!"}},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,null,"PV annual costs",{"$f":"'Calc Solar'!$B$48+'Calc Solar'!B41","v":0},"Wind annual costs",{"$f":"'Calc Wind'!$B$48+'Calc Wind'!B41","v":0},"Hydro annual costs",{"$f":"'Calc Hydro'!$B$48+'Calc Hydro'!B41","v":0},"PV annual costs",{"$f":"'Calc RE'!$B$70+'Calc RE'!B55","v":0},"Biomass annual costs",{"$f":"'Calc Biomass'!B49+'Calc Biomass'!BI85","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T02:00:00","2014-01-04T10:00:00",1.7000000000000001E-2,2.984]
[20,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H56/'Existing Load'!H55,'Existing Load'!I56/'Existing Load'!I55)","v":{"$error":"#DIV/0!"}},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,null,"Battery annual costs ",{"$f":"'Calc Solar'!$B$56+'Calc Solar'!B43","v":5.1835724323157903E-10},"Battery annual costs ",{"$f":"'Calc Wind'!$B$56+'Calc Wind'!B43","v":5.1835724323157903E-10},"Battery annual costs ",{"$f":"'Calc Hydro'!$B$56+'Calc Hydro'!B43","v":5.1835724323157903E-10},"Wind annual costs",{"$f":"'Calc RE'!$B$73+'Calc RE'!B56","v":0},"Battery annual costs ",{"$f":"'Calc Biomass'!$B$56+'Calc Biomass'!$B$43","v":{"$error":"#DIV/0!"}},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,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,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,"2014-01-04T03:00:00","2014-01-04T11:00:00",1.7999999999999999E-2,3.0310000000000001]
[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,null,null,null,null,"Diesel annual costs ",{"$f":"'Calc Solar'!$B$52+BA85","v":71687184.31068328},"Diesel annual costs ",{"$f":"'Calc Wind'!$B$52+BC85","v":31351711.763234012},"Diesel annual costs ",{"$f":"'Calc Hydro'!$B$52+BE85","v":22739102.958260633},"Hydro annual costs",{"$f":"'Calc RE'!$B$67+'Calc RE'!B54","v":0},"Diesel annual costs ",{"$f":"'Calc Biomass'!$B$52+BI85","v":36365671.724118203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T04:00:00","2014-01-04T12:00:00",2.9000000000000001E-2,3.3450000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid annual costs",{"$f":"'Calc Solar'!$B$70+'Calc Solar'!B67","v":0},"Grid annual costs",{"$f":"'Calc Wind'!$B$70+'Calc Wind'!B67","v":0},"Grid annual costs",{"$f":"'Calc Hydro'!$B$70+'Calc Hydro'!B67","v":0},"Biomass annual costs",{"$f":"'Calc RE'!B118+BG89","v":7027258.6200186815},"Grid annual costs",{"$f":"'Calc Biomass'!$B$70+'Calc Biomass'!$B$67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T05:00:00","2014-01-04T13:00:00",4.7E-2,3.7669999999999999]
["Average",null,{"$f":"AVERAGE(C61:C80)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D61:D80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUND(AVERAGE(AH61:AH80),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AI61:AI80),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AJ61:AJ80),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AK61:AK80),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AL61:AL80),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AM61:AM80),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(AN61:AN80),3)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Project annual costs",{"$f":"'Calc Solar'!$B$60","v":66939.390019830316},"Project annual costs",{"$f":"'Calc Wind'!$B$60","v":66939.390019830316},"Project annual costs",{"$f":"'Calc Hydro'!$B$60","v":66939.390019830316},"Battery annual costs ",{"$f":"'Calc RE'!$B$79+'Calc RE'!B58","v":124575.16059398696},"Project annual costs",{"$f":"'Calc Biomass'!$B$60","v":66939.390019830316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T06:00:00","2014-01-04T14:00:00",6.8000000000000005E-2,4.149]
["year counter",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other annual costs",{"$f":"'Calc Solar'!$B$62+'Calc Solar'!B63+'Calc Solar'!B64","v":0},"Other annual costs",{"$f":"'Calc Wind'!$B$62+'Calc Wind'!B63+'Calc Wind'!B64","v":0},"Other annual costs",{"$f":"'Calc Hydro'!$B$62+'Calc Hydro'!B63+'Calc Hydro'!B64","v":0},"Diesel annual costs ",{"$f":"'Calc RE'!$B$76+BG88","v":600000},"Other annual costs",{"$f":"'Calc Biomass'!$B$62+'Calc Biomass'!$B$63+'Calc Biomass'!$B$64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T07:00:00","2014-01-04T15:00:00",8.5000000000000006E-2,4.4260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1786154.9029335608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel fuel+opex final year",71687184.31068328,"Diesel fuel+opex final year",31351711.763234012,"Diesel fuel+opex final year",22739102.958260633,"Grid annual costs",{"$f":"'Calc RE'!$B$87+'Calc RE'!B62","v":0},"Biomass fuel+opex ",36365671.724118203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T08:00:00","2014-01-04T16:00:00",0.10299999999999999,4.6879999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inserted by vba",null,"inserted by vba",null,"inserted by vba","Project annual costs",{"$f":"'Calc RE'!$B$81","v":66939.390019830316},"Diesel fuel+opex final year",31241509.011267677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T09:00:00","2014-01-04T17:00:00",0.13200000000000001,5.0570000000000004]
["hydro/diesel values with load growth, are created by VBA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Calc Wind'!$A$92","v":"GenCo A"},null,{"$f":"'Calc Wind'!$A$112","v":"GenCo B"},null,{"$f":"'Calc Wind'!$A$132","v":"GenCo C"},null,{"$f":"'Calc Wind'!$A$152","v":"GenCo D"},null,{"$f":"'Calc Wind'!$A$172","v":"GenCo E"},null,{"$f":"'Calc Wind'!$A$192","v":"GenCo F"},null,{"$f":"'Calc Wind'!$A$212","v":"GenCo G"},null,{"$f":"'Calc Wind'!$A$232","v":"GenCo H"},null,{"$f":"'Calc Wind'!$A$252","v":"GenCo I"},null,{"$f":"'Calc Wind'!$A$272","v":"GenCo J"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other annual costs",{"$f":"'Calc RE'!$B$82+'Calc RE'!B60+'Calc RE'!B61","v":0},null,"inserted by vba",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,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,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,"2014-01-04T10:00:00","2014-01-04T18:00:00",0.16200000000000001,5.41]
["Year","growth factor","LCOE [PHP/kWh]","RE share eligible","Consumption (+losses) [MWh]","Peak load [kW]","Distribution losses [MWh]","Hydro generation potential [MWh]","Existing non-eligible Hydro electricity consumed [MWh]","Existing eligible Hydro electricity consumed [MWh]","New Hydro electricity consumed   [MWh]","Total Hydro electricity consumed [MWh]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Total diesel electricity generation [MWh]","Total diesel electricity consumed [MWh]","Total diesel excess [MWh]","Total diesel fuel consumption [l]","Diesel OPEX [PHP]","Diesel fuel costs [PHP]","Battery discharge [MWh]","Unmet load [MWh]","first year of unmet load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel fuel+opex final year",600000,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,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,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,"2014-01-04T11:00:00","2014-01-04T19:00:00",0.188,5.6870000000000003]
[1,1,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,{"$f":"IF(AN89>0.0005,F89,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass fuel+opex",7027258.6200186815,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,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,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,"2014-01-04T12:00:00","2014-01-04T20:00:00",0.216,5.9450000000000003]
[2,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H38/'Existing Load'!H37,'Existing Load'!I38/'Existing Load'!I37)","v":{"$error":"#DIV/0!"}},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,{"$f":"IF(AN90>0.0005,F90,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inserted by vba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T13:00:00","2014-01-04T21:00:00",0.23300000000000001,6.1109999999999998]
[3,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H39/'Existing Load'!H38,'Existing Load'!I39/'Existing Load'!I38)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T14:00:00","2014-01-04T22:00:00",0.23799999999999999,6.1539999999999999]
[4,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H40/'Existing Load'!H39,'Existing Load'!I40/'Existing Load'!I39)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T15:00:00","2014-01-04T23:00:00",0.22800000000000001,6.0609999999999999]
[5,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H41/'Existing Load'!H40,'Existing Load'!I41/'Existing Load'!I40)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T16:00:00","2014-01-05",0.21099999999999999,5.9059999999999997]
[6,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H42/'Existing Load'!H41,'Existing Load'!I42/'Existing Load'!I41)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T17:00:00","2014-01-05T01:00:00",0.191,5.7080000000000002]
[7,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H43/'Existing Load'!H42,'Existing Load'!I43/'Existing Load'!I42)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T18:00:00","2014-01-05T02:00:00",0.17699999999999999,5.5640000000000001]
[8,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H44/'Existing Load'!H43,'Existing Load'!I44/'Existing Load'!I43)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T19:00:00","2014-01-05T03:00:00",0.16700000000000001,5.4550000000000001]
[9,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H45/'Existing Load'!H44,'Existing Load'!I45/'Existing Load'!I44)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T20:00:00","2014-01-05T04:00:00",0.155,5.3220000000000001]
[10,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H46/'Existing Load'!H45,'Existing Load'!I46/'Existing Load'!I45)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T21:00:00","2014-01-05T05:00:00",0.13100000000000001,5.0439999999999996]
[11,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H47/'Existing Load'!H46,'Existing Load'!I47/'Existing Load'!I46)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T22:00:00","2014-01-05T06:00:00",0.106,4.7380000000000004]
[12,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H48/'Existing Load'!H47,'Existing Load'!I48/'Existing Load'!I47)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-04T23:00:00","2014-01-05T07:00:00",8.6999999999999994E-2,4.4610000000000003]
[13,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H49/'Existing Load'!H48,'Existing Load'!I49/'Existing Load'!I48)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05","2014-01-05T08:00:00",0.125,4.9809999999999999]
[14,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H50/'Existing Load'!H49,'Existing Load'!I50/'Existing Load'!I49)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T01:00:00","2014-01-05T09:00:00",0.121,4.9279999999999999]
[15,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H51/'Existing Load'!H50,'Existing Load'!I51/'Existing Load'!I50)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T02:00:00","2014-01-05T10:00:00",9.7000000000000003E-2,4.6130000000000004]
[16,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H52/'Existing Load'!H51,'Existing Load'!I52/'Existing Load'!I51)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T03:00:00","2014-01-05T11:00:00",8.5000000000000006E-2,4.4359999999999999]
[17,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H53/'Existing Load'!H52,'Existing Load'!I53/'Existing Load'!I52)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T04:00:00","2014-01-05T12:00:00",8.2000000000000003E-2,4.3769999999999998]
[18,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H54/'Existing Load'!H53,'Existing Load'!I54/'Existing Load'!I53)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T05:00:00","2014-01-05T13:00:00",7.9000000000000001E-2,4.3339999999999996]
[19,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H55/'Existing Load'!H54,'Existing Load'!I55/'Existing Load'!I54)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T06:00:00","2014-01-05T14:00:00",7.5999999999999998E-2,4.2859999999999996]
[20,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H56/'Existing Load'!H55,'Existing Load'!I56/'Existing Load'!I55)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T07:00:00","2014-01-05T15:00:00",7.6999999999999999E-2,4.3129999999999997]
[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,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,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,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,"2014-01-05T08:00:00","2014-01-05T16:00:00",8.5000000000000006E-2,4.4269999999999996]
[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,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,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,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,"2014-01-05T09:00:00","2014-01-05T17:00:00",7.3999999999999996E-2,4.2590000000000003]
["Average",null,{"$f":"IFERROR(AVERAGE(C89:C108),0)","v":0},{"$f":"IFERROR(AVERAGE(D89:D108),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,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,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,null,null,null,null,null,null,null,"2014-01-05T10:00:00","2014-01-05T18:00:00",7.2999999999999995E-2,4.2489999999999997]
["year counter",20,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,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,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,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,"2014-01-05T11:00:00","2014-01-05T19:00:00",7.5999999999999998E-2,4.2779999999999996]
[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,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,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,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,"2014-01-05T12:00:00","2014-01-05T20:00:00",0.10100000000000001,4.6500000000000004]
[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,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,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,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,"2014-01-05T13:00:00","2014-01-05T21:00:00",0.128,5.0170000000000003]
["RE  values with load growth, are created by VBA",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,{"$f":"'Calc RE'!$A$121","v":"GenCo A"},null,{"$f":"'Calc RE'!$A$141","v":"GenCo B"},null,{"$f":"'Calc RE'!$A$161","v":"GenCo C"},null,{"$f":"'Calc RE'!$A$181","v":"GenCo D"},null,{"$f":"'Calc RE'!$A$201","v":"GenCo E"},null,{"$f":"'Calc RE'!$A$221","v":"GenCo F"},null,{"$f":"'Calc RE'!$A$241","v":"GenCo G"},null,{"$f":"'Calc RE'!$A$261","v":"GenCo H"},null,{"$f":"'Calc RE'!$A$281","v":"GenCo I"},null,{"$f":"'Calc RE'!$A$301","v":"GenCo J"},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,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,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,null,"2014-01-05T14:00:00","2014-01-05T22:00:00",0.159,5.3769999999999998]
["Year","growth factor","LCOE [PHP/kWh]","RE share eligible","Consumption (+losses) [MWh]","Peak load [kW]","Distribution losses [MWh]","PV generation potential [MWh]","Existing non-eligible PV electricity consumed [MWh]","Existing eligible PV electricity consumed [MWh]","New PV electricity consumed  [MWh]","Wind energy generation potential [MWh]","Existing non-eligible Wind electricity consumed [MWh]","Existing eligible Wind electricity consumed [MWh]","New Wind electricity consumed   [MWh]","Hydro energy generation potential [MWh]","Existing non-eligible Hydro electricity consumed [MWh]","Existing eligible Hydro electricity consumed [MWh]","New Hydro electricity consumed   [MWh]","Biomass energy generation  [MWh]","Existing non-eligible Biomass electricity consumed [MWh]","Existing eligible Biomass electricity consumed [MWh]","New Biomass electricity consumed   [MWh]","Biomass feedstock consumption [kg]","Biomass feedstock  costs [PHP]","Biomass OPEX  [PHP]","Total RE electricity consumed [MWh]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Diesel generation [MWh]","Diesel consumption [L]","Total diesel electricity generation [MWh]","Total diesel electricity consumed [MWh]","Total diesel excess [MWh]","Total diesel fuel consumption [l]","Diesel OPEX [PHP]","Diesel fuel costs [PHP]","Battery discharge [MWh]","Unmet load  [MWh]","first year of unmet load",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,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,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,"2014-01-05T15:00:00","2014-01-05T23:00:00",0.20100000000000001,5.8140000000000001]
[1,1,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,null,null,null,null,null,null,{"$f":"IF(BC117>0.0005,U117,\"\")","v":""},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,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,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,"2014-01-05T16:00:00","2014-01-06",0.24,6.165]
[2,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H38/'Existing Load'!H37,'Existing Load'!I38/'Existing Load'!I37)","v":{"$error":"#DIV/0!"}},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,null,null,null,null,null,null,{"$f":"IF(BC118>0.0005,U118,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-05T17:00:00","2014-01-06T01:00:00",0.26500000000000001,6.391]
[3,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H39/'Existing Load'!H38,'Existing Load'!I39/'Existing Load'!I38)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T18:00:00","2014-01-06T02:00:00",0.29099999999999998,6.6079999999999997]
[4,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H40/'Existing Load'!H39,'Existing Load'!I40/'Existing Load'!I39)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T19:00:00","2014-01-06T03:00:00",0.311,6.7629999999999999]
[5,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H41/'Existing Load'!H40,'Existing Load'!I41/'Existing Load'!I40)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T20:00:00","2014-01-06T04:00:00",0.33300000000000002,6.9359999999999999]
[6,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H42/'Existing Load'!H41,'Existing Load'!I42/'Existing Load'!I41)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T21:00:00","2014-01-06T05:00:00",0.307,6.7309999999999999]
[7,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H43/'Existing Load'!H42,'Existing Load'!I43/'Existing Load'!I42)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T22:00:00","2014-01-06T06:00:00",0.26,6.3460000000000001]
[8,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H44/'Existing Load'!H43,'Existing Load'!I44/'Existing Load'!I43)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-05T23:00:00","2014-01-06T07:00:00",0.26500000000000001,6.3879999999999999]
[9,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H45/'Existing Load'!H44,'Existing Load'!I45/'Existing Load'!I44)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-06","2014-01-06T08:00:00",0.36599999999999999,7.1859999999999999]
[19,{"$f":"IF('Existing Load'!$I$35=$L$1,'Existing Load'!H55/'Existing Load'!H54,'Existing Load'!I55/'Existing Load'!I54)","v":{"$error":"#DIV/0!"}},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,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,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,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,"2014-01-07T22:00:00",9.9000000000000005E-2,4.6239999999999997]
[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,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,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,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,"2014-01-10T01:00:00","2014-01-10T09:00:00",0.67200000000000004,9.4960000000000004]
[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,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,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,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,"2014-01-11T22:00:00","2014-01-12T06:00:00",0.29099999999999998,6.5990000000000002]
[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,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,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,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,"2014-01-16T05:00:00","2014-01-16T13:00:00",0.19400000000000001,5.7450000000000001]
[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,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,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,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,"2014-01-18T02:00:00","2014-01-18T10:00:00",0.23300000000000001,6.101]
[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,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,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,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,"2014-01-22T20:00:00","2014-01-23T04:00:00",0.49099999999999999,8.1080000000000005]
[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,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,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,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,"2014-01-24T06:00:00","2014-01-24T14:00:00",0.13100000000000001,5.048]
[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,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,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,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,"2014-01-27T19:00:00","2014-01-28T03:00:00",0.26600000000000001,6.3959999999999999]
[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,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,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,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,"2014-01-30T09:00:00","2014-01-30T17:00:00",4.4999999999999998E-2,3.7149999999999999]
[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,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,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,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,"2014-02-01T06:00:00","2014-02-01T14:00:00",0.442,7.7510000000000003]
[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,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,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,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,"2014-02-06","2014-02-06T08:00:00",0.121,4.9320000000000004]
[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,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,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,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,"2014-02-07T10:00:00","2014-02-07T18:00:00",0.13700000000000001,5.13]
[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,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,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,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,"2014-02-12T04:00:00","2014-02-12T12:00:00",1E-3,1.8919999999999999]
[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,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,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,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,"2014-02-14T01:00:00","2014-02-14T09:00:00",0.123,4.9580000000000002]
[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,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,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,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,"2014-02-17","2014-02-17T08:00:00",0.438,7.7210000000000001]
[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,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,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,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,"2014-02-20T04:00:00","2014-02-20T12:00:00",2.5000000000000001E-2,3.258]
[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,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,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,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,"2014-02-21T14:00:00","2014-02-21T22:00:00",0.17100000000000001,5.5060000000000002]
[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,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,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,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,"2014-02-26T08:00:00","2014-02-26T16:00:00",0,1.373]
[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,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,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,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,"2014-02-28T05:00:00","2014-02-28T13:00:00",0,1.6539999999999999]
[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,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,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,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,"2014-03-01T15:00:00","2014-03-01T23:00:00",1.7000000000000001E-2,2.9750000000000001]
[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,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,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,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,"2014-03-06T09:00:00","2014-03-06T17:00:00",8.0000000000000002E-3,2.573]
[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,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,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,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,"2014-03-07T19:00:00","2014-03-08T03:00:00",0.19,5.6989999999999998]
[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,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,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,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,"2014-03-12T19:00:00","2014-03-13T03:00:00",0.11899999999999999,4.9059999999999997]
[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,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,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,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,"2014-03-14T09:00:00","2014-03-14T17:00:00",0.03,3.375]
[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,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,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,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,"2014-03-18T16:00:00","2014-03-19",0.124,4.9640000000000004]
[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,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,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,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,"2014-03-20T13:00:00","2014-03-20T21:00:00",0.123,4.9550000000000001]
[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,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,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,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,"2014-03-22T10:00:00","2014-03-22T18:00:00",0.32,6.8330000000000002]
[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,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,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,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,"2014-03-26T17:00:00","2014-03-27T01:00:00",0.17100000000000001,5.5060000000000002]
[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,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,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,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,"2014-03-28T14:00:00","2014-03-28T22:00:00",5.8999999999999997E-2,4.0090000000000003]
[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,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,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,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,"2014-04-02","2014-04-02T08:00:00",3.3000000000000002E-2,3.4449999999999998]
[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,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,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,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,"2014-04-03T17:00:00","2014-04-04T01:00:00",4.9000000000000002E-2,3.8029999999999999]
[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,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,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,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,"2014-04-05T14:00:00","2014-04-05T22:00:00",4.8000000000000001E-2,3.7959999999999998]
[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,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,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,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,"2014-04-09T21:00:00","2014-04-10T05:00:00",8.4000000000000005E-2,4.4240000000000004]
[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,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,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,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,"2014-04-11T18:00:00","2014-04-12T02:00:00",9.5000000000000001E-2,4.577]
[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,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,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,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,"2014-04-13T15:00:00","2014-04-13T23:00:00",6.3E-2,4.0720000000000001]
[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,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,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,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,"2014-04-17T22:00:00","2014-04-18T06:00:00",6.4000000000000001E-2,4.0960000000000001]
[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,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,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,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,"2014-04-20T01:00:00","2014-04-20T09:00:00",3.0000000000000001E-3,2.1459999999999999]
[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,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,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,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,"2014-04-24T01:00:00","2014-04-24T09:00:00",2E-3,2.105]
[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,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,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,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,"2014-04-25T22:00:00","2014-04-26T06:00:00",7.9000000000000001E-2,4.3479999999999999]
[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,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,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,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,"2014-04-30T16:00:00","2014-05-01",1.0999999999999999E-2,2.7469999999999999]
[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,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,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,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,"2014-05-02T02:00:00","2014-05-02T10:00:00",4.0000000000000001E-3,2.2589999999999999]
[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,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,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,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,"2014-05-03T23:00:00","2014-05-04T07:00:00",0.106,4.7380000000000004]
[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,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,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,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,"2014-05-08T06:00:00","2014-05-08T14:00:00",0,0.91900000000000004]
[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,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,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,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,"2014-05-10T03:00:00","2014-05-10T11:00:00",4.3999999999999997E-2,3.7029999999999998]
[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,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,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,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,"2014-05-13T20:00:00","2014-05-14T04:00:00",6.0000000000000001E-3,2.4369999999999998]
[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,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,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,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,"2014-05-16T06:00:00","2014-05-16T14:00:00",1.7000000000000001E-2,2.9729999999999999]
[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,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,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,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,"2014-05-18T03:00:00","2014-05-18T11:00:00",0,0.378]
[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,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,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,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,"2014-05-22T21:00:00","2014-05-23T05:00:00",0.09,4.5119999999999996]
[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,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,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,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,"2014-05-24T07:00:00","2014-05-24T15:00:00",2.5999999999999999E-2,3.2850000000000001]
[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,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,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,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,"2014-05-29T01:00:00","2014-05-29T09:00:00",0,0.56599999999999995]
[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,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,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,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,"2014-05-30T11:00:00","2014-05-30T19:00:00",3.0000000000000001E-3,2.214]
[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,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,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,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,"2014-06-03T01:00:00","2014-06-03T09:00:00",0,0.246]
[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,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,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,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,"2014-06-06T01:00:00","2014-06-06T09:00:00",0,1.5329999999999999]
[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,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,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,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,"2014-06-07T11:00:00","2014-06-07T19:00:00",8.4000000000000005E-2,4.4039999999999999]
[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,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,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,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,"2014-06-12T05:00:00","2014-06-12T13:00:00",0.76600000000000001,10.387]
[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,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,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,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,"2014-06-13T15:00:00","2014-06-13T23:00:00",0.48099999999999998,8.0310000000000006]
[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,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,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,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,"2014-06-18T09:00:00","2014-06-18T17:00:00",0.10299999999999999,4.7]
[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,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,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,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,"2014-06-20T06:00:00","2014-06-20T14:00:00",0.58399999999999996,8.7929999999999993]
[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,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,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,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,"2014-06-23T06:00:00","2014-06-23T14:00:00",0.41299999999999998,7.54]
[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,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,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,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,"2014-06-26T09:00:00","2014-06-26T17:00:00",1.9E-2,3.0659999999999998]
[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,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,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,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,"2014-06-28T06:00:00","2014-06-28T14:00:00",0.7,9.7479999999999993]
[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,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,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,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,"2014-07-02T13:00:00","2014-07-02T21:00:00",3.6999999999999998E-2,3.5449999999999999]
[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,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,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,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,"2014-07-04T10:00:00","2014-07-04T18:00:00",8.5999999999999993E-2,4.4480000000000004]
[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,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,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,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,"2014-07-05T20:00:00","2014-07-06T04:00:00",0.105,4.7160000000000002]
[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,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,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,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,"2014-07-10T14:00:00","2014-07-10T22:00:00",0.11799999999999999,4.891]
[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,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,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,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,"2014-07-12T11:00:00","2014-07-12T19:00:00",3.6999999999999998E-2,3.5630000000000002]
[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,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,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,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,"2014-07-17T01:00:00","2014-07-17T09:00:00",0.59699999999999998,8.8919999999999995]
[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,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,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,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,"2014-07-18T14:00:00","2014-07-18T22:00:00",4.9000000000000002E-2,3.8079999999999998]
[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,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,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,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,"2014-07-20T11:00:00","2014-07-20T19:00:00",0.13,5.0380000000000003]
[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,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,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,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,"2014-07-24T18:00:00","2014-07-25T02:00:00",0.114,4.84]
[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,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,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,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,"2014-07-26T15:00:00","2014-07-26T23:00:00",0.11799999999999999,4.8840000000000003]
[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,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,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,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,"2014-07-30T22:00:00","2014-07-31T06:00:00",0.28299999999999997,6.5419999999999998]
[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,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,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,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,"2014-08-01T19:00:00","2014-08-02T03:00:00",0.38700000000000001,7.3449999999999998]
[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,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,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,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,"2014-08-04T02:00:00","2014-08-04T10:00:00",0.45100000000000001,7.8170000000000002]
[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,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,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,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,"2014-08-07T22:00:00","2014-08-08T06:00:00",0.23899999999999999,6.1619999999999999]
[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,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,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,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,"2014-08-09T19:00:00","2014-08-10T03:00:00",0.122,4.9390000000000001]
[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,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,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,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,"2014-08-14T02:00:00","2014-08-14T10:00:00",0,0.38800000000000001]
[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,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,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,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,"2014-08-15T23:00:00","2014-08-16T07:00:00",6.8000000000000005E-2,4.1669999999999998]
[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,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,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,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,"2014-08-17T20:00:00","2014-08-18T04:00:00",5.8999999999999997E-2,4.0090000000000003]
[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,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,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,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,"2014-08-22T03:00:00","2014-08-22T11:00:00",1E-3,1.7829999999999999]
[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,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,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,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,"2014-08-24T07:00:00","2014-08-24T15:00:00",8.0000000000000002E-3,2.6150000000000002]
[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,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,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,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,"2014-08-28T17:00:00","2014-08-29T01:00:00",1E-3,1.9470000000000001]
[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,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,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,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,"2014-08-30T03:00:00","2014-08-30T11:00:00",0.47899999999999998,8.0109999999999992]
[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,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,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,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,"2014-09-03T21:00:00","2014-09-04T05:00:00",0.13300000000000001,5.0739999999999998]
[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,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,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,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,"2014-09-05T07:00:00","2014-09-05T15:00:00",5.8000000000000003E-2,3.984]
[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,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,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,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,"2014-09-07T04:00:00","2014-09-07T12:00:00",0.32300000000000001,6.8630000000000004]
[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,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,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,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,"2014-09-11T22:00:00","2014-09-12T06:00:00",0.14899999999999999,5.2709999999999999]
[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,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,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,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,"2014-09-13T08:00:00","2014-09-13T16:00:00",0.12,4.923]
[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,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,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,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,"2014-09-17T02:00:00","2014-09-17T10:00:00",5.3999999999999999E-2,3.89]
[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,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,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,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,"2014-09-19T22:00:00","2014-09-20T06:00:00",0.82,11.010999999999999]
[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,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,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,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,"2014-09-21T08:00:00","2014-09-21T16:00:00",0.18099999999999999,5.6139999999999999]
[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,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,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,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,"2014-09-26T02:00:00","2014-09-26T10:00:00",1E-3,1.944]
[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,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,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,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,"2014-09-27T12:00:00","2014-09-27T20:00:00",2.1000000000000001E-2,3.129]
[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,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,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,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,"2014-10-02T06:00:00","2014-10-02T14:00:00",0.03,3.38]
[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,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,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,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,"2014-10-04T03:00:00","2014-10-04T11:00:00",3.0000000000000001E-3,2.1629999999999998]
[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,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,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,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,"2014-10-07T07:00:00","2014-10-07T15:00:00",5.0000000000000001E-3,2.41]
[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,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,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,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,"2014-10-10T06:00:00","2014-10-10T14:00:00",3.5000000000000003E-2,3.5139999999999998]
[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,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,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,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,"2014-10-11T16:00:00","2014-10-12",5.3999999999999999E-2,3.8929999999999998]
[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,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,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,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,"2014-10-16T10:00:00","2014-10-16T18:00:00",2E-3,2.141]
[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,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,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,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,"2014-10-18T07:00:00","2014-10-18T15:00:00",0.121,4.9269999999999996]
[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,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,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,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,"2014-10-22T14:00:00","2014-10-22T22:00:00",3.0000000000000001E-3,2.2530000000000001]
[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,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,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,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,"2014-10-24T11:00:00","2014-10-24T19:00:00",4.2999999999999997E-2,3.6850000000000001]
[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,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,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,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,"2014-10-28T04:00:00","2014-10-28T12:00:00",0.42899999999999999,7.6520000000000001]
[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,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,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,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,"2014-10-30T14:00:00","2014-10-30T22:00:00",8.2000000000000003E-2,4.383]
[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,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,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,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,"2014-11-01T11:00:00","2014-11-01T19:00:00",0,1.6]
[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,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,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,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,"2014-11-05T18:00:00","2014-11-06T02:00:00",1.7000000000000001E-2,2.9710000000000001]
[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,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,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,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,"2014-11-07T15:00:00","2014-11-07T23:00:00",0.23400000000000001,6.1219999999999999]
[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,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,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,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,"2014-11-09T12:00:00","2014-11-09T20:00:00",4.9000000000000002E-2,3.8079999999999998]
[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,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,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,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,"2014-11-13T19:00:00","2014-11-14T03:00:00",0.255,6.306]
[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,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,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,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,"2014-11-15T16:00:00","2014-11-16",0.16800000000000001,5.4779999999999998]
[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,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,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,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,"2014-11-20T07:00:00","2014-11-20T15:00:00",9.4E-2,4.5629999999999997]
[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,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,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,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,"2014-11-21T19:00:00","2014-11-22T03:00:00",3.1E-2,3.4049999999999998]
[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,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,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,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,"2014-11-23T16:00:00","2014-11-24",0.14000000000000001,5.165]
[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,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,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,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,"2014-11-27T23:00:00","2014-11-28T07:00:00",0.379,7.2889999999999997]
[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,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,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,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,"2014-11-29T20:00:00","2014-11-30T04:00:00",0.14899999999999999,5.2670000000000003]
[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,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,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,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,"2014-12-04T14:00:00","2014-12-04T22:00:00",0.10299999999999999,4.6970000000000001]
[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,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,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,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,"2014-12-06","2014-12-06T08:00:00",0.435,7.7039999999999997]
[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,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,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,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,"2014-12-08T08:00:00","2014-12-08T16:00:00",0.76200000000000001,10.335000000000001]
[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,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,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,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,"2014-12-12T03:00:00","2014-12-12T11:00:00",6.4000000000000001E-2,4.0839999999999996]
[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,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,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,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,"2014-12-14","2014-12-14T08:00:00",0.41,7.5209999999999999]
[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,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,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,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,"2014-12-18T18:00:00","2014-12-19T02:00:00",0.42499999999999999,7.6230000000000002]
[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,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,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,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,"2014-12-20T04:00:00","2014-12-20T12:00:00",0.11600000000000001,4.8659999999999997]
[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,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,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,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,"2014-12-24T22:00:00","2014-12-25T06:00:00",0.32100000000000001,6.8460000000000001]
[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,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,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,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,"2014-12-26T19:00:00","2014-12-27T03:00:00",0.49099999999999999,8.1080000000000005]
[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,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,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,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,"2014-12-28T05:00:00","2014-12-28T13:00:00",0.155,5.3289999999999997]
[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,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,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,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,"2014-12-30T17:00:00","2014-12-31T01:00:00",0.34300000000000003,7.0119999999999996]
[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,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,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,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,"2014-12-30T18:00:00","2014-12-31T02:00:00",0.35199999999999998,7.085]
[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,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,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,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,"2014-12-30T19:00:00","2014-12-31T03:00:00",0.34899999999999998,7.0620000000000003]
[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,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,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,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,"2014-12-30T20:00:00","2014-12-31T04:00:00",0.32800000000000001,6.891]
[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,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,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,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,"2014-12-30T21:00:00","2014-12-31T05:00:00",0.316,6.8090000000000002]
[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,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,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,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,"2014-12-30T22:00:00","2014-12-31T06:00:00",0.3,6.6820000000000004]
[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,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,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,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,"2014-12-30T23:00:00","2014-12-31T07:00:00",0.317,6.8129999999999997]
[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,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,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,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,"2014-12-31","2014-12-31T08:00:00",0.42899999999999999,7.649]
[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,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,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,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,"2014-12-31T01:00:00","2014-12-31T09:00:00",0.41399999999999998,7.5510000000000002]
[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,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,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,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,"2014-12-31T02:00:00","2014-12-31T10:00:00",0.34499999999999997,7.0309999999999997]
[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,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,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,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,"2014-12-31T03:00:00","2014-12-31T11:00:00",0.32400000000000001,6.8650000000000002]
[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,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,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,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,"2014-12-31T04:00:00","2014-12-31T12:00:00",0.32700000000000001,6.8879999999999999]
[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,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,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,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,"2014-12-31T05:00:00","2014-12-31T13:00:00",0.32500000000000001,6.8730000000000002]
[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,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,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,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,"2014-12-31T06:00:00","2014-12-31T14:00:00",0.33200000000000002,6.923]
[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,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,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,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,"2014-12-31T07:00:00","2014-12-31T15:00:00",0.34399999999999997,7.0250000000000004]
[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,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,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,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,"2014-12-31T08:00:00","2014-12-31T16:00:00",0.318,6.8220000000000001]
[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,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,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,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,"2014-12-31T09:00:00","2014-12-31T17:00:00",0.23499999999999999,6.1289999999999996]
[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,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,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,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,"2014-12-31T10:00:00","2014-12-31T18:00:00",0.22,5.9939999999999998]
[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,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,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,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,"2014-12-31T11:00:00","2014-12-31T19:00:00",0.27100000000000002,6.4379999999999997]
[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,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,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,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,"2014-12-31T12:00:00","2014-12-31T20:00:00",0.33300000000000002,6.9370000000000003]
[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,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,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,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,"2014-12-31T13:00:00","2014-12-31T21:00:00",0.34300000000000003,7.0170000000000003]
[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,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,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,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,"2014-12-31T14:00:00","2014-12-31T22:00:00",0.34399999999999997,7.0279999999999996]
[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,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,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,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,"2014-12-31T15:00:00","2014-12-31T23:00:00",0.33400000000000002,6.9470000000000001]
[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,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,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,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,"2014-12-31T16:00:00","2015-01-01",0.35499999999999998,7.109]
[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,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,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,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,"2014-12-31T17:00:00","2015-01-01T01:00:00",0.41199999999999998,7.5279999999999996]
[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,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,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,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,"2014-12-31T18:00:00","2015-01-01T02:00:00",0.53,8.3930000000000007]
[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,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,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,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,"2014-12-31T19:00:00","2015-01-01T03:00:00",0.623,9.1010000000000009]
[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,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,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,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,"2014-12-31T20:00:00","2015-01-01T04:00:00",0.66300000000000003,9.4209999999999994]
[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,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,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,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,"2014-12-31T21:00:00","2015-01-01T05:00:00",0.622,9.0939999999999994]
[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,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,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,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,"2014-12-31T22:00:00","2015-01-01T06:00:00",0.56100000000000005,8.6259999999999994]
[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,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,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,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,"2014-12-31T23:00:00","2015-01-01T07:00:00",0.60299999999999998,8.9420000000000002]

{"sheet":"Input RE","index":19,"n_rows":379,"n_cols":57,"rows_kept":379,"cut":false,"hidden":false,"merged":[[378,3,378,7]]}
[]
[]
[null,null,"Select PV costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[null,null,"PV CAPEX",{"$f":"Background!O4","v":70000},null,null,"PHP/kW"]
[null,null,"PV OPEX",{"$f":"Background!O5","v":1400},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O6","v":20},null,null,"years"]
[]
[null,null,"Select PV size","Default"]
[]
[null,null,"PV capacity existing eligible",0,null,null,"kW"]
[null,null,"PV capacity existing non-eligible",0,null,null,"kW"]
[null,null,"PV capacity new",{"$f":"Background!Q5","v":0}]
[null,null,"PV capacity total",{"$f":"SUM(D12:D14)","v":0},{"$f":"SUM(E12:E14)","v":0},null,"kW"]
[]
[]
[]
[null,null,"Select location","Luzon",null,null,"Region"]
[]
[null,null,"Select irradiance parameters","Default"]
[]
[null,null,"Average daily energy output ",{"$f":"IF('Input RE'!$D19=Background!$X$2,'Calc Solar'!H171,IF('Input RE'!$D19=Background!$X$3,'Calc Solar'!I171,'Calc Solar'!J171))","v":3.7388993559205406},null,null,"kWh/kWp"]
[]
[]
[]
[null,null,"Select wind park costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[null,null,"Wind  CAPEX",{"$f":"Background!Q14","v":100000},null,null,"PHP/kW"]
[null,null,"Wind OPEX",{"$f":"Background!Q15","v":2000},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!Q16","v":20},null,null,"years"]
[]
[null,null,"Select wind park size","Default"]
[]
[null,null,"Mean wind speed (at 50m height)",10,null,null,"m/s"]
[null,null,"Wind park capacity eligible",0,null,null,"kW"]
[null,null,"Wind park capacity non-eligible",0,null,null,"kW"]
[null,null,"Wind park capacity new",{"$f":"Background!Q11","v":0},null,null,"kW"]
[null,null,"Wind park capacity total",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},null,"kW"]
[null,null,"Wind turbine type",{"$f":"Background!Q12","v":0},null,null,"kW"]
[null,null,"Hub height",{"$f":"VLOOKUP('Input RE'!D41,Background!$BC$20:$BD$24,2,FALSE)","v":0},{"$f":"VLOOKUP('Input RE'!E41,Background!$BC$20:$BD$24,2,FALSE)","v":0},null,"m"]
[]
[]
[]
[null,null,"Select hydro plant costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Hydro CAPEX",{"$f":"Background!O$14","v":200000},null,null,"PHP/kW"]
[null,null,"Hydro OPEX",{"$f":"Background!O$15","v":5000},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O$6","v":20},null,null,"years"]
[]
[null,null,"Select hydro plant size","Default"]
[]
[null,null,"Hydro capacity potential - new ",{"$f":"Background!O$11","v":0},null,null,"kWp"]
[null,null,"Net head - new ",null,null,null,"m"]
[null,null,"Water flow - new ",null,null,null,"m3/s"]
[null,null,"Capacity factor - new ",{"$f":"Background!$O$12","v":0.5}]
[null,null,"Hydro capacity - new",{"$f":"Background!O$11*Background!O$12","v":0},{"$f":"IF(D54=\"Individual\",E56*E59,Background!$BL$9*E59)","v":0},null,"kW"]
[null,null,"Hydro capacity existing eligible ",0,null,null,"kW"]
[null,null,"Hydro capacity existing non-eligible",0,null,null,"kW"]
[null,null,"Hydro capacity total ",{"$f":"SUM(D60:D62)","v":0},{"$f":"SUM(E60:E62)","v":0},null,"kW"]
[]
[]
[]
[null,null,"Select biomass / Waste-to-Energy power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE68/Background!CB59","v":{"$error":"#DIV/0!"}}]
[null,null,"Biomass feedstock type","Bagasse"]
[null,null,"Biomass plant CAPEX ",{"$f":"Background!$R$20","v":271537.5},null,null,"PHP/kW"]
[null,null,"Biomass plant OPEX var. ",{"$f":"Background!$R$22","v":0.22836999999999999},null,null,"PHP/kWh"]
[null,null,"Biomass plant OPEX fix. ",{"$f":"Background!$R$21*D71","v":12898.031250000002},null,null,"PHP/kW/y"]
[null,null,"power plant efficiency (high load)",{"$f":"Background!$R$19","v":0.25}]
[null,null,"feedstock heating value",{"$f":"VLOOKUP(D70,Background!$N$21:$P$29,2,FALSE)","v":4.5999999999999996},null,null,"kWh/kg"]
[null,null,"Fuel per kWh (high load)",{"$f":"(1/D75)/D74","v":0.86956521739130443},{"$f":"IF($D$67=\"Default\",\"\",(1/E75)/E74)","v":""},null,"kg/kWh "]
[null,null,"Biomass fuel costs",{"$f":"VLOOKUP(D70,Background!$N$21:$P$29,3,FALSE)","v":2.25},null,null,"PHP/kg"]
[null,null,"Life span",{"$f":"Background!$R$23","v":10},null,null,"years"]
[]
[null,null,"Select biomass /  Waste-to-Energy plant size","Default"]
[]
[null,null,"Number of biomass plant units",{"$f":"1","v":1},null,null,null,null,null,{"$f":"1","v":1},1]
[null,null,"Biomass power plant capacity existing eligible",0,null,null,"kW",null,null,{"$f":"Background!$R$24","v":0},40,null,"capacity in kW"]
[null,null,"Biomass power plant capacity existing non-eligible",0,null,null,"kW",null,null,{"$f":"J83","v":0},40,null,"capacity in kW"]
[null,null,"Biomass power plant capacity new",{"$f":"Background!$R$24","v":0},null,null,"kW"]
[null,null,"Biomass power plant capacity total",{"$f":"SUM(D83:D85)","v":0},{"$f":"SUM(E83:E85)","v":0},null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D86","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","A"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D107","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","B"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","C"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","D"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","E"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","F"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","G"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","H"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","I"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel GenCo type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant name","J"]
[null,null,"Diesel plant CAPEX ",{"$f":"Background!M$4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel plant OPEX var. ",{"$f":"Background!M$5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel plant OPEX fix. ",{"$f":"Background!M$6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh",{"$f":"Background!M$7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M$9","v":35},null,null,"PHP/liter"]
[null,null,"Minimum GenCo offtake",0,null,null,"MWh/year"]
[null,null,"Maximum GenCo offtake",{"$f":"'Existing Load'!$I$37*2","v":0},null,null,"MWh/year"]
[null,null,"Life span",{"$f":"Background!M$11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Diesel GenCo total capacity",0,null,null,"kW"]
[null,null,"Diesel GenCo operational capacity",0,null,null,"kW"]
[null,null,"Capacity of smallest unit",0,null,null,"kW"]
[]
[]
[]
[null,null,"Select battery type","Lithium-Ion"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Battery system CAPEX",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$311=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$Q$6","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$f":"Background!Q4","v":0.12}]
[null,null,"Project duration",{"$f":"Background!Q8","v":20},null,null,"years"]
[null,null,"Distribution losses",{"$f":"Background!Q9","v":0.05}]
[null,null,"System stability factor",{"$f":"Background!Q10","v":0.4},null,null,"% of load"]
[]
[null,null,"Fixed project development costs",{"$f":"Background!M12","v":500000},null,null,"PHP"]
[null,null,"Fixed other initial costs",{"$f":"Background!M13","v":0},null,null,"PHP"]
[null,null,"Fixed other opex",{"$f":"Background!M14","v":0},null,null,"PHP/year"]
[null,null,"Fixed personnel costs",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$f":"Background!M17","v":0},null,null,"PHP"]
[null,null,"Fixed grid OPEX",{"$f":"Background!M18","v":0},null,null,"PHP/year"]
[null,null,"Life span",{"$f":"Background!M19","v":20},null,null,"years"]
[]
[]
[]
[null,null,"RE Certificates (REC)","Default"]
[]
[null,null,null,"Value (Default)","Value (Individual)"]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalen total",{"$f":"D359*D360","v":0},{"$f":"E360*E359","v":0},null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[null,null,null,null,null,null,"MWh"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"PV capacity total",{"$f":"IF($D$10=\"Default\",D15,\"\")","v":0},{"$f":"IF($D$10=\"Default\",\"\",E15)","v":""},null,"kW"]
[null,null,"Wind capacity total",{"$f":"IF($D$34=\"Default\",D40,\"\")","v":0},{"$f":"IF($D$34=\"Default\",\"\",E40)","v":""},null,"kW"]
[null,null,"Hydro capacity total",{"$f":"IF($D$54=\"Default\",D63,\"\")","v":0},{"$f":"IF($D$54=\"Default\",\"\",E63)","v":""},null,"kW"]
[null,null,"Biomass capacity total",{"$f":"IF($D$80=\"Default\",D86,\"\")","v":0},{"$f":"IF($D$80=\"Default\",\"\",E86)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$323=\"Default\",$D$325,\"\")","v":0},{"$f":"IF($D$323=\"Default\",\"\",$E$325)","v":""},null,"kWh"]
[null,null,"Diesel operational capacity total",{"$f":"IF(IF($D$105=\"Default\",D$107,\"0\")+IF($D$127=\"Default\",D$129,\"0\")+IF($D$149=\"Default\",D$151,\"0\")+IF($D$171=\"Default\",D$173,\"0\")+IF($D$193=\"Default\",D$195,\"0\")+IF($D$215=\"Default\",D$217,\"0\")+IF($D$237=\"Default\",D$239,\"0\")+IF($D$259=\"Default\",D$261,\"0\")+IF($D$281=\"Default\",D$283,\"0\")+IF($D$303=\"Default\",D$305,\"0\")>0,(IF($D$105=\"Default\",D$107,\"0\")+IF($D$127=\"Default\",D$129,\"0\")+IF($D$149=\"Default\",D$151,\"0\")+IF($D$171=\"Default\",D$173,\"0\")+IF($D$193=\"Default\",D$195,\"0\")+IF($D$215=\"Default\",D$217,\"0\")+IF($D$237=\"Default\",D$239,\"0\")+IF($D$259=\"Default\",D$261,\"0\")+IF($D$281=\"Default\",D$283,\"0\")+IF($D$303=\"Default\",D$305,\"0\")),\"\")","v":""},{"$f":"IF(IF($D$105=\"Individual\",E$108,\"0\")+IF($D$127=\"Individual\",E$130,\"0\")+IF($D$149=\"Individual\",E$152,\"0\")+IF($D$171=\"Individual\",E$174,\"0\")+IF($D$193=\"Individual\",E$196,\"0\")+IF($D$215=\"Individual\",E$218,\"0\")+IF($D$237=\"Individual\",E$240,\"0\")+IF($D$259=\"Individual\",E$262,\"0\")+IF($D$281=\"Individual\",E$284,\"0\")+IF($D$303=\"Individual\",E$306,\"0\")>0,(IF($D$105=\"Individual\",E$108,\"0\")+IF($D$127=\"Individual\",E$130,\"0\")+IF($D$149=\"Individual\",E$152,\"0\")+IF($D$171=\"Individual\",E$174,\"0\")+IF($D$193=\"Individual\",E$196,\"0\")+IF($D$215=\"Individual\",E$218,\"0\")+IF($D$237=\"Individual\",E$240,\"0\")+IF($D$259=\"Individual\",E$262,\"0\")+IF($D$281=\"Individual\",E$284,\"0\")+IF($D$303=\"Individual\",E$306,\"0\")),\"\")","v":""},null,"kW"]
[]
[]
[null,null,"RE-diesel-battery simulation"]
[null,null,null,"Please note: The simulation can take some minutes.  \nplease DO NOT interrupt the simulation because afterwards the SPT might not work normally anymore. If you still need to interrupt, afterwards please restart the SPT from a previously saved version. "]

{"sheet":"Simulation Results RE","index":20,"n_rows":72,"n_cols":53,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,39,1,40],[1,41,1,42],[1,43,1,44],[1,45,1,46],[71,1,71,5],[1,27,1,28],[1,29,1,30],[1,31,1,32],[1,33,1,34],[1,35,1,36],[1,37,1,38]]}
[]
[null,"Techno-economic Results - RE hybrid system",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,{"$f":"Background!AB115","v":"GenCo A"},null,{"$f":"Background!AD115","v":"GenCo B"},null,{"$f":"Background!AF115","v":"GenCo C"},null,{"$f":"Background!AH115","v":"GenCo D"},null,{"$f":"Background!AJ115","v":"GenCo E"},null,{"$f":"Background!AL115","v":"GenCo F"},null,{"$f":"Background!AN115","v":"GenCo G"},null,{"$f":"Background!AP115","v":"GenCo H"},null,{"$f":"Background!AR115","v":"GenCo I"},null,{"$f":"Background!AT115","v":"GenCo J"}]
[null,{"$f":"Background!A88","v":"Year"},{"$f":"Background!C116","v":"LCOE [PHP/kWh]"},{"$f":"Background!D116","v":"RE share eligible"},{"$f":"Background!E116","v":"Consumption (+losses) [MWh]"},{"$f":"Background!F116","v":"Peak load [kW]"},{"$f":"Background!G116","v":"Distribution losses [MWh]"},{"$f":"Background!H116","v":"PV generation potential [MWh]"},{"$f":"Background!I116","v":"Existing non-eligible PV electricity consumed [MWh]"},{"$f":"Background!J116","v":"Existing eligible PV electricity consumed [MWh]"},{"$f":"Background!K116","v":"New PV electricity consumed  [MWh]"},{"$f":"Background!L116","v":"Wind energy generation potential [MWh]"},{"$f":"Background!M116","v":"Existing non-eligible Wind electricity consumed [MWh]"},{"$f":"Background!N116","v":"Existing eligible Wind electricity consumed [MWh]"},{"$f":"Background!O116","v":"New Wind electricity consumed   [MWh]"},{"$f":"Background!P116","v":"Hydro energy generation potential [MWh]"},{"$f":"Background!Q116","v":"Existing non-eligible Hydro electricity consumed [MWh]"},{"$f":"Background!R116","v":"Existing eligible Hydro electricity consumed [MWh]"},{"$f":"Background!S116","v":"New Hydro electricity consumed   [MWh]"},{"$f":"Background!T116","v":"Biomass energy generation  [MWh]"},{"$f":"Background!U116","v":"Existing non-eligible Biomass electricity consumed [MWh]"},{"$f":"Background!V116","v":"Existing eligible Biomass electricity consumed [MWh]"},{"$f":"Background!W116","v":"New Biomass electricity consumed   [MWh]"},{"$f":"Background!X116","v":"Biomass feedstock consumption [kg]"},{"$f":"Background!Y116","v":"Biomass feedstock  costs [PHP]"},{"$f":"Background!Z116","v":"Biomass OPEX  [PHP]"},{"$f":"Background!AA116","v":"Total RE electricity consumed [MWh]"},{"$f":"Background!AB116","v":"Diesel generation [MWh]"},{"$f":"Background!AC116","v":"Diesel consumption [L]"},{"$f":"Background!AD116","v":"Diesel generation [MWh]"},{"$f":"Background!AE116","v":"Diesel consumption [L]"},{"$f":"Background!AF116","v":"Diesel generation [MWh]"},{"$f":"Background!AG116","v":"Diesel consumption [L]"},{"$f":"Background!AH116","v":"Diesel generation [MWh]"},{"$f":"Background!AI116","v":"Diesel consumption [L]"},{"$f":"Background!AJ116","v":"Diesel generation [MWh]"},{"$f":"Background!AK116","v":"Diesel consumption [L]"},{"$f":"Background!AL116","v":"Diesel generation [MWh]"},{"$f":"Background!AM116","v":"Diesel consumption [L]"},{"$f":"Background!AN116","v":"Diesel generation [MWh]"},{"$f":"Background!AO116","v":"Diesel consumption [L]"},{"$f":"Background!AP116","v":"Diesel generation [MWh]"},{"$f":"Background!AQ116","v":"Diesel consumption [L]"},{"$f":"Background!AR116","v":"Diesel generation [MWh]"},{"$f":"Background!AS116","v":"Diesel consumption [L]"},{"$f":"Background!AT116","v":"Diesel generation [MWh]"},{"$f":"Background!AU116","v":"Diesel consumption [L]"},{"$f":"Background!AV116","v":"Total diesel electricity generation [MWh]"},{"$f":"Background!AW116","v":"Total diesel electricity consumed [MWh]"},{"$f":"Background!AX116","v":"Total diesel excess [MWh]"},{"$f":"Background!AY116","v":"Total diesel fuel consumption [l]"},{"$f":"Background!BB116","v":"Battery discharge [MWh]"},{"$f":"Background!BC116","v":"Unmet load  [MWh]"}]
[null,{"$f":"Background!A117","v":1},{"$f":"Background!C117","v":0},{"$f":"Background!D117","v":0},{"$f":"Background!E117","v":0},{"$f":"Background!F117","v":0},{"$f":"Background!G117","v":0},{"$f":"Background!H117","v":0},{"$f":"Background!I117","v":0},{"$f":"Background!J117","v":0},{"$f":"Background!K117","v":0},{"$f":"Background!L117","v":0},{"$f":"Background!M117","v":0},{"$f":"Background!N117","v":0},{"$f":"Background!O117","v":0},{"$f":"Background!P117","v":0},{"$f":"Background!Q117","v":0},{"$f":"Background!R117","v":0},{"$f":"Background!S117","v":0},{"$f":"Background!T117","v":0},{"$f":"Background!U117","v":0},{"$f":"Background!V117","v":0},{"$f":"Background!W117","v":0},{"$f":"Background!X117","v":0},{"$f":"Background!Y117","v":0},{"$f":"Background!Z117","v":0},{"$f":"Background!AA117","v":0},{"$f":"Background!AB117","v":0},{"$f":"Background!AC117","v":0},{"$f":"Background!AD117","v":0},{"$f":"Background!AE117","v":0},{"$f":"Background!AF117","v":0},{"$f":"Background!AG117","v":0},{"$f":"Background!AH117","v":0},{"$f":"Background!AI117","v":0},{"$f":"Background!AJ117","v":0},{"$f":"Background!AK117","v":0},{"$f":"Background!AL117","v":0},{"$f":"Background!AM117","v":0},{"$f":"Background!AN117","v":0},{"$f":"Background!AO117","v":0},{"$f":"Background!AP117","v":0},{"$f":"Background!AQ117","v":0},{"$f":"Background!AR117","v":0},{"$f":"Background!AS117","v":0},{"$f":"Background!AT117","v":0},{"$f":"Background!AU117","v":0},{"$f":"Background!AV117","v":0},{"$f":"Background!AW117","v":0},{"$f":"Background!AX117","v":0},{"$f":"Background!AY117","v":0},{"$f":"Background!BB117","v":0},{"$f":"Background!BC117","v":0}]
[null,{"$f":"Background!A118","v":2},{"$f":"Background!C118","v":0},{"$f":"Background!D118","v":0},{"$f":"Background!E118","v":0},{"$f":"Background!F118","v":0},{"$f":"Background!G118","v":0},{"$f":"Background!H118","v":0},{"$f":"Background!I118","v":0},{"$f":"Background!J118","v":0},{"$f":"Background!K118","v":0},{"$f":"Background!L118","v":0},{"$f":"Background!M118","v":0},{"$f":"Background!N118","v":0},{"$f":"Background!O118","v":0},{"$f":"Background!P118","v":0},{"$f":"Background!Q118","v":0},{"$f":"Background!R118","v":0},{"$f":"Background!S118","v":0},{"$f":"Background!T118","v":0},{"$f":"Background!U118","v":0},{"$f":"Background!V118","v":0},{"$f":"Background!W118","v":0},{"$f":"Background!X118","v":0},{"$f":"Background!Y118","v":0},{"$f":"Background!Z118","v":0},{"$f":"Background!AA118","v":0},{"$f":"Background!AB118","v":0},{"$f":"Background!AC118","v":0},{"$f":"Background!AD118","v":0},{"$f":"Background!AE118","v":0},{"$f":"Background!AF118","v":0},{"$f":"Background!AG118","v":0},{"$f":"Background!AH118","v":0},{"$f":"Background!AI118","v":0},{"$f":"Background!AJ118","v":0},{"$f":"Background!AK118","v":0},{"$f":"Background!AL118","v":0},{"$f":"Background!AM118","v":0},{"$f":"Background!AN118","v":0},{"$f":"Background!AO118","v":0},{"$f":"Background!AP118","v":0},{"$f":"Background!AQ118","v":0},{"$f":"Background!AR118","v":0},{"$f":"Background!AS118","v":0},{"$f":"Background!AT118","v":0},{"$f":"Background!AU118","v":0},{"$f":"Background!AV118","v":0},{"$f":"Background!AW118","v":0},{"$f":"Background!AX118","v":0},{"$f":"Background!AY118","v":0},{"$f":"Background!BB118","v":0},{"$f":"Background!BC118","v":0}]
[null,{"$f":"Background!A119","v":3},{"$f":"Background!C119","v":0},{"$f":"Background!D119","v":0},{"$f":"Background!E119","v":0},{"$f":"Background!F119","v":0},{"$f":"Background!G119","v":0},{"$f":"Background!H119","v":0},{"$f":"Background!I119","v":0},{"$f":"Background!J119","v":0},{"$f":"Background!K119","v":0},{"$f":"Background!L119","v":0},{"$f":"Background!M119","v":0},{"$f":"Background!N119","v":0},{"$f":"Background!O119","v":0},{"$f":"Background!P119","v":0},{"$f":"Background!Q119","v":0},{"$f":"Background!R119","v":0},{"$f":"Background!S119","v":0},{"$f":"Background!T119","v":0},{"$f":"Background!U119","v":0},{"$f":"Background!V119","v":0},{"$f":"Background!W119","v":0},{"$f":"Background!X119","v":0},{"$f":"Background!Y119","v":0},{"$f":"Background!Z119","v":0},{"$f":"Background!AA119","v":0},{"$f":"Background!AB119","v":0},{"$f":"Background!AC119","v":0},{"$f":"Background!AD119","v":0},{"$f":"Background!AE119","v":0},{"$f":"Background!AF119","v":0},{"$f":"Background!AG119","v":0},{"$f":"Background!AH119","v":0},{"$f":"Background!AI119","v":0},{"$f":"Background!AJ119","v":0},{"$f":"Background!AK119","v":0},{"$f":"Background!AL119","v":0},{"$f":"Background!AM119","v":0},{"$f":"Background!AN119","v":0},{"$f":"Background!AO119","v":0},{"$f":"Background!AP119","v":0},{"$f":"Background!AQ119","v":0},{"$f":"Background!AR119","v":0},{"$f":"Background!AS119","v":0},{"$f":"Background!AT119","v":0},{"$f":"Background!AU119","v":0},{"$f":"Background!AV119","v":0},{"$f":"Background!AW119","v":0},{"$f":"Background!AX119","v":0},{"$f":"Background!AY119","v":0},{"$f":"Background!BB119","v":0},{"$f":"Background!BC119","v":0}]
[null,{"$f":"Background!A120","v":4},{"$f":"Background!C120","v":0},{"$f":"Background!D120","v":0},{"$f":"Background!E120","v":0},{"$f":"Background!F120","v":0},{"$f":"Background!G120","v":0},{"$f":"Background!H120","v":0},{"$f":"Background!I120","v":0},{"$f":"Background!J120","v":0},{"$f":"Background!K120","v":0},{"$f":"Background!L120","v":0},{"$f":"Background!M120","v":0},{"$f":"Background!N120","v":0},{"$f":"Background!O120","v":0},{"$f":"Background!P120","v":0},{"$f":"Background!Q120","v":0},{"$f":"Background!R120","v":0},{"$f":"Background!S120","v":0},{"$f":"Background!T120","v":0},{"$f":"Background!U120","v":0},{"$f":"Background!V120","v":0},{"$f":"Background!W120","v":0},{"$f":"Background!X120","v":0},{"$f":"Background!Y120","v":0},{"$f":"Background!Z120","v":0},{"$f":"Background!AA120","v":0},{"$f":"Background!AB120","v":0},{"$f":"Background!AC120","v":0},{"$f":"Background!AD120","v":0},{"$f":"Background!AE120","v":0},{"$f":"Background!AF120","v":0},{"$f":"Background!AG120","v":0},{"$f":"Background!AH120","v":0},{"$f":"Background!AI120","v":0},{"$f":"Background!AJ120","v":0},{"$f":"Background!AK120","v":0},{"$f":"Background!AL120","v":0},{"$f":"Background!AM120","v":0},{"$f":"Background!AN120","v":0},{"$f":"Background!AO120","v":0},{"$f":"Background!AP120","v":0},{"$f":"Background!AQ120","v":0},{"$f":"Background!AR120","v":0},{"$f":"Background!AS120","v":0},{"$f":"Background!AT120","v":0},{"$f":"Background!AU120","v":0},{"$f":"Background!AV120","v":0},{"$f":"Background!AW120","v":0},{"$f":"Background!AX120","v":0},{"$f":"Background!AY120","v":0},{"$f":"Background!BB120","v":0},{"$f":"Background!BC120","v":0}]
[null,{"$f":"Background!A121","v":5},{"$f":"Background!C121","v":0},{"$f":"Background!D121","v":0},{"$f":"Background!E121","v":0},{"$f":"Background!F121","v":0},{"$f":"Background!G121","v":0},{"$f":"Background!H121","v":0},{"$f":"Background!I121","v":0},{"$f":"Background!J121","v":0},{"$f":"Background!K121","v":0},{"$f":"Background!L121","v":0},{"$f":"Background!M121","v":0},{"$f":"Background!N121","v":0},{"$f":"Background!O121","v":0},{"$f":"Background!P121","v":0},{"$f":"Background!Q121","v":0},{"$f":"Background!R121","v":0},{"$f":"Background!S121","v":0},{"$f":"Background!T121","v":0},{"$f":"Background!U121","v":0},{"$f":"Background!V121","v":0},{"$f":"Background!W121","v":0},{"$f":"Background!X121","v":0},{"$f":"Background!Y121","v":0},{"$f":"Background!Z121","v":0},{"$f":"Background!AA121","v":0},{"$f":"Background!AB121","v":0},{"$f":"Background!AC121","v":0},{"$f":"Background!AD121","v":0},{"$f":"Background!AE121","v":0},{"$f":"Background!AF121","v":0},{"$f":"Background!AG121","v":0},{"$f":"Background!AH121","v":0},{"$f":"Background!AI121","v":0},{"$f":"Background!AJ121","v":0},{"$f":"Background!AK121","v":0},{"$f":"Background!AL121","v":0},{"$f":"Background!AM121","v":0},{"$f":"Background!AN121","v":0},{"$f":"Background!AO121","v":0},{"$f":"Background!AP121","v":0},{"$f":"Background!AQ121","v":0},{"$f":"Background!AR121","v":0},{"$f":"Background!AS121","v":0},{"$f":"Background!AT121","v":0},{"$f":"Background!AU121","v":0},{"$f":"Background!AV121","v":0},{"$f":"Background!AW121","v":0},{"$f":"Background!AX121","v":0},{"$f":"Background!AY121","v":0},{"$f":"Background!BB121","v":0},{"$f":"Background!BC121","v":0}]
[null,{"$f":"Background!A122","v":6},{"$f":"Background!C122","v":0},{"$f":"Background!D122","v":0},{"$f":"Background!E122","v":0},{"$f":"Background!F122","v":0},{"$f":"Background!G122","v":0},{"$f":"Background!H122","v":0},{"$f":"Background!I122","v":0},{"$f":"Background!J122","v":0},{"$f":"Background!K122","v":0},{"$f":"Background!L122","v":0},{"$f":"Background!M122","v":0},{"$f":"Background!N122","v":0},{"$f":"Background!O122","v":0},{"$f":"Background!P122","v":0},{"$f":"Background!Q122","v":0},{"$f":"Background!R122","v":0},{"$f":"Background!S122","v":0},{"$f":"Background!T122","v":0},{"$f":"Background!U122","v":0},{"$f":"Background!V122","v":0},{"$f":"Background!W122","v":0},{"$f":"Background!X122","v":0},{"$f":"Background!Y122","v":0},{"$f":"Background!Z122","v":0},{"$f":"Background!AA122","v":0},{"$f":"Background!AB122","v":0},{"$f":"Background!AC122","v":0},{"$f":"Background!AD122","v":0},{"$f":"Background!AE122","v":0},{"$f":"Background!AF122","v":0},{"$f":"Background!AG122","v":0},{"$f":"Background!AH122","v":0},{"$f":"Background!AI122","v":0},{"$f":"Background!AJ122","v":0},{"$f":"Background!AK122","v":0},{"$f":"Background!AL122","v":0},{"$f":"Background!AM122","v":0},{"$f":"Background!AN122","v":0},{"$f":"Background!AO122","v":0},{"$f":"Background!AP122","v":0},{"$f":"Background!AQ122","v":0},{"$f":"Background!AR122","v":0},{"$f":"Background!AS122","v":0},{"$f":"Background!AT122","v":0},{"$f":"Background!AU122","v":0},{"$f":"Background!AV122","v":0},{"$f":"Background!AW122","v":0},{"$f":"Background!AX122","v":0},{"$f":"Background!AY122","v":0},{"$f":"Background!BB122","v":0},{"$f":"Background!BC122","v":0}]
[null,{"$f":"Background!A123","v":7},{"$f":"Background!C123","v":0},{"$f":"Background!D123","v":0},{"$f":"Background!E123","v":0},{"$f":"Background!F123","v":0},{"$f":"Background!G123","v":0},{"$f":"Background!H123","v":0},{"$f":"Background!I123","v":0},{"$f":"Background!J123","v":0},{"$f":"Background!K123","v":0},{"$f":"Background!L123","v":0},{"$f":"Background!M123","v":0},{"$f":"Background!N123","v":0},{"$f":"Background!O123","v":0},{"$f":"Background!P123","v":0},{"$f":"Background!Q123","v":0},{"$f":"Background!R123","v":0},{"$f":"Background!S123","v":0},{"$f":"Background!T123","v":0},{"$f":"Background!U123","v":0},{"$f":"Background!V123","v":0},{"$f":"Background!W123","v":0},{"$f":"Background!X123","v":0},{"$f":"Background!Y123","v":0},{"$f":"Background!Z123","v":0},{"$f":"Background!AA123","v":0},{"$f":"Background!AB123","v":0},{"$f":"Background!AC123","v":0},{"$f":"Background!AD123","v":0},{"$f":"Background!AE123","v":0},{"$f":"Background!AF123","v":0},{"$f":"Background!AG123","v":0},{"$f":"Background!AH123","v":0},{"$f":"Background!AI123","v":0},{"$f":"Background!AJ123","v":0},{"$f":"Background!AK123","v":0},{"$f":"Background!AL123","v":0},{"$f":"Background!AM123","v":0},{"$f":"Background!AN123","v":0},{"$f":"Background!AO123","v":0},{"$f":"Background!AP123","v":0},{"$f":"Background!AQ123","v":0},{"$f":"Background!AR123","v":0},{"$f":"Background!AS123","v":0},{"$f":"Background!AT123","v":0},{"$f":"Background!AU123","v":0},{"$f":"Background!AV123","v":0},{"$f":"Background!AW123","v":0},{"$f":"Background!AX123","v":0},{"$f":"Background!AY123","v":0},{"$f":"Background!BB123","v":0},{"$f":"Background!BC123","v":0}]
[null,{"$f":"Background!A124","v":8},{"$f":"Background!C124","v":0},{"$f":"Background!D124","v":0},{"$f":"Background!E124","v":0},{"$f":"Background!F124","v":0},{"$f":"Background!G124","v":0},{"$f":"Background!H124","v":0},{"$f":"Background!I124","v":0},{"$f":"Background!J124","v":0},{"$f":"Background!K124","v":0},{"$f":"Background!L124","v":0},{"$f":"Background!M124","v":0},{"$f":"Background!N124","v":0},{"$f":"Background!O124","v":0},{"$f":"Background!P124","v":0},{"$f":"Background!Q124","v":0},{"$f":"Background!R124","v":0},{"$f":"Background!S124","v":0},{"$f":"Background!T124","v":0},{"$f":"Background!U124","v":0},{"$f":"Background!V124","v":0},{"$f":"Background!W124","v":0},{"$f":"Background!X124","v":0},{"$f":"Background!Y124","v":0},{"$f":"Background!Z124","v":0},{"$f":"Background!AA124","v":0},{"$f":"Background!AB124","v":0},{"$f":"Background!AC124","v":0},{"$f":"Background!AD124","v":0},{"$f":"Background!AE124","v":0},{"$f":"Background!AF124","v":0},{"$f":"Background!AG124","v":0},{"$f":"Background!AH124","v":0},{"$f":"Background!AI124","v":0},{"$f":"Background!AJ124","v":0},{"$f":"Background!AK124","v":0},{"$f":"Background!AL124","v":0},{"$f":"Background!AM124","v":0},{"$f":"Background!AN124","v":0},{"$f":"Background!AO124","v":0},{"$f":"Background!AP124","v":0},{"$f":"Background!AQ124","v":0},{"$f":"Background!AR124","v":0},{"$f":"Background!AS124","v":0},{"$f":"Background!AT124","v":0},{"$f":"Background!AU124","v":0},{"$f":"Background!AV124","v":0},{"$f":"Background!AW124","v":0},{"$f":"Background!AX124","v":0},{"$f":"Background!AY124","v":0},{"$f":"Background!BB124","v":0},{"$f":"Background!BC124","v":0}]
[null,{"$f":"Background!A125","v":9},{"$f":"Background!C125","v":0},{"$f":"Background!D125","v":0},{"$f":"Background!E125","v":0},{"$f":"Background!F125","v":0},{"$f":"Background!G125","v":0},{"$f":"Background!H125","v":0},{"$f":"Background!I125","v":0},{"$f":"Background!J125","v":0},{"$f":"Background!K125","v":0},{"$f":"Background!L125","v":0},{"$f":"Background!M125","v":0},{"$f":"Background!N125","v":0},{"$f":"Background!O125","v":0},{"$f":"Background!P125","v":0},{"$f":"Background!Q125","v":0},{"$f":"Background!R125","v":0},{"$f":"Background!S125","v":0},{"$f":"Background!T125","v":0},{"$f":"Background!U125","v":0},{"$f":"Background!V125","v":0},{"$f":"Background!W125","v":0},{"$f":"Background!X125","v":0},{"$f":"Background!Y125","v":0},{"$f":"Background!Z125","v":0},{"$f":"Background!AA125","v":0},{"$f":"Background!AB125","v":0},{"$f":"Background!AC125","v":0},{"$f":"Background!AD125","v":0},{"$f":"Background!AE125","v":0},{"$f":"Background!AF125","v":0},{"$f":"Background!AG125","v":0},{"$f":"Background!AH125","v":0},{"$f":"Background!AI125","v":0},{"$f":"Background!AJ125","v":0},{"$f":"Background!AK125","v":0},{"$f":"Background!AL125","v":0},{"$f":"Background!AM125","v":0},{"$f":"Background!AN125","v":0},{"$f":"Background!AO125","v":0},{"$f":"Background!AP125","v":0},{"$f":"Background!AQ125","v":0},{"$f":"Background!AR125","v":0},{"$f":"Background!AS125","v":0},{"$f":"Background!AT125","v":0},{"$f":"Background!AU125","v":0},{"$f":"Background!AV125","v":0},{"$f":"Background!AW125","v":0},{"$f":"Background!AX125","v":0},{"$f":"Background!AY125","v":0},{"$f":"Background!BB125","v":0},{"$f":"Background!BC125","v":0}]
[null,{"$f":"Background!A126","v":10},{"$f":"Background!C126","v":0},{"$f":"Background!D126","v":0},{"$f":"Background!E126","v":0},{"$f":"Background!F126","v":0},{"$f":"Background!G126","v":0},{"$f":"Background!H126","v":0},{"$f":"Background!I126","v":0},{"$f":"Background!J126","v":0},{"$f":"Background!K126","v":0},{"$f":"Background!L126","v":0},{"$f":"Background!M126","v":0},{"$f":"Background!N126","v":0},{"$f":"Background!O126","v":0},{"$f":"Background!P126","v":0},{"$f":"Background!Q126","v":0},{"$f":"Background!R126","v":0},{"$f":"Background!S126","v":0},{"$f":"Background!T126","v":0},{"$f":"Background!U126","v":0},{"$f":"Background!V126","v":0},{"$f":"Background!W126","v":0},{"$f":"Background!X126","v":0},{"$f":"Background!Y126","v":0},{"$f":"Background!Z126","v":0},{"$f":"Background!AA126","v":0},{"$f":"Background!AB126","v":0},{"$f":"Background!AC126","v":0},{"$f":"Background!AD126","v":0},{"$f":"Background!AE126","v":0},{"$f":"Background!AF126","v":0},{"$f":"Background!AG126","v":0},{"$f":"Background!AH126","v":0},{"$f":"Background!AI126","v":0},{"$f":"Background!AJ126","v":0},{"$f":"Background!AK126","v":0},{"$f":"Background!AL126","v":0},{"$f":"Background!AM126","v":0},{"$f":"Background!AN126","v":0},{"$f":"Background!AO126","v":0},{"$f":"Background!AP126","v":0},{"$f":"Background!AQ126","v":0},{"$f":"Background!AR126","v":0},{"$f":"Background!AS126","v":0},{"$f":"Background!AT126","v":0},{"$f":"Background!AU126","v":0},{"$f":"Background!AV126","v":0},{"$f":"Background!AW126","v":0},{"$f":"Background!AX126","v":0},{"$f":"Background!AY126","v":0},{"$f":"Background!BB126","v":0},{"$f":"Background!BC126","v":0}]
[null,{"$f":"Background!A127","v":11},{"$f":"Background!C127","v":0},{"$f":"Background!D127","v":0},{"$f":"Background!E127","v":0},{"$f":"Background!F127","v":0},{"$f":"Background!G127","v":0},{"$f":"Background!H127","v":0},{"$f":"Background!I127","v":0},{"$f":"Background!J127","v":0},{"$f":"Background!K127","v":0},{"$f":"Background!L127","v":0},{"$f":"Background!M127","v":0},{"$f":"Background!N127","v":0},{"$f":"Background!O127","v":0},{"$f":"Background!P127","v":0},{"$f":"Background!Q127","v":0},{"$f":"Background!R127","v":0},{"$f":"Background!S127","v":0},{"$f":"Background!T127","v":0},{"$f":"Background!U127","v":0},{"$f":"Background!V127","v":0},{"$f":"Background!W127","v":0},{"$f":"Background!X127","v":0},{"$f":"Background!Y127","v":0},{"$f":"Background!Z127","v":0},{"$f":"Background!AA127","v":0},{"$f":"Background!AB127","v":0},{"$f":"Background!AC127","v":0},{"$f":"Background!AD127","v":0},{"$f":"Background!AE127","v":0},{"$f":"Background!AF127","v":0},{"$f":"Background!AG127","v":0},{"$f":"Background!AH127","v":0},{"$f":"Background!AI127","v":0},{"$f":"Background!AJ127","v":0},{"$f":"Background!AK127","v":0},{"$f":"Background!AL127","v":0},{"$f":"Background!AM127","v":0},{"$f":"Background!AN127","v":0},{"$f":"Background!AO127","v":0},{"$f":"Background!AP127","v":0},{"$f":"Background!AQ127","v":0},{"$f":"Background!AR127","v":0},{"$f":"Background!AS127","v":0},{"$f":"Background!AT127","v":0},{"$f":"Background!AU127","v":0},{"$f":"Background!AV127","v":0},{"$f":"Background!AW127","v":0},{"$f":"Background!AX127","v":0},{"$f":"Background!AY127","v":0},{"$f":"Background!BB127","v":0},{"$f":"Background!BC127","v":0}]
[null,{"$f":"Background!A128","v":12},{"$f":"Background!C128","v":0},{"$f":"Background!D128","v":0},{"$f":"Background!E128","v":0},{"$f":"Background!F128","v":0},{"$f":"Background!G128","v":0},{"$f":"Background!H128","v":0},{"$f":"Background!I128","v":0},{"$f":"Background!J128","v":0},{"$f":"Background!K128","v":0},{"$f":"Background!L128","v":0},{"$f":"Background!M128","v":0},{"$f":"Background!N128","v":0},{"$f":"Background!O128","v":0},{"$f":"Background!P128","v":0},{"$f":"Background!Q128","v":0},{"$f":"Background!R128","v":0},{"$f":"Background!S128","v":0},{"$f":"Background!T128","v":0},{"$f":"Background!U128","v":0},{"$f":"Background!V128","v":0},{"$f":"Background!W128","v":0},{"$f":"Background!X128","v":0},{"$f":"Background!Y128","v":0},{"$f":"Background!Z128","v":0},{"$f":"Background!AA128","v":0},{"$f":"Background!AB128","v":0},{"$f":"Background!AC128","v":0},{"$f":"Background!AD128","v":0},{"$f":"Background!AE128","v":0},{"$f":"Background!AF128","v":0},{"$f":"Background!AG128","v":0},{"$f":"Background!AH128","v":0},{"$f":"Background!AI128","v":0},{"$f":"Background!AJ128","v":0},{"$f":"Background!AK128","v":0},{"$f":"Background!AL128","v":0},{"$f":"Background!AM128","v":0},{"$f":"Background!AN128","v":0},{"$f":"Background!AO128","v":0},{"$f":"Background!AP128","v":0},{"$f":"Background!AQ128","v":0},{"$f":"Background!AR128","v":0},{"$f":"Background!AS128","v":0},{"$f":"Background!AT128","v":0},{"$f":"Background!AU128","v":0},{"$f":"Background!AV128","v":0},{"$f":"Background!AW128","v":0},{"$f":"Background!AX128","v":0},{"$f":"Background!AY128","v":0},{"$f":"Background!BB128","v":0},{"$f":"Background!BC128","v":0}]
[null,{"$f":"Background!A129","v":13},{"$f":"Background!C129","v":0},{"$f":"Background!D129","v":0},{"$f":"Background!E129","v":0},{"$f":"Background!F129","v":0},{"$f":"Background!G129","v":0},{"$f":"Background!H129","v":0},{"$f":"Background!I129","v":0},{"$f":"Background!J129","v":0},{"$f":"Background!K129","v":0},{"$f":"Background!L129","v":0},{"$f":"Background!M129","v":0},{"$f":"Background!N129","v":0},{"$f":"Background!O129","v":0},{"$f":"Background!P129","v":0},{"$f":"Background!Q129","v":0},{"$f":"Background!R129","v":0},{"$f":"Background!S129","v":0},{"$f":"Background!T129","v":0},{"$f":"Background!U129","v":0},{"$f":"Background!V129","v":0},{"$f":"Background!W129","v":0},{"$f":"Background!X129","v":0},{"$f":"Background!Y129","v":0},{"$f":"Background!Z129","v":0},{"$f":"Background!AA129","v":0},{"$f":"Background!AB129","v":0},{"$f":"Background!AC129","v":0},{"$f":"Background!AD129","v":0},{"$f":"Background!AE129","v":0},{"$f":"Background!AF129","v":0},{"$f":"Background!AG129","v":0},{"$f":"Background!AH129","v":0},{"$f":"Background!AI129","v":0},{"$f":"Background!AJ129","v":0},{"$f":"Background!AK129","v":0},{"$f":"Background!AL129","v":0},{"$f":"Background!AM129","v":0},{"$f":"Background!AN129","v":0},{"$f":"Background!AO129","v":0},{"$f":"Background!AP129","v":0},{"$f":"Background!AQ129","v":0},{"$f":"Background!AR129","v":0},{"$f":"Background!AS129","v":0},{"$f":"Background!AT129","v":0},{"$f":"Background!AU129","v":0},{"$f":"Background!AV129","v":0},{"$f":"Background!AW129","v":0},{"$f":"Background!AX129","v":0},{"$f":"Background!AY129","v":0},{"$f":"Background!BB129","v":0},{"$f":"Background!BC129","v":0}]
[null,{"$f":"Background!A130","v":14},{"$f":"Background!C130","v":0},{"$f":"Background!D130","v":0},{"$f":"Background!E130","v":0},{"$f":"Background!F130","v":0},{"$f":"Background!G130","v":0},{"$f":"Background!H130","v":0},{"$f":"Background!I130","v":0},{"$f":"Background!J130","v":0},{"$f":"Background!K130","v":0},{"$f":"Background!L130","v":0},{"$f":"Background!M130","v":0},{"$f":"Background!N130","v":0},{"$f":"Background!O130","v":0},{"$f":"Background!P130","v":0},{"$f":"Background!Q130","v":0},{"$f":"Background!R130","v":0},{"$f":"Background!S130","v":0},{"$f":"Background!T130","v":0},{"$f":"Background!U130","v":0},{"$f":"Background!V130","v":0},{"$f":"Background!W130","v":0},{"$f":"Background!X130","v":0},{"$f":"Background!Y130","v":0},{"$f":"Background!Z130","v":0},{"$f":"Background!AA130","v":0},{"$f":"Background!AB130","v":0},{"$f":"Background!AC130","v":0},{"$f":"Background!AD130","v":0},{"$f":"Background!AE130","v":0},{"$f":"Background!AF130","v":0},{"$f":"Background!AG130","v":0},{"$f":"Background!AH130","v":0},{"$f":"Background!AI130","v":0},{"$f":"Background!AJ130","v":0},{"$f":"Background!AK130","v":0},{"$f":"Background!AL130","v":0},{"$f":"Background!AM130","v":0},{"$f":"Background!AN130","v":0},{"$f":"Background!AO130","v":0},{"$f":"Background!AP130","v":0},{"$f":"Background!AQ130","v":0},{"$f":"Background!AR130","v":0},{"$f":"Background!AS130","v":0},{"$f":"Background!AT130","v":0},{"$f":"Background!AU130","v":0},{"$f":"Background!AV130","v":0},{"$f":"Background!AW130","v":0},{"$f":"Background!AX130","v":0},{"$f":"Background!AY130","v":0},{"$f":"Background!BB130","v":0},{"$f":"Background!BC130","v":0}]
[null,{"$f":"Background!A131","v":15},{"$f":"Background!C131","v":0},{"$f":"Background!D131","v":0},{"$f":"Background!E131","v":0},{"$f":"Background!F131","v":0},{"$f":"Background!G131","v":0},{"$f":"Background!H131","v":0},{"$f":"Background!I131","v":0},{"$f":"Background!J131","v":0},{"$f":"Background!K131","v":0},{"$f":"Background!L131","v":0},{"$f":"Background!M131","v":0},{"$f":"Background!N131","v":0},{"$f":"Background!O131","v":0},{"$f":"Background!P131","v":0},{"$f":"Background!Q131","v":0},{"$f":"Background!R131","v":0},{"$f":"Background!S131","v":0},{"$f":"Background!T131","v":0},{"$f":"Background!U131","v":0},{"$f":"Background!V131","v":0},{"$f":"Background!W131","v":0},{"$f":"Background!X131","v":0},{"$f":"Background!Y131","v":0},{"$f":"Background!Z131","v":0},{"$f":"Background!AA131","v":0},{"$f":"Background!AB131","v":0},{"$f":"Background!AC131","v":0},{"$f":"Background!AD131","v":0},{"$f":"Background!AE131","v":0},{"$f":"Background!AF131","v":0},{"$f":"Background!AG131","v":0},{"$f":"Background!AH131","v":0},{"$f":"Background!AI131","v":0},{"$f":"Background!AJ131","v":0},{"$f":"Background!AK131","v":0},{"$f":"Background!AL131","v":0},{"$f":"Background!AM131","v":0},{"$f":"Background!AN131","v":0},{"$f":"Background!AO131","v":0},{"$f":"Background!AP131","v":0},{"$f":"Background!AQ131","v":0},{"$f":"Background!AR131","v":0},{"$f":"Background!AS131","v":0},{"$f":"Background!AT131","v":0},{"$f":"Background!AU131","v":0},{"$f":"Background!AV131","v":0},{"$f":"Background!AW131","v":0},{"$f":"Background!AX131","v":0},{"$f":"Background!AY131","v":0},{"$f":"Background!BB131","v":0},{"$f":"Background!BC131","v":0}]
[null,{"$f":"Background!A132","v":16},{"$f":"Background!C132","v":0},{"$f":"Background!D132","v":0},{"$f":"Background!E132","v":0},{"$f":"Background!F132","v":0},{"$f":"Background!G132","v":0},{"$f":"Background!H132","v":0},{"$f":"Background!I132","v":0},{"$f":"Background!J132","v":0},{"$f":"Background!K132","v":0},{"$f":"Background!L132","v":0},{"$f":"Background!M132","v":0},{"$f":"Background!N132","v":0},{"$f":"Background!O132","v":0},{"$f":"Background!P132","v":0},{"$f":"Background!Q132","v":0},{"$f":"Background!R132","v":0},{"$f":"Background!S132","v":0},{"$f":"Background!T132","v":0},{"$f":"Background!U132","v":0},{"$f":"Background!V132","v":0},{"$f":"Background!W132","v":0},{"$f":"Background!X132","v":0},{"$f":"Background!Y132","v":0},{"$f":"Background!Z132","v":0},{"$f":"Background!AA132","v":0},{"$f":"Background!AB132","v":0},{"$f":"Background!AC132","v":0},{"$f":"Background!AD132","v":0},{"$f":"Background!AE132","v":0},{"$f":"Background!AF132","v":0},{"$f":"Background!AG132","v":0},{"$f":"Background!AH132","v":0},{"$f":"Background!AI132","v":0},{"$f":"Background!AJ132","v":0},{"$f":"Background!AK132","v":0},{"$f":"Background!AL132","v":0},{"$f":"Background!AM132","v":0},{"$f":"Background!AN132","v":0},{"$f":"Background!AO132","v":0},{"$f":"Background!AP132","v":0},{"$f":"Background!AQ132","v":0},{"$f":"Background!AR132","v":0},{"$f":"Background!AS132","v":0},{"$f":"Background!AT132","v":0},{"$f":"Background!AU132","v":0},{"$f":"Background!AV132","v":0},{"$f":"Background!AW132","v":0},{"$f":"Background!AX132","v":0},{"$f":"Background!AY132","v":0},{"$f":"Background!BB132","v":0},{"$f":"Background!BC132","v":0}]
[null,{"$f":"Background!A133","v":17},{"$f":"Background!C133","v":0},{"$f":"Background!D133","v":0},{"$f":"Background!E133","v":0},{"$f":"Background!F133","v":0},{"$f":"Background!G133","v":0},{"$f":"Background!H133","v":0},{"$f":"Background!I133","v":0},{"$f":"Background!J133","v":0},{"$f":"Background!K133","v":0},{"$f":"Background!L133","v":0},{"$f":"Background!M133","v":0},{"$f":"Background!N133","v":0},{"$f":"Background!O133","v":0},{"$f":"Background!P133","v":0},{"$f":"Background!Q133","v":0},{"$f":"Background!R133","v":0},{"$f":"Background!S133","v":0},{"$f":"Background!T133","v":0},{"$f":"Background!U133","v":0},{"$f":"Background!V133","v":0},{"$f":"Background!W133","v":0},{"$f":"Background!X133","v":0},{"$f":"Background!Y133","v":0},{"$f":"Background!Z133","v":0},{"$f":"Background!AA133","v":0},{"$f":"Background!AB133","v":0},{"$f":"Background!AC133","v":0},{"$f":"Background!AD133","v":0},{"$f":"Background!AE133","v":0},{"$f":"Background!AF133","v":0},{"$f":"Background!AG133","v":0},{"$f":"Background!AH133","v":0},{"$f":"Background!AI133","v":0},{"$f":"Background!AJ133","v":0},{"$f":"Background!AK133","v":0},{"$f":"Background!AL133","v":0},{"$f":"Background!AM133","v":0},{"$f":"Background!AN133","v":0},{"$f":"Background!AO133","v":0},{"$f":"Background!AP133","v":0},{"$f":"Background!AQ133","v":0},{"$f":"Background!AR133","v":0},{"$f":"Background!AS133","v":0},{"$f":"Background!AT133","v":0},{"$f":"Background!AU133","v":0},{"$f":"Background!AV133","v":0},{"$f":"Background!AW133","v":0},{"$f":"Background!AX133","v":0},{"$f":"Background!AY133","v":0},{"$f":"Background!BB133","v":0},{"$f":"Background!BC133","v":0}]
[null,{"$f":"Background!A134","v":18},{"$f":"Background!C134","v":0},{"$f":"Background!D134","v":0},{"$f":"Background!E134","v":0},{"$f":"Background!F134","v":0},{"$f":"Background!G134","v":0},{"$f":"Background!H134","v":0},{"$f":"Background!I134","v":0},{"$f":"Background!J134","v":0},{"$f":"Background!K134","v":0},{"$f":"Background!L134","v":0},{"$f":"Background!M134","v":0},{"$f":"Background!N134","v":0},{"$f":"Background!O134","v":0},{"$f":"Background!P134","v":0},{"$f":"Background!Q134","v":0},{"$f":"Background!R134","v":0},{"$f":"Background!S134","v":0},{"$f":"Background!T134","v":0},{"$f":"Background!U134","v":0},{"$f":"Background!V134","v":0},{"$f":"Background!W134","v":0},{"$f":"Background!X134","v":0},{"$f":"Background!Y134","v":0},{"$f":"Background!Z134","v":0},{"$f":"Background!AA134","v":0},{"$f":"Background!AB134","v":0},{"$f":"Background!AC134","v":0},{"$f":"Background!AD134","v":0},{"$f":"Background!AE134","v":0},{"$f":"Background!AF134","v":0},{"$f":"Background!AG134","v":0},{"$f":"Background!AH134","v":0},{"$f":"Background!AI134","v":0},{"$f":"Background!AJ134","v":0},{"$f":"Background!AK134","v":0},{"$f":"Background!AL134","v":0},{"$f":"Background!AM134","v":0},{"$f":"Background!AN134","v":0},{"$f":"Background!AO134","v":0},{"$f":"Background!AP134","v":0},{"$f":"Background!AQ134","v":0},{"$f":"Background!AR134","v":0},{"$f":"Background!AS134","v":0},{"$f":"Background!AT134","v":0},{"$f":"Background!AU134","v":0},{"$f":"Background!AV134","v":0},{"$f":"Background!AW134","v":0},{"$f":"Background!AX134","v":0},{"$f":"Background!AY134","v":0},{"$f":"Background!BB134","v":0},{"$f":"Background!BC134","v":0}]
[null,{"$f":"Background!A135","v":19},{"$f":"Background!C135","v":0},{"$f":"Background!D135","v":0},{"$f":"Background!E135","v":0},{"$f":"Background!F135","v":0},{"$f":"Background!G135","v":0},{"$f":"Background!H135","v":0},{"$f":"Background!I135","v":0},{"$f":"Background!J135","v":0},{"$f":"Background!K135","v":0},{"$f":"Background!L135","v":0},{"$f":"Background!M135","v":0},{"$f":"Background!N135","v":0},{"$f":"Background!O135","v":0},{"$f":"Background!P135","v":0},{"$f":"Background!Q135","v":0},{"$f":"Background!R135","v":0},{"$f":"Background!S135","v":0},{"$f":"Background!T135","v":0},{"$f":"Background!U135","v":0},{"$f":"Background!V135","v":0},{"$f":"Background!W135","v":0},{"$f":"Background!X135","v":0},{"$f":"Background!Y135","v":0},{"$f":"Background!Z135","v":0},{"$f":"Background!AA135","v":0},{"$f":"Background!AB135","v":0},{"$f":"Background!AC135","v":0},{"$f":"Background!AD135","v":0},{"$f":"Background!AE135","v":0},{"$f":"Background!AF135","v":0},{"$f":"Background!AG135","v":0},{"$f":"Background!AH135","v":0},{"$f":"Background!AI135","v":0},{"$f":"Background!AJ135","v":0},{"$f":"Background!AK135","v":0},{"$f":"Background!AL135","v":0},{"$f":"Background!AM135","v":0},{"$f":"Background!AN135","v":0},{"$f":"Background!AO135","v":0},{"$f":"Background!AP135","v":0},{"$f":"Background!AQ135","v":0},{"$f":"Background!AR135","v":0},{"$f":"Background!AS135","v":0},{"$f":"Background!AT135","v":0},{"$f":"Background!AU135","v":0},{"$f":"Background!AV135","v":0},{"$f":"Background!AW135","v":0},{"$f":"Background!AX135","v":0},{"$f":"Background!AY135","v":0},{"$f":"Background!BB135","v":0},{"$f":"Background!BC135","v":0}]
[null,{"$f":"Background!A136","v":20},{"$f":"Background!C136","v":0},{"$f":"Background!D136","v":0},{"$f":"Background!E136","v":0},{"$f":"Background!F136","v":0},{"$f":"Background!G136","v":0},{"$f":"Background!H136","v":0},{"$f":"Background!I136","v":0},{"$f":"Background!J136","v":0},{"$f":"Background!K136","v":0},{"$f":"Background!L136","v":0},{"$f":"Background!M136","v":0},{"$f":"Background!N136","v":0},{"$f":"Background!O136","v":0},{"$f":"Background!P136","v":0},{"$f":"Background!Q136","v":0},{"$f":"Background!R136","v":0},{"$f":"Background!S136","v":0},{"$f":"Background!T136","v":0},{"$f":"Background!U136","v":0},{"$f":"Background!V136","v":0},{"$f":"Background!W136","v":0},{"$f":"Background!X136","v":0},{"$f":"Background!Y136","v":0},{"$f":"Background!Z136","v":0},{"$f":"Background!AA136","v":0},{"$f":"Background!AB136","v":0},{"$f":"Background!AC136","v":0},{"$f":"Background!AD136","v":0},{"$f":"Background!AE136","v":0},{"$f":"Background!AF136","v":0},{"$f":"Background!AG136","v":0},{"$f":"Background!AH136","v":0},{"$f":"Background!AI136","v":0},{"$f":"Background!AJ136","v":0},{"$f":"Background!AK136","v":0},{"$f":"Background!AL136","v":0},{"$f":"Background!AM136","v":0},{"$f":"Background!AN136","v":0},{"$f":"Background!AO136","v":0},{"$f":"Background!AP136","v":0},{"$f":"Background!AQ136","v":0},{"$f":"Background!AR136","v":0},{"$f":"Background!AS136","v":0},{"$f":"Background!AT136","v":0},{"$f":"Background!AU136","v":0},{"$f":"Background!AV136","v":0},{"$f":"Background!AW136","v":0},{"$f":"Background!AX136","v":0},{"$f":"Background!AY136","v":0},{"$f":"Background!BB136","v":0},{"$f":"Background!BC136","v":0}]
[null,{"$f":"Background!A139","v":"Average"},{"$f":"Background!C139","v":0},{"$f":"Background!D139","v":0},{"$f":"Background!E139","v":0},{"$f":"Background!F139","v":0},{"$f":"Background!G139","v":0},{"$f":"Background!H139","v":0},{"$f":"Background!I139","v":0},{"$f":"Background!J139","v":0},{"$f":"Background!K139","v":0},{"$f":"Background!L139","v":0},{"$f":"Background!M139","v":0},{"$f":"Background!N139","v":0},{"$f":"Background!O139","v":0},{"$f":"Background!P139","v":0},{"$f":"Background!Q139","v":0},{"$f":"Background!R139","v":0},{"$f":"Background!S139","v":0},{"$f":"Background!T139","v":0},{"$f":"Background!U139","v":0},{"$f":"Background!V139","v":0},{"$f":"Background!W139","v":0},{"$f":"Background!X139","v":0},{"$f":"Background!Y139","v":0},{"$f":"Background!Z139","v":0},{"$f":"Background!AA139","v":0},{"$f":"Background!AB139","v":0},{"$f":"Background!AC139","v":0},{"$f":"Background!AD139","v":0},{"$f":"Background!AE139","v":0},{"$f":"Background!AF139","v":0},{"$f":"Background!AG139","v":0},{"$f":"Background!AH139","v":0},{"$f":"Background!AI139","v":0},{"$f":"Background!AJ139","v":0},{"$f":"Background!AK139","v":0},{"$f":"Background!AL139","v":0},{"$f":"Background!AM139","v":0},{"$f":"Background!AN139","v":0},{"$f":"Background!AO139","v":0},{"$f":"Background!AP139","v":0},{"$f":"Background!AQ139","v":0},{"$f":"Background!AR139","v":0},{"$f":"Background!AS139","v":0},{"$f":"Background!AT139","v":0},{"$f":"Background!AU139","v":0},{"$f":"Background!AV139","v":0},{"$f":"Background!AW139","v":0},{"$f":"Background!AX139","v":0},{"$f":"Background!AY139","v":0},{"$f":"Background!BB139","v":0},{"$f":"Background!BC139","v":0}]
[]
[]
[null,null,"PV investment","Wind investment","Hydro investment","Biomass investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial investments [PHP]",{"$f":"'Calc RE'!B48","v":0},{"$f":"'Calc RE'!B49","v":0},{"$f":"'Calc RE'!B47","v":0},{"$f":"'Calc RE'!B113","v":0},{"$f":"'Calc RE'!B51","v":648882.48017303634},{"$f":"'Calc RE'!B33","v":0},{"$f":"'Calc RE'!B52","v":500000},{"$f":"'Calc RE'!B84","v":0},{"$f":"'Calc RE'!B53","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year",{"$f":"Background!Y116","v":"Biomass feedstock  costs [PHP]"},"Biomass OPEX ","PV OPEX","Wind OPEX ","Hydro OPEX ","Battery OPEX  ",{"$f":"Background!AZ116","v":"Diesel OPEX [PHP]"},{"$f":"Background!BA116","v":"Diesel fuel costs [PHP]"},"Grid OPEX","Other OPEX","Personnel OPEX","Biomass annual costs"," PV annual costs","Wind annual costs"," Hydro annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"Background!Y118","v":0},{"$f":"Background!Z118","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ117","v":0},{"$f":"Background!BA117","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$118+D32+C32,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$70+E32,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$73+F32,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$67+G32,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$79+H32,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B32,I32+J32+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$87+K32,0)","v":0},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B32,'Calc RE'!$B$82+L32,0)","v":0}]
[null,2,{"$f":"Background!Y119","v":0},{"$f":"Background!Z119","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ118","v":0},{"$f":"Background!BA118","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$118+D33+C33,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$70+E33,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$73+F33,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$67+G33,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$79+H33,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B33,I33+J33+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$87+K33,0)","v":0},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B33,'Calc RE'!$B$82+L33,0)","v":0}]
[null,3,{"$f":"Background!Y120","v":0},{"$f":"Background!Z120","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ119","v":0},{"$f":"Background!BA119","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$118+D34+C34,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$70+E34,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$73+F34,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$67+G34,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$79+H34,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B34,I34+J34+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$87+K34,0)","v":0},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B34,'Calc RE'!$B$82+L34,0)","v":0}]
[null,4,{"$f":"Background!Y121","v":0},{"$f":"Background!Z121","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ120","v":0},{"$f":"Background!BA120","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$118+D35+C35,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$70+E35,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$73+F35,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$67+G35,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$79+H35,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B35,I35+J35+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$87+K35,0)","v":0},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B35,'Calc RE'!$B$82+L35,0)","v":0}]
[null,5,{"$f":"Background!Y122","v":0},{"$f":"Background!Z122","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ121","v":0},{"$f":"Background!BA121","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$118+D36+C36,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$70+E36,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$73+F36,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$67+G36,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$79+H36,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B36,I36+J36+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$87+K36,0)","v":0},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B36,'Calc RE'!$B$82+L36,0)","v":0}]
[null,6,{"$f":"Background!Y123","v":0},{"$f":"Background!Z123","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ122","v":0},{"$f":"Background!BA122","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$118+D37+C37,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$70+E37,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$73+F37,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$67+G37,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$79+H37,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B37,I37+J37+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$87+K37,0)","v":0},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B37,'Calc RE'!$B$82+L37,0)","v":0}]
[null,7,{"$f":"Background!Y124","v":0},{"$f":"Background!Z124","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ123","v":0},{"$f":"Background!BA123","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$118+D38+C38,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$70+E38,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$73+F38,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$67+G38,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$79+H38,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B38,I38+J38+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$87+K38,0)","v":0},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B38,'Calc RE'!$B$82+L38,0)","v":0}]
[null,8,{"$f":"Background!Y125","v":0},{"$f":"Background!Z125","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ124","v":0},{"$f":"Background!BA124","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$118+D39+C39,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$70+E39,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$73+F39,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$67+G39,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$79+H39,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B39,I39+J39+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$87+K39,0)","v":0},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B39,'Calc RE'!$B$82+L39,0)","v":0}]
[null,9,{"$f":"Background!Y126","v":0},{"$f":"Background!Z126","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ125","v":0},{"$f":"Background!BA125","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$118+D40+C40,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$70+E40,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$73+F40,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$67+G40,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$79+H40,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B40,I40+J40+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$87+K40,0)","v":0},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B40,'Calc RE'!$B$82+L40,0)","v":0}]
[null,10,{"$f":"Background!Y127","v":0},{"$f":"Background!Z127","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ126","v":0},{"$f":"Background!BA126","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$118+D41+C41,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$70+E41,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$73+F41,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$67+G41,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$79+H41,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B41,I41+J41+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$87+K41,0)","v":0},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B41,'Calc RE'!$B$82+L41,0)","v":0}]
[null,11,{"$f":"Background!Y128","v":0},{"$f":"Background!Z128","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ127","v":0},{"$f":"Background!BA127","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$118+D42+C42,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$70+E42,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$73+F42,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$67+G42,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$79+H42,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B42,I42+J42+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$87+K42,0)","v":0},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B42,'Calc RE'!$B$82+L42,0)","v":0}]
[null,12,{"$f":"Background!Y129","v":0},{"$f":"Background!Z129","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ128","v":0},{"$f":"Background!BA128","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$118+D43+C43,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$70+E43,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$73+F43,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$67+G43,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$79+H43,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B43,I43+J43+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$87+K43,0)","v":0},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B43,'Calc RE'!$B$82+L43,0)","v":0}]
[null,13,{"$f":"Background!Y130","v":0},{"$f":"Background!Z130","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ129","v":0},{"$f":"Background!BA129","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$118+D44+C44,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$70+E44,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$73+F44,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$67+G44,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$79+H44,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B44,I44+J44+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$87+K44,0)","v":0},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B44,'Calc RE'!$B$82+L44,0)","v":0}]
[null,14,{"$f":"Background!Y131","v":0},{"$f":"Background!Z131","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ130","v":0},{"$f":"Background!BA130","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$118+D45+C45,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$70+E45,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$73+F45,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$67+G45,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$79+H45,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B45,I45+J45+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$87+K45,0)","v":0},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B45,'Calc RE'!$B$82+L45,0)","v":0}]
[null,15,{"$f":"Background!Y132","v":0},{"$f":"Background!Z132","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ131","v":0},{"$f":"Background!BA131","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$118+D46+C46,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$70+E46,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$73+F46,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$67+G46,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$79+H46,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B46,I46+J46+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$87+K46,0)","v":0},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B46,'Calc RE'!$B$82+L46,0)","v":0}]
[null,16,{"$f":"Background!Y133","v":0},{"$f":"Background!Z133","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ132","v":0},{"$f":"Background!BA132","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$118+D47+C47,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$70+E47,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$73+F47,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$67+G47,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$79+H47,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B47,I47+J47+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$87+K47,0)","v":0},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B47,'Calc RE'!$B$82+L47,0)","v":0}]
[null,17,{"$f":"Background!Y134","v":0},{"$f":"Background!Z134","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ133","v":0},{"$f":"Background!BA133","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$118+D48+C48,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$70+E48,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$73+F48,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$67+G48,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$79+H48,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B48,I48+J48+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$87+K48,0)","v":0},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B48,'Calc RE'!$B$82+L48,0)","v":0}]
[null,18,{"$f":"Background!Y135","v":0},{"$f":"Background!Z135","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ134","v":0},{"$f":"Background!BA134","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$118+D49+C49,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$70+E49,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$73+F49,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$67+G49,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$79+H49,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B49,I49+J49+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$87+K49,0)","v":0},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B49,'Calc RE'!$B$82+L49,0)","v":0}]
[null,19,{"$f":"Background!Y136","v":0},{"$f":"Background!Z136","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ135","v":0},{"$f":"Background!BA135","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$118+D50+C50,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$70+E50,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$73+F50,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$67+G50,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$79+H50,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B50,I50+J50+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$87+K50,0)","v":0},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B50,'Calc RE'!$B$82+L50,0)","v":0}]
[null,20,{"$f":"Background!Y139","v":0},{"$f":"Background!Z139","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$58,0)","v":9733.2372025955465},{"$f":"Background!AZ136","v":0},{"$f":"Background!BA136","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$118+D51+C51,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$70+E51,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$73+F51,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$67+G51,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$79+H51,0)","v":124575.16059398696},{"$f":"IF(Background!$B$140>=B51,I51+J51+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$87+K51,0)","v":0},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B51,'Calc RE'!$B$82+L51,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C32:C51,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D32:D51,\"<>0\"),0)","v":0},0,0,0,9733.2372025955447,{"$f":"Background!AZ139","v":0},{"$f":"Background!BA139","v":0},0,0,0,0,0,0,0,124575.16059398695,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Only the share of the Hydro potential that can be directly consumed or stored in the battery is actually generated, the surplus potential is curtailed and not generated\n\n** The Diesel genset could generate a surplus that is not consumed (due to the lower load limit of the genset) and dumped through a ballast load\n\n"]

{"sheet":"Calc RE","index":21,"n_rows":320,"n_cols":144,"rows_kept":320,"cut":false,"hidden":true,"merged":[[0,2,0,3],[4,0,4,1],[145,2,145,3],[1,140,1,143],[3,140,3,143],[9,140,9,143],[11,140,11,143],[13,140,13,143],[15,140,15,143],[19,140,19,143],[21,140,21,143],[23,140,23,143],[25,140,25,143]]}
["Framework ",null,"Caution when shifting cells, VBA uses cells in these columns",null,null,"Total Load ","Load plus losses","kWh/kWp (Luzon)","kWh/kWp (Visayas)","kWh/kWp (Mindanao)","kWh/kWP (individual)","kWh/kWP","v_wind reference","v_wind at location","v_wind at height","v_wind rounded ","Hydro Energy generated","PV generation","Wind Energy generated","Demand - Hydro","RTM requirement","RTM of Hydro","RTM req-RTM hydro","Demand - Hydro&PV","Demand - Hydro&PV&Wind","Biomass Energy generated","Gen Efficiency ","kg/kwh","Biomass Consumption [kg]","RTM of Biomass","RTM req - RTM Hydro&Biomass","Demand - Hydro&PV&Wind&Biomass","Excess","C-rate constraint ch.","potential charge","Residual","Residual percentage (day)","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT of Batt","RT req. minus Batt&Hydro","Diesel req. total","Total min. offtake","Diesel req. - min offtake",{"$f":"CONCATENATE(\"Min. offtake \",A121)","v":"Min. offtake GenCo A"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A121)","v":"Pot. diesel generation GenCo A"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A121)","v":"Cum. Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Diesel generation \",A121)","v":"Diesel generation GenCo A"},{"$f":"CONCATENATE(\"Total generation \",A121)","v":"Total generation GenCo A"},{"$f":"CONCATENATE(A121,\" Consumption [L]\")","v":"GenCo A Consumption [L]"},"Diesel req. - GenCo A",{"$f":"CONCATENATE(\"Min. offtake \",$A141)","v":"Min. offtake GenCo B"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A141)","v":"Pot. diesel generation GenCo B"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A141)","v":"Cum. Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Diesel generation \",$A141)","v":"Diesel generation GenCo B"},{"$f":"CONCATENATE(\"Total generation \",$A141)","v":"Total generation GenCo B"},{"$f":"CONCATENATE($A141,\" Consumption [L]\")","v":"GenCo B Consumption [L]"},"Diesel req. - GenCo AB",{"$f":"CONCATENATE(\"Min. offtake \",$A161)","v":"Min. offtake GenCo C"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A161)","v":"Pot. diesel generation GenCo C"},{"$f":"CONCATENATE(\"Cum. Diesel generation\",$A161)","v":"Cum. Diesel generationGenCo C"},{"$f":"CONCATENATE(\"Diesel generation \",$A161)","v":"Diesel generation GenCo C"},{"$f":"CONCATENATE(\"Total generation \",$A161)","v":"Total generation GenCo C"},{"$f":"CONCATENATE(,$A161,\" Consumption [L]\")","v":"GenCo C Consumption [L]"},"Diesel req. - GenCo ABC",{"$f":"CONCATENATE(\"Min. offtake \",$A181)","v":"Min. offtake GenCo D"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A181)","v":"Pot. diesel generation GenCo D"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A181)","v":"Cum. Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Diesel generation \",$A181)","v":"Diesel generation GenCo D"},{"$f":"CONCATENATE(\"Total generation \",$A181)","v":"Total generation GenCo D"},{"$f":"CONCATENATE(,$A181,\" Consumption [L]\")","v":"GenCo D Consumption [L]"},"Diesel req. - GenCo ABCD",{"$f":"CONCATENATE(\"Min. offtake \",$A201)","v":"Min. offtake GenCo E"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A201)","v":"Pot. diesel generation GenCo E"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A201)","v":"Cum. Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Diesel generation \",$A201)","v":"Diesel generation GenCo E"},{"$f":"CONCATENATE(\"Total generation \",$A201)","v":"Total generation GenCo E"},{"$f":"CONCATENATE(,$A201,\" Consumption [L]\")","v":"GenCo E Consumption [L]"},"Diesel req. - GenCo ABCDEF",{"$f":"CONCATENATE(\"Min. offtake \",$A221)","v":"Min. offtake GenCo F"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A221)","v":"Pot. diesel generation GenCo F"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A221)","v":"Cum. Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Diesel generation \",$A221)","v":"Diesel generation GenCo F"},{"$f":"CONCATENATE(\"Total generation \",$A221)","v":"Total generation GenCo F"},{"$f":"CONCATENATE(,$A221,\" Consumption [L]\")","v":"GenCo F Consumption [L]"},"Diesel req. - GenCo ABCDEFG",{"$f":"CONCATENATE(\"Min. offtake \",$A241)","v":"Min. offtake GenCo G"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A241)","v":"Pot. diesel generation GenCo G"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A241)","v":"Cum. Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Diesel generation \",$A241)","v":"Diesel generation GenCo G"},{"$f":"CONCATENATE(\"Total generation \",$A241)","v":"Total generation GenCo G"},{"$f":"CONCATENATE(,$A241,\" Consumption [L]\")","v":"GenCo G Consumption [L]"},"Diesel req. - GenCo ABCDEFGH",{"$f":"CONCATENATE(\"Min. offtake \",$A261)","v":"Min. offtake GenCo H"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A261)","v":"Pot. diesel generation GenCo H"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A261)","v":"Cum. Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Diesel generation \",$A261)","v":"Diesel generation GenCo H"},{"$f":"CONCATENATE(\"Total generation \",$A261)","v":"Total generation GenCo H"},{"$f":"CONCATENATE(,$A261,\" Consumption [L]\")","v":"GenCo H Consumption [L]"},"Diesel req. - GenCo ABCDEFGHI",{"$f":"CONCATENATE(\"Min. offtake \",$A281)","v":"Min. offtake GenCo I"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A281)","v":"Pot. diesel generation GenCo I"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A281)","v":"Cum. Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Diesel generation \",$A281)","v":"Diesel generation GenCo I"},{"$f":"CONCATENATE(\"Total generation \",$A281)","v":"Total generation GenCo I"},{"$f":"CONCATENATE(,$A281,\" Consumption [L]\")","v":"GenCo I Consumption [L]"},"Diesel req. - GenCo ABCDEFGHIJ",{"$f":"CONCATENATE(\"Min. offtake \",$A301)","v":"Min. offtake GenCo J"},{"$f":"CONCATENATE(\"Pot. diesel generation \",$A301)","v":"Pot. diesel generation GenCo J"},{"$f":"CONCATENATE(\"Cum. Diesel generation \",$A301)","v":"Cum. Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Diesel generation \",$A301)","v":"Diesel generation GenCo J"},{"$f":"CONCATENATE(\"Total generation \",$A301)","v":"Total generation GenCo J"},{"$f":"CONCATENATE(A301,\" Consumption [L]\")","v":"GenCo J Consumption [L]"},"Diesel generation total","Surplus/shortage","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery Discharge","Battery Charge","Real SoC","Initial Batt. Energy","unmet load","RE consumed","RE battcharge","Diesel consumed","Diesel surplus","Diesel battcharge","Diesel excess","hydro consumed","pv consumed","wind consumed","biomass consumed","hydro battcharge","pv battcharge","wind battcharge","biomass battcharge","hydro battdischarge","pv battdischarge","wind battdischarge","biomass battdischarge"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN($B$14+(DU2/$B$10),0.7)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DU6-DU8,0)*$B$12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total"]
["Demand per week",{"$f":"SUM(F3:F170)","v":0},null,null,1,{"$f":"'Existing Load'!J7","v":0},{"$f":"F3*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H3*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I3*$I$173,'Calc RE'!J3*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H3,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I3,'Calc RE'!J3)),K3)","v":0},4.641,{"$f":"M3*$M$173","v":10.345986141446414},{"$f":"MIN(N3*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O3/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},{"$f":"L3*$B$8","v":0},{"$f":"Background!$BG$17*VLOOKUP(P3,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G3-Q3","v":0},{"$f":"G3*$B$16","v":0},{"$f":"Q3","v":0},{"$f":"U3-V3","v":0},{"$f":"T3-R3","v":0},{"$f":"X3-S3","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y3<=0,0,MIN(MAX(Y3,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z3=0,0,MIN((Z3/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z3/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA3>0,Background!$CN$6/AA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB3*Z3","v":{"$error":"#DIV/0!"}},{"$f":"Z3","v":{"$error":"#DIV/0!"}},{"$f":"W3-AD3","v":{"$error":"#DIV/0!"}},{"$f":"Y3-Z3","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AF3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AG3*$B$12,-1*$B$10*$B$11*$B$12)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AH3,-(1-DT2)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF3,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(AJ3/SUM(AJ$3:AJ$26),0)","v":0},{"$f":"MIN(AJ3/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AL3,(DT2-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AM3*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF3-AN3),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(DT2-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE3-AP3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO3,$AQ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E3<=120,($B$128+$B$148+$B$168+$B$188+$B$208+$B$228+$B$248+$B$268+$B$288+$B$308),($B$129+$B$149+$B$169+$B$189+$B$209+$B$229+$B$249+$B$269+$B$289+$B$309))*AK3","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO3,$AQ3)-AS3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$128*$AK3,$B$125),MIN($B$129*$AK3,$B$125))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT3<=0,0,MIN(MAX(AT3,$B$123),($B$125-AU3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW3<=($B$130-($B$128*5+$B$129*2)),AV3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX3+AU3,$B$125)","v":{"$error":"#DIV/0!"}},{"$f":"$B$126*AY3","v":{"$error":"#DIV/0!"}},{"$f":"AT3-AX3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$148*$AK3,$B$145),MIN($B$149*$AK3,$B$145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA3<=0,0,MIN(MAX(BA3,$B$143),($B$145-BB3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD3<=($B$150-($B$148*5+$B$149*2)),BC3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE3+BB3,$B$145)","v":{"$error":"#DIV/0!"}},{"$f":"$B$146*BF3","v":{"$error":"#DIV/0!"}},{"$f":"BA3-BE3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$168*$AK3,$B$165),MIN($B$169*$AK3,$B$165))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BH3<=0,0,MIN(MAX(BH3,$B$163),($B$165-BI3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK3<=($B$170-($B$168*5+$B$169*2)),BJ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL3+BI3,$B$165)","v":{"$error":"#DIV/0!"}},{"$f":"$B$166*BM3","v":{"$error":"#DIV/0!"}},{"$f":"BH3-BL3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$188*$AK3,$B$185),MIN($B$189*$AK3,$B$185))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO3<=0,0,MIN(MAX(BO3,$B$183),($B$185-BP3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR3<=($B$190-($B$188*5+$B$189*2)),BQ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS3+BP3,$B$185)","v":{"$error":"#DIV/0!"}},{"$f":"$B$186*BT3","v":{"$error":"#DIV/0!"}},{"$f":"BO3-BT3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$208*$AK3,$B$205),MIN($B$209*$AK3,$B$205))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV3<=0,0,MIN(MAX(BV3,$B$203),($B$205-BW3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY3<=($B$210-($B$208*5+$B$209*2)),BX3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ3+BW3,$B$205)","v":{"$error":"#DIV/0!"}},{"$f":"$B$206*CA3","v":{"$error":"#DIV/0!"}},{"$f":"BV3-CA3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$228*$AK3,$B$225),MIN($B$229*$AK3,$B$225))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC3<=0,0,MIN(MAX(CC3,$B$223),($B$225-CD3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF3<=($B$230-($B$228*5+$B$229*2)),CE3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG3+CD3,$B$225)","v":{"$error":"#DIV/0!"}},{"$f":"$B$226*CH3","v":{"$error":"#DIV/0!"}},{"$f":"CC3-CH3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$248*$AK3,$B$245),MIN($B$249*$AK3,$B$245))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ3<=0,0,MIN(MAX(CJ3,$B$243),($B$245-CK3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM3<=($B$250-($B$248*5+$B$249*2)),CL3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN3+CK3,$B$245)","v":{"$error":"#DIV/0!"}},{"$f":"$B$246*CO3","v":{"$error":"#DIV/0!"}},{"$f":"CJ3-CO3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$268*$AK3,$B$265),MIN($B$269*$AK3,$B$265))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ3<=0,0,MIN(MAX(CQ3,$B$263),($B$265-CR3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CS$3:CS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CT3<=($B$270-($B$268*5+$B$269*2)),CS3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CU3+CR3,$B$265)","v":{"$error":"#DIV/0!"}},{"$f":"$B$266*CV3","v":{"$error":"#DIV/0!"}},{"$f":"CQ3-CV3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$288*$AK3,$B$285),MIN($B$289*$AK3,$B$285))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CX3<=0,0,MIN(MAX(CX3,$B$283),($B$285-CY3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CZ$3:CZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DA3<=($B$290-($B$288*5+$B$289*2)),CZ3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DB3+CY3,$B$285)","v":{"$error":"#DIV/0!"}},{"$f":"$B$286*DC3","v":{"$error":"#DIV/0!"}},{"$f":"CX3-DC3","v":{"$error":"#DIV/0!"}},{"$f":"IF($E3<=120,MIN($B$308*$AK3,$B$305),MIN($B$309*$AK3,$B$305))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DE3<=0,0,MIN(MAX(DE3,$B$303),($B$305-DF3)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(DG$3:DG3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DH3<=($B$310-($B$308*5+$B$309*2)),DG3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DI3+DF3,$B$305)","v":{"$error":"#DIV/0!"}},{"$f":"$B$306*DJ3","v":{"$error":"#DIV/0!"}},{"$f":"DJ3+DC3+CV3+CO3+CH3+CA3+BT3+BM3+BF3+AY3","v":{"$error":"#DIV/0!"}},{"$f":"DL3+Q3+R3+S3+Z3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(DV3>0,MIN(DV3*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(DN3/$B$10,1-DT2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DM3<0,MAX(DM3/$B$13,-$B$10*$B$11/$B$13),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(DP3/$B$10,-1*(DT2-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"DQ3*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"DO3*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DT2+DQ3+DO3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-DL3-Q3-R3-S3-Z3-DR3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G3-AO3-DR3-DV3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS3,-1*(Q3+R3+S3+Z3-DW3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-DW3-DV3-DR3","v":{"$error":"#DIV/0!"}},{"$f":"DL3-DY3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS3-DX3,-1*DZ3)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(DZ3-EA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Q3,G3), 0)","v":0},{"$f":"MAX(MIN(R3,T3), 0)","v":0},{"$f":"MAX(MIN(S3,X3), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z3,Y3), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CH3-EC3),DX3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CI3-ED3),DX3-EG3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CJ3-EE3),DX3-EG3-EH3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CQ3-EF3),DX3-EG3-EH3-EI3)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUM(EG3:EG170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"IFERROR(SUM(EH3:EH170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"IFERROR(SUM(EI3:EI170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"IFERROR(SUM(EJ3:EJ170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0}]
["Losses ",{"$f":"IF('Input RE'!D329=\"Default\",'Input RE'!D335,'Input RE'!E335)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},{"$f":"F4*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H4*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I4*$I$173,'Calc RE'!J4*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H4,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I4,'Calc RE'!J4)),K4)","v":0},4.4829999999999997,{"$f":"M4*$M$173","v":9.9937633854997348},{"$f":"MIN(N4*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O4/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},{"$f":"L4*$B$8","v":0},{"$f":"Background!$BG$17*VLOOKUP(P4,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G4-Q4","v":0},{"$f":"G4*$B$16","v":0},{"$f":"Q4","v":0},{"$f":"U4-V4","v":0},{"$f":"T4-R4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y4<=0,0,MIN(MAX(Y4,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z4=0,0,MIN((Z4/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z4/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA4>0,Background!$CN$6/AA4,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB4*Z4","v":{"$error":"#DIV/0!"}},{"$f":"Z4","v":{"$error":"#DIV/0!"}},{"$f":"W4-AD4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AF4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AG4*$B$12,-1*$B$10*$B$11*$B$12)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AH4,-(1-DT3)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF4,0)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(AJ4/SUM(AJ$3:AJ$26),0)","v":0},{"$f":"MIN(AJ4/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AL4,(DT3-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AM4*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF4-AN4),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(DT3-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE4-AP4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E4<=120,MIN($B$168*AK4,$B$165),MIN($B$169*AK4,$B$165))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BO4-BT4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BV4-CA4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CC4-CH4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CJ4-CO4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ4-CV4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CX4-DC4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(DM4>0,MIN(DM4*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(DN4/$B$10,1-DT3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DM4<0,MAX(DM4/$B$13,-$B$10*$B$11/$B$13),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(DP4/$B$10,-1*(DT3-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"DQ4*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"DO4*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DT3+DQ4+DO4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(DR3:DR170)-(-1*SUM(DS3:DS170)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G4-DL4-Q4-R4-S4-Z4-DR4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G4-AO4-DR4-DV4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS4,-1*(Q4+R4+S4+Z4-DW4))","v":{"$error":"#DIV/0!"}},{"$f":"G4-DW4-DV4-DR4","v":{"$error":"#DIV/0!"}},{"$f":"DL4-DY4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS4-DX4,-1*DZ4)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(DZ4-EA4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Q4,G4), 0)","v":0},{"$f":"MAX(MIN(R4,T4), 0)","v":0},{"$f":"MAX(MIN(S4,X4), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z4,Y4), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CH4-EC4),DX4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CI4-ED4),DX4-EG4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CJ4-EE4),DX4-EG4-EH4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CQ4-EF4),DX4-EG4-EH4-EI4)","v":{"$error":"#DIV/0!"}},"eligible"]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$f":"'Existing Load'!J9","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H5*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I5*$I$173,'Calc RE'!J5*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H5,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I5,'Calc RE'!J5)),K5)","v":0},4.4470000000000001,9.9135100993346708,{"$f":"MIN(N5*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O5/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P5,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y5<=0,0,MIN(MAX(Y5,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z5=0,0,MIN((Z5/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z5/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA5>0,Background!$CN$6/AA5,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"RE excess ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(EK25/BS7*EK3,0)","v":0},{"$f":"IFERROR(EL25/BS8*EL3,0)","v":0},{"$f":"IFERROR(EM25/BS9*EM3,0)","v":0},{"$f":"IFERROR(EN25/BS106*EN3,0)","v":0}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H6*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I6*$I$173,'Calc RE'!J6*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H6,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I6,'Calc RE'!J6)),K6)","v":0},4.4669999999999996,9.9580952583152609,{"$f":"MIN(N6*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O6/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P6,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y6<=0,0,MIN(MAX(Y6,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z6=0,0,MIN((Z6/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z6/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA6>0,Background!$CN$6/AA6,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG6)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"-1*SUM(AG3:AG170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input RE'!$D$54=\"Default\",'Input RE'!$D$63,'Input RE'!$E$63))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H7*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I7*$I$173,'Calc RE'!J7*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H7,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I7,'Calc RE'!J7)),K7)","v":0},4.5549999999999997,10.154269957829866,{"$f":"MIN(N7*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O7/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P7,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y7<=0,0,MIN(MAX(Y7,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z7=0,0,MIN((Z7/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z7/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA7>0,Background!$CN$6/AA7,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG7)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Residual ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input RE'!$D$10=\"Default\",'Input RE'!D15,'Input RE'!E15))","v":0},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H8*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I8*$I$173,'Calc RE'!J8*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H8,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I8,'Calc RE'!J8)),K8)","v":0},4.5590000000000002,10.163186989625986,{"$f":"MIN(N8*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O8/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P8,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y8<=0,0,MIN(MAX(Y8,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z8=0,0,MIN((Z8/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z8/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA8>0,Background!$CN$6/AA8,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG8)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AJ3:AJ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"hydro consumed","pv consumed","wind consumed","biomass consumed"]
["Wind peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$40,'Input RE'!$E$40))","v":0},null,null,7,{"$f":"'Existing Load'!J13","v":0},{"$f":"F9*(1+$B$4)","v":0},2.2041301193998747E-2,6.9070301876097473E-2,8.119854263916923E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H9*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I9*$I$173,'Calc RE'!J9*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H9,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I9,'Calc RE'!J9)),K9)","v":2.2041301193998747E-2},4.43,9.875612714201166,{"$f":"MIN(N9*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O9/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},{"$f":"L9*$B$8","v":0},{"$f":"Background!$BG$17*VLOOKUP(P9,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y9<=0,0,MIN(MAX(Y9,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z9=0,0,MIN((Z9/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z9/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA9>0,Background!$CN$6/AA9,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG9)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(EC3:EC170)","v":0},{"$f":"SUM(ED3:ED170)","v":0},{"$f":"SUM(EE3:EE170)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(EF3:EF170)","v":{"$error":"#DIV/0!"}}]
["Battery capacity",24.0326844508532,null,null,8,{"$f":"'Existing Load'!J14","v":0},0,0.18277158363838594,0.21853246307951302,0.18044601363756943,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H10*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I10*$I$173,'Calc RE'!J10*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H10,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I10,'Calc RE'!J10)),K10)","v":0.18277158363838594},4.234,9.4386781561913633,{"$f":"MIN(N10*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O10/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P10,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y10<=0,0,MIN(MAX(Y10,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z10=0,0,MIN((Z10/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z10/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA10>0,Background!$CN$6/AA10,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ10/SUM(AJ$3:AJ$26),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"eligible total"]
["C-rate 1: ",{"$f":"IF('Input RE'!$D$311<>\"Individual\",'Input RE'!$D$317,'Input RE'!$E$317)","v":1},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,0.31943595262046998,0.37003853435252787,0.32239825134848088,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H11*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I11*$I$173,'Calc RE'!J11*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H11,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I11,'Calc RE'!J11)),K11)","v":0.31943595262046998},3.9630000000000001,8.83454925200434,{"$f":"MIN(N11*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O11/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P11,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y11<=0,0,MIN(MAX(Y11,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z11=0,0,MIN((Z11/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z11/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA11>0,Background!$CN$6/AA11,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG11)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(EK25/B7*EK9,0)","v":0},{"$f":"IFERROR(EL25/B8*EL9,0)","v":0},{"$f":"IFERROR(EM25/B9*EM9,0)","v":0},{"$f":"IFERROR(EN25/B106*EN9,0)","v":0}]
["Charge efficiency",{"$f":"IF('Input RE'!$D$311<>\"Individual\",'Input RE'!D319,'Input RE'!E319)","v":0.9},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,0.36906145564329101,0.47942904027270067,0.44647793727757928,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H12*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I12*$I$173,'Calc RE'!J12*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H12,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I12,'Calc RE'!J12)),K12)","v":0.36906145564329101},3.339,7.4434922918098634,{"$f":"MIN(N12*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O12/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},{"$f":"L12*$B$8","v":0},{"$f":"Background!$BG$17*VLOOKUP(P12,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y12<=0,0,MIN(MAX(Y12,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z12=0,0,MIN((Z12/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z12/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA12>0,Background!$CN$6/AA12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"weekly existing nn-eligible  consumed"]
["Discharge efficiency",{"$f":"IF('Input RE'!$D$311<>\"Individual\",'Input RE'!D320,'Input RE'!E320)","v":0.9},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,0.34007434773158757,0.54226776204820237,0.54040361593771957,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H13*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I13*$I$173,'Calc RE'!J13*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H13,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I13,'Calc RE'!J13)),K13)","v":0.34007434773158757},2.5230000000000001,5.6244178054017029,{"$f":"MIN(N13*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O13/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P13,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,{"$f":"T13-R13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y13<=0,0,MIN(MAX(Y13,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z13=0,0,MIN((Z13/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z13/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA13>0,Background!$CN$6/AA13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(IF(B18=0,0,EK3+EK9)*((EK27-EK25)/EK27),0)","v":0},{"$f":"IFERROR(IF(EL9=0,0,EL3+EL9)*((EL27-EL25)/EL27),0)","v":0},{"$f":"IFERROR(IF(EM9=0,0,EM3+EM9)*((EM27-EM25)/EM27),0)","v":0},{"$f":"IFERROR(IF(EN9=0,0,EN3+EN9)*((EN27-EN25)/EN27),0)","v":0}]
["min SOC",{"$f":"1-IF('Input RE'!$D$311<>\"Individual\",'Input RE'!D318,'Input RE'!E318)","v":0.19999999999999996},null,null,12,{"$f":"'Existing Load'!J18","v":0},{"$f":"F14*(1+$B$4)","v":0},0.37120070876848166,0.52618633443173979,0.50908544083884166,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H14*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I14*$I$173,'Calc RE'!J14*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H14,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I14,'Calc RE'!J14)),K14)","v":0.37120070876848166},1.8089999999999999,4.0327276297945618,{"$f":"MIN(N14*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O14/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P14,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G14-Q14","v":0},0,0,0,{"$f":"T14-R14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y14<=0,0,MIN(MAX(Y14,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z14=0,0,MIN((Z14/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z14/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA14>0,Background!$CN$6/AA14,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG14)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"weekly existing eligible  consumed"]
["Diesel capacity total",{"$f":"B124+B144+B164+B184+B204+B224+B244+B264+B284+B304","v":0},null,null,13,{"$f":"'Existing Load'!J19","v":0},0,0.37052411485184344,0.46680900384064594,0.43501345974541333,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H15*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I15*$I$173,'Calc RE'!J15*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H15,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I15,'Calc RE'!J15)),K15)","v":0.37052411485184344},1.8919999999999999,4.2177560395640192,{"$f":"MIN(N15*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O15/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P15,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,{"$f":"T15-R15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y15<=0,0,MIN(MAX(Y15,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z15=0,0,MIN((Z15/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z15/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA15>0,Background!$CN$6/AA15,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(IF(EK9=0,0,EK3+EK9)*(EK21/EK27),0)","v":0},{"$f":"IFERROR(IF(EL9=0,0,EL3+EL9)*(EL21/EL27),0)","v":0},{"$f":"IFERROR(IF(EM9=0,0,EM3+EM9)*(EM21/EM27),0)","v":0},{"$f":"IFERROR(IF(EN9=0,0,EN3+EN9)*(EN21/EN27),0)","v":0}]
["Rotating mass ",{"$f":"IF('Input RE'!D329=\"Default\",'Input RE'!D336,'Input RE'!E336)","v":0.4},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,0.33628998310571667,0.37497830647799157,0.33233900833157493,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H16*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I16*$I$173,'Calc RE'!J16*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H16,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I16,'Calc RE'!J16)),K16)","v":0.33628998310571667},2.4500000000000002,5.4616819751225414,{"$f":"MIN(N16*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O16/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P16,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y16<=0,0,MIN(MAX(Y16,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z16=0,0,MIN((Z16/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z16/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA16>0,Background!$CN$6/AA16,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"weekly new  consumed"]
["Distribution losses",{"$f":"(SUM('Calc RE'!$G$3:$G$170)-SUM('Calc RE'!$F$3:$F$170))","v":0},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,0.23952945084761107,0.24332062910574512,0.24501508848039574,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H17*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I17*$I$173,'Calc RE'!J17*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H17,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I17,'Calc RE'!J17)),K17)","v":0.23952945084761107},2.903,6.4715358260329543,{"$f":"MIN(N17*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O17/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P17,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y17<=0,0,MIN(MAX(Y17,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z17=0,0,MIN((Z17/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z17/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA17>0,Background!$CN$6/AA17,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(IF(EK9=0,0,EK3+EK9)*(EK23/EK27),0)","v":0},{"$f":"IFERROR(IF(EL9=0,0,EL3+EL9)*(EL23/EL27),0)","v":0},{"$f":"IFERROR(IF(EM9=0,0,EM3+EM9)*(EM23/EM27),0)","v":0},{"$f":"IFERROR(IF(EN9=0,0,EN3+EN9)*(EN23/EN27),0)","v":0}]
["Hydro generation/week",{"$f":"SUM(Q2:Q170)","v":0},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,0.13687099620291804,0.12132945418942667,0.15026934115422347,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H18*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I18*$I$173,'Calc RE'!J18*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H18,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I18,'Calc RE'!J18)),K18)","v":0.13687099620291804},3.1829999999999998,7.0957280517612444,{"$f":"MIN(N18*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O18/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P18,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y18<=0,0,MIN(MAX(Y18,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z18=0,0,MIN((Z18/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z18/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA18>0,Background!$CN$6/AA18,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV generation/week",{"$f":"SUM(R2:R170)","v":0},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,4.5785490447851018E-2,3.1908819031918431E-2,6.1573042571861893E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H19*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I19*$I$173,'Calc RE'!J19*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H19,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I19,'Calc RE'!J19)),K19)","v":4.5785490447851018E-2},3.39,7.557184447210374,{"$f":"MIN(N19*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O19/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P19,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y19<=0,0,MIN(MAX(Y19,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z19=0,0,MIN((Z19/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z19/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA19>0,Background!$CN$6/AA19,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"hydro capacity","pv capacity","wind capacity","biomass capacity"]
["Wind generation/week",{"$f":"SUM(S2:S170)","v":{"$error":"#DIV/0!"}},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,0,0,1.2059439409846241E-3,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H20*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I20*$I$173,'Calc RE'!J20*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H20,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I20,'Calc RE'!J20)),K20)","v":0},3.859,8.6027064253052608,{"$f":"MIN(N20*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O20/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P20,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y20<=0,0,MIN(MAX(Y20,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z20=0,0,MIN((Z20/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z20/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA20>0,Background!$CN$6/AA20,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG20)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"existing eligible"]
["Battery discharge/week",{"$f":"SUM(DR3:DR170)","v":{"$error":"#DIV/0!"}},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H21*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I21*$I$173,'Calc RE'!J21*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H21,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I21,'Calc RE'!J21)),K21)","v":0},3.6269999999999998,8.0855185811303905,{"$f":"MIN(N21*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O21/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P21,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y21<=0,0,MIN(MAX(Y21,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z21=0,0,MIN((Z21/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z21/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA21>0,Background!$CN$6/AA21,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('Input RE'!$D$54=\"Default\",'Input RE'!$D$61,'Input RE'!$E$61)","v":0},{"$f":"IF('Input RE'!$D$10=\"Default\",'Input RE'!$D$12,'Input RE'!$E$12)","v":0},{"$f":"IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$37,'Input RE'!$E$37)","v":0},{"$f":"IF('Input RE'!$D$79=\"Default\",'Input RE'!$D$82,'Input RE'!$E$82)","v":0}]
["Diesel generation/week",{"$f":"SUM(DL3:DL170)","v":{"$error":"#DIV/0!"}},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H22*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I22*$I$173,'Calc RE'!J22*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H22,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I22,'Calc RE'!J22)),K22)","v":0},2.9049999999999998,6.4759943419310133,{"$f":"MIN(N22*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O22/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P22,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y22<=0,0,MIN(MAX(Y22,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z22=0,0,MIN((Z22/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z22/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA22>0,Background!$CN$6/AA22,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"new"]
["Diesel fuel l/week",{"$f":"B133+B153+B173+B193+B213+B233+B253+B273+B293+B313","v":{"$error":"#DIV/0!"}},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H23*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I23*$I$173,'Calc RE'!J23*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H23,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I23,'Calc RE'!J23)),K23)","v":0},3.8290000000000002,8.5358286868343729,{"$f":"MIN(N23*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O23/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P23,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y23<=0,0,MIN(MAX(Y23,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z23=0,0,MIN((Z23/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z23/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA23>0,Background!$CN$6/AA23,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG23)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('Input RE'!$D$54=\"Default\",'Input RE'!$D$60,'Input RE'!$E$60)","v":0},{"$f":"IF('Input RE'!$D$10=\"Default\",'Input RE'!$D$14,'Input RE'!$E$14)","v":0},{"$f":"IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$39,'Input RE'!$E$39)","v":0},{"$f":"IF('Input RE'!$D$80=\"Default\",'Input RE'!$D$85,'Input RE'!$E$85)","v":0}]
["Project duration",{"$f":"IF('Input RE'!$D$329=\"Default\",'Input RE'!$D$334,'Input RE'!$E$334)","v":20},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H24*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I24*$I$173,'Calc RE'!J24*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H24,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I24,'Calc RE'!J24)),K24)","v":0},4.6260000000000003,10.312547272210971,{"$f":"MIN(N24*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O24/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P24,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y24<=0,0,MIN(MAX(Y24,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z24=0,0,MIN((Z24/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z24/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA24>0,Background!$CN$6/AA24,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ24/SUM(AJ$3:AJ$26),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG24)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"eligible total"]
["RE battery discharge",{"$f":"IF(B22=0,B21,MIN(-1*SUM(DX3:DX170)+DU4,B21))","v":{"$error":"#DIV/0!"}},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H25*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I25*$I$173,'Calc RE'!J25*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H25,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I25,'Calc RE'!J25)),K25)","v":0},5.0430000000000001,11.242147836956317,{"$f":"MIN(N25*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O25/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P25,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y25<=0,0,MIN(MAX(Y25,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z25=0,0,MIN((Z25/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z25/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA25>0,Background!$CN$6/AA25,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG25)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"EK23+EK21","v":0},{"$f":"EL23+EL21","v":0},{"$f":"EM23+EM21","v":0},{"$f":"EN23+EN21","v":0}]
[null,null,null,null,24,{"$f":"'Existing Load'!J30","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H26*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I26*$I$173,'Calc RE'!J26*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H26,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I26,'Calc RE'!J26)),K26)","v":0},5.2119999999999997,11.618892430342321,{"$f":"MIN(N26*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O26/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P26,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y26<=0,0,MIN(MAX(Y26,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z26=0,0,MIN((Z26/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z26/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA26>0,Background!$CN$6/AA26,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG26)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"total"]
["Hydro Capex",{"$f":"IF('Input RE'!$D$46=\"Default\",'Input RE'!$D$50,'Input RE'!$E$50)","v":200000},null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H27*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I27*$I$173,'Calc RE'!J27*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H27,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I27,'Calc RE'!J27)),K27)","v":0},5.2789999999999999,11.768252712927305,{"$f":"MIN(N27*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O27/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P27,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y27<=0,0,MIN(MAX(Y27,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z27=0,0,MIN((Z27/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z27/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA27>0,Background!$CN$6/AA27,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ27/SUM(AJ$27:AJ$50),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"B7","v":0},{"$f":"B8","v":0},{"$f":"B9","v":0},{"$f":"B106","v":0}]
["Hydro OPEX",{"$f":"IF('Input RE'!$D$46=\"Default\",'Input RE'!$D$51,'Input RE'!$E$51)","v":5000},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H28*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I28*$I$173,'Calc RE'!J28*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H28,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I28,'Calc RE'!J28)),K28)","v":0},5.2220000000000004,11.641185009832618,{"$f":"MIN(N28*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O28/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P28,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y28<=0,0,MIN(MAX(Y28,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z28=0,0,MIN((Z28/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z28/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA28>0,Background!$CN$6/AA28,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ28/SUM(AJ$27:AJ$50),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV Capex",{"$f":"IF('Input RE'!D3=\"Default\",'Input RE'!D6,'Input RE'!E6)","v":70000},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H29*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I29*$I$173,'Calc RE'!J29*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H29,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I29,'Calc RE'!J29)),K29)","v":0},5.1040000000000001,11.378132571847123,{"$f":"MIN(N29*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O29/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P29,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y29<=0,0,MIN(MAX(Y29,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z29=0,0,MIN((Z29/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z29/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA29>0,Background!$CN$6/AA29,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG29)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV OPEX",{"$f":"IF('Input RE'!D3=\"Default\",'Input RE'!D7,'Input RE'!E7)","v":1400},null,null,28,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H30*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I30*$I$173,'Calc RE'!J30*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H30,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I30,'Calc RE'!J30)),K30)","v":0},5.024,11.199791935924754,{"$f":"MIN(N30*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O30/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P30,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y30<=0,0,MIN(MAX(Y30,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z30=0,0,MIN((Z30/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z30/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA30>0,Background!$CN$6/AA30,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG30)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex",{"$f":"IF('Input RE'!$D$27=\"Default\",'Input RE'!$D$30,'Input RE'!$E$30)","v":100000},null,null,29,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H31*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I31*$I$173,'Calc RE'!J31*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H31,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I31,'Calc RE'!J31)),K31)","v":0},5.008,11.16412380874028,{"$f":"MIN(N31*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O31/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P31,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y31<=0,0,MIN(MAX(Y31,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z31=0,0,MIN((Z31/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z31/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA31>0,Background!$CN$6/AA31,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX",{"$f":"IF('Input RE'!$D$27=\"Default\",'Input RE'!$D$31,'Input RE'!$E$31)","v":2000},null,null,30,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H32*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I32*$I$173,'Calc RE'!J32*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H32,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I32,'Calc RE'!J32)),K32)","v":0},5.07,11.302337801580117,{"$f":"MIN(N32*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O32/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P32,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y32<=0,0,MIN(MAX(Y32,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z32=0,0,MIN((Z32/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z32/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA32>0,Background!$CN$6/AA32,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B135+B155+B175+B195+B215+B235+B255+B275+B295+B315","v":0},null,null,31,{"$f":"IF(E33-E9=24,F9,\"\")","v":0},0,1.1820186949815958E-2,5.531178300319043E-2,4.2869089516822938E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H33*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I33*$I$173,'Calc RE'!J33*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H33,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I33,'Calc RE'!J33)),K33)","v":1.1820186949815958E-2},5.0519999999999996,11.262211158497582,{"$f":"MIN(N33*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O33/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P33,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y33<=0,0,MIN(MAX(Y33,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z33=0,0,MIN((Z33/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z33/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA33>0,Background!$CN$6/AA33,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG33)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var total",{"$f":"B139+B159+B179+B199+B219+B239+B259+B279+B299+B319","v":{"$error":"#DIV/0!"}},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,8.980757949229301E-2,0.2268819798936271,0.10457729918539764,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H34*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I34*$I$173,'Calc RE'!J34*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H34,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I34,'Calc RE'!J34)),K34)","v":8.980757949229301E-2},4.9630000000000001,11.063807201033947,{"$f":"MIN(N34*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O34/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P34,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y34<=0,0,MIN(MAX(Y34,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z34=0,0,MIN((Z34/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z34/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA34>0,Background!$CN$6/AA34,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG34)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B140+B160+B180+B200+B220+B240+B260+B280+B300+B320","v":0},null,null,33,0,0,0.2246337416311959,0.34742059711676848,0.24749898992989722,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H35*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I35*$I$173,'Calc RE'!J35*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H35,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I35,'Calc RE'!J35)),K35)","v":0.2246337416311959},4.5780000000000003,10.205542890657549,{"$f":"MIN(N35*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O35/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P35,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y35<=0,0,MIN(MAX(Y35,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z35=0,0,MIN((Z35/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z35/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA35>0,Background!$CN$6/AA35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($AO35,$AQ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E35<=120,($B$128+$B$148+$B$168+$B$188+$B$208+$B$228+$B$248+$B$268+$B$288+$B$308),($B$129+$B$149+$B$169+$B$189+$B$209+$B$229+$B$249+$B$269+$B$289+$B$309))*AK35","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO35,$AQ35)-AS35","v":{"$error":"#DIV/0!"}},{"$f":"IF($E35<=120,MIN($B$128*$AK35,$B$125),MIN($B$129*$AK35,$B$125))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT35<=0,0,MIN(MAX(AT35,$B$123),($B$125-AU35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW35<=($B$130-($B$128*5+$B$129*2)),AV35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX35+AU35,$B$125)","v":{"$error":"#DIV/0!"}},{"$f":"$B$126*AY35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$148*$AK35,$B$145),MIN($B$149*$AK35,$B$145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA35<=0,0,MIN(MAX(BA35,$B$143),($B$145-BB35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD35<=($B$150-($B$148*5+$B$149*2)),BC35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE35+BB35,$B$145)","v":{"$error":"#DIV/0!"}},{"$f":"$B$146*BF35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(BH35<=0,0,MIN(MAX(BH35,$B$163),($B$165-BI35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK35<=($B$170-($B$168*5+$B$169*2)),BJ35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL35+BI35,$B$165)","v":{"$error":"#DIV/0!"}},{"$f":"$B$166*BM35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$188*$AK35,$B$185),MIN($B$189*$AK35,$B$185))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO35<=0,0,MIN(MAX(BO35,$B$183),($B$185-BP35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR35<=($B$190-($B$188*5+$B$189*2)),BQ35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS35+BP35,$B$185)","v":{"$error":"#DIV/0!"}},{"$f":"$B$186*BT35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$208*$AK35,$B$205),MIN($B$209*$AK35,$B$205))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV35<=0,0,MIN(MAX(BV35,$B$203),($B$205-BW35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY35<=($B$210-($B$208*5+$B$209*2)),BX35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ35+BW35,$B$205)","v":{"$error":"#DIV/0!"}},{"$f":"$B$206*CA35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$228*$AK35,$B$225),MIN($B$229*$AK35,$B$225))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC35<=0,0,MIN(MAX(CC35,$B$223),($B$225-CD35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF35<=($B$230-($B$228*5+$B$229*2)),CE35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG35+CD35,$B$225)","v":{"$error":"#DIV/0!"}},{"$f":"$B$226*CH35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$248*$AK35,$B$245),MIN($B$249*$AK35,$B$245))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ35<=0,0,MIN(MAX(CJ35,$B$243),($B$245-CK35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM35<=($B$250-($B$248*5+$B$249*2)),CL35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN35+CK35,$B$245)","v":{"$error":"#DIV/0!"}},{"$f":"$B$246*CO35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$268*$AK35,$B$265),MIN($B$269*$AK35,$B$265))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ35<=0,0,MIN(MAX(CQ35,$B$263),($B$265-CR35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CS$3:CS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CT35<=($B$270-($B$268*5+$B$269*2)),CS35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CU35+CR35,$B$265)","v":{"$error":"#DIV/0!"}},{"$f":"$B$266*CV35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$288*$AK35,$B$285),MIN($B$289*$AK35,$B$285))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CX35<=0,0,MIN(MAX(CX35,$B$283),($B$285-CY35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CZ$3:CZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DA35<=($B$290-($B$288*5+$B$289*2)),CZ35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DB35+CY35,$B$285)","v":{"$error":"#DIV/0!"}},{"$f":"$B$286*DC35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E35<=120,MIN($B$308*$AK35,$B$305),MIN($B$309*$AK35,$B$305))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DE35<=0,0,MIN(MAX(DE35,$B$303),($B$305-DF35)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(DG$3:DG35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DH35<=($B$310-($B$308*5+$B$309*2)),DG35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DI35+DF35,$B$305)","v":{"$error":"#DIV/0!"}},{"$f":"$B$306*DJ35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input RE'!D311<>\"Individual\",'Input RE'!D315,'Input RE'!E315)","v":27000},null,null,34,0,0,0.36724149402932221,0.40133200690687004,0.41493826121991134,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H36*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I36*$I$173,'Calc RE'!J36*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H36,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I36,'Calc RE'!J36)),K36)","v":0.36724149402932221},3.645,8.1256452242129242,{"$f":"MIN(N36*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O36/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P36,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y36<=0,0,MIN(MAX(Y36,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z36=0,0,MIN((Z36/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z36/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA36>0,Background!$CN$6/AA36,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E36<=120,MIN($B$168*AK36,$B$165),MIN($B$169*AK36,$B$165))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG36)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX fix",{"$f":"IF('Input RE'!D311<>\"Individual\",'Input RE'!D316,'Input RE'!E316)","v":405},null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,0.49591597305200419,0.39585317448193852,0.57717895651897388,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H37*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I37*$I$173,'Calc RE'!J37*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H37,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I37,'Calc RE'!J37)),K37)","v":0.49591597305200419},2.4390000000000001,5.4371601376832155,{"$f":"MIN(N37*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O37/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P37,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y37<=0,0,MIN(MAX(Y37,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z37=0,0,MIN((Z37/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z37/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA37>0,Background!$CN$6/AA37,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,36,0,0,0.494967221132943,0.4164805696937145,0.50541161563397974,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H38*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I38*$I$173,'Calc RE'!J38*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H38,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I38,'Calc RE'!J38)),K38)","v":0.494967221132943},1.3,2.8980353337384916,{"$f":"MIN(N38*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O38/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P38,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y38<=0,0,MIN(MAX(Y38,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z38=0,0,MIN((Z38/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z38/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA38>0,Background!$CN$6/AA38,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,0.44819253517460916,0.40314286216436412,0.38689005841498514,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H39*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I39*$I$173,'Calc RE'!J39*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H39,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I39,'Calc RE'!J39)),K39)","v":0.44819253517460916},0.70199999999999996,1.5649390802187853,{"$f":"MIN(N39*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O39/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P39,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y39<=0,0,MIN(MAX(Y39,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z39=0,0,MIN((Z39/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z39/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA39>0,Background!$CN$6/AA39,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG39)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,38,0,0,0.36600537975016068,0.35777249161014374,0.24581970359116331,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H40*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I40*$I$173,'Calc RE'!J40*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H40,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I40,'Calc RE'!J40)),K40)","v":0.36600537975016068},1.927,4.2957800677800559,{"$f":"MIN(N40*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O40/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P40,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y40<=0,0,MIN(MAX(Y40,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z40=0,0,MIN((Z40/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z40/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA40>0,Background!$CN$6/AA40,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG40)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input RE'!D329=\"Default\",'Input RE'!D342,'Input RE'!E342)","v":0.03},null,null,39,0,0,0.27160760467510181,0.25171748854097015,0.1624673474429407,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H41*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I41*$I$173,'Calc RE'!J41*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H41,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I41,'Calc RE'!J41)),K41)","v":0.27160760467510181},2.7690000000000001,6.1728152608629872,{"$f":"MIN(N41*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O41/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P41,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y41<=0,0,MIN(MAX(Y41,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z41=0,0,MIN((Z41/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z41/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA41>0,Background!$CN$6/AA41,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG41)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,40,0,0,0.16454155878334686,0.14257015153832189,8.496972524219705E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H42*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I42*$I$173,'Calc RE'!J42*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H42,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I42,'Calc RE'!J42)),K42)","v":0.16454155878334686},3.5259999999999998,7.8603635282784001,{"$f":"MIN(N42*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O42/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P42,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y42<=0,0,MIN(MAX(Y42,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z42=0,0,MIN((Z42/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z42/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA42>0,Background!$CN$6/AA42,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input RE'!D329=\"Default\",'Input RE'!D334,'Input RE'!E334)","v":20},null,null,41,0,0,6.0292576282035333E-2,4.7624524900298892E-2,2.6500580757045228E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H43*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I43*$I$173,'Calc RE'!J43*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H43,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I43,'Calc RE'!J43)),K43)","v":6.0292576282035333E-2},4.2149999999999999,9.3963222551598005,{"$f":"MIN(N43*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O43/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P43,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y43<=0,0,MIN(MAX(Y43,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z43=0,0,MIN((Z43/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z43/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA43>0,Background!$CN$6/AA43,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG43)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,42,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H44*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I44*$I$173,'Calc RE'!J44*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H44,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I44,'Calc RE'!J44)),K44)","v":0},4.5860000000000003,10.223376954249787,{"$f":"MIN(N44*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O44/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P44,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y44<=0,0,MIN(MAX(Y44,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z44=0,0,MIN((Z44/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z44/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA44>0,Background!$CN$6/AA44,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,43,0,{"$f":"F45*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H45*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I45*$I$173,'Calc RE'!J45*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H45,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I45,'Calc RE'!J45)),K45)","v":0},4.5449999999999999,10.131977378339572,{"$f":"MIN(N45*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O45/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P45,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y45<=0,0,MIN(MAX(Y45,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z45=0,0,MIN((Z45/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z45/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA45>0,Background!$CN$6/AA45,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG45)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,44,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H46*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I46*$I$173,'Calc RE'!J46*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H46,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I46,'Calc RE'!J46)),K46)","v":0},4.2060000000000004,9.3762589336185354,{"$f":"MIN(N46*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O46/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P46,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y46<=0,0,MIN(MAX(Y46,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z46=0,0,MIN((Z46/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z46/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA46>0,Background!$CN$6/AA46,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG46)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Capex total",{"$f":"EK23*B27","v":0},null,null,45,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H47*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I47*$I$173,'Calc RE'!J47*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H47,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I47,'Calc RE'!J47)),K47)","v":0},3.8460000000000001,8.5737260719678758,{"$f":"MIN(N47*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O47/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P47,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y47<=0,0,MIN(MAX(Y47,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z47=0,0,MIN((Z47/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z47/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA47>0,Background!$CN$6/AA47,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV Capex total",{"$f":"EL23*B29","v":0},null,null,46,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H48*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I48*$I$173,'Calc RE'!J48*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H48,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I48,'Calc RE'!J48)),K48)","v":0},3.581,7.9829727154750287,{"$f":"MIN(N48*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O48/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P48,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y48<=0,0,MIN(MAX(Y48,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z48=0,0,MIN((Z48/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z48/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA48>0,Background!$CN$6/AA48,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG48)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex total",{"$f":"EM23*B31","v":0},null,null,47,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H49*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I49*$I$173,'Calc RE'!J49*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H49,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I49,'Calc RE'!J49)),K49)","v":0},3.4740000000000002,7.7444421149288614,{"$f":"MIN(N49*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O49/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P49,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y49<=0,0,MIN(MAX(Y49,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z49=0,0,MIN((Z49/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z49/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA49>0,Background!$CN$6/AA49,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG49)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,48,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H50*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I50*$I$173,'Calc RE'!J50*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H50,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I50,'Calc RE'!J50)),K50)","v":0},3.5470000000000002,7.9071779452080229,{"$f":"MIN(N50*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O50/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P50,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y50<=0,0,MIN(MAX(Y50,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z50=0,0,MIN((Z50/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z50/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA50>0,Background!$CN$6/AA50,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex total",{"$f":"B10*B36","v":648882.48017303634},null,null,49,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H51*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I51*$I$173,'Calc RE'!J51*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H51,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I51,'Calc RE'!J51)),K51)","v":0},3.843,8.5670382981207869,{"$f":"MIN(N51*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O51/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P51,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y51<=0,0,MIN(MAX(Y51,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z51=0,0,MIN((Z51/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z51/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA51>0,Background!$CN$6/AA51,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ51/SUM(AJ$51:AJ$74),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG51)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input RE'!$D$329<>\"Individual\",'Input RE'!D338,'Input RE'!E338)","v":500000},null,null,50,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H52*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I52*$I$173,'Calc RE'!J52*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H52,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I52,'Calc RE'!J52)),K52)","v":0},4.2830000000000004,9.5479117956938158,{"$f":"MIN(N52*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O52/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P52,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y52<=0,0,MIN(MAX(Y52,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z52=0,0,MIN((Z52/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z52/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA52>0,Background!$CN$6/AA52,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ52/SUM(AJ$51:AJ$74),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG52)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input RE'!$D$329<>\"Individual\",'Input RE'!D339,'Input RE'!E339)","v":0},null,null,51,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H53*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I53*$I$173,'Calc RE'!J53*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H53,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I53,'Calc RE'!J53)),K53)","v":0},4.6879999999999997,10.450761265050804,{"$f":"MIN(N53*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O53/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P53,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y53<=0,0,MIN(MAX(Y53,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z53=0,0,MIN((Z53/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z53/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA53>0,Background!$CN$6/AA53,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro OPEX total",{"$f":"B28*B7","v":0},null,null,52,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H54*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I54*$I$173,'Calc RE'!J54*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H54,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I54,'Calc RE'!J54)),K54)","v":0},4.9889999999999999,11.121767907708717,{"$f":"MIN(N54*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O54/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P54,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y54<=0,0,MIN(MAX(Y54,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z54=0,0,MIN((Z54/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z54/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA54>0,Background!$CN$6/AA54,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG54)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV OPEX total",{"$f":"B30*B8","v":0},null,null,53,{"$f":"IF(E55-E31=24,F31,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H55*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I55*$I$173,'Calc RE'!J55*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H55,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I55,'Calc RE'!J55)),K55)","v":0},5.194,11.578765787259787,{"$f":"MIN(N55*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O55/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P55,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y55<=0,0,MIN(MAX(Y55,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z55=0,0,MIN((Z55/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z55/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA55>0,Background!$CN$6/AA55,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG55)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX total",{"$f":"B32*B9","v":0},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H56*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I56*$I$173,'Calc RE'!J56*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H56,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I56,'Calc RE'!J56)),K56)","v":0},5.2850000000000001,11.781628260621483,{"$f":"MIN(N56*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O56/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P56,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y56<=0,0,MIN(MAX(Y56,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z56=0,0,MIN((Z56/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z56/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA56>0,Background!$CN$6/AA56,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"(B134+B154+B174+B194+B214+B234+B254+B274+B294+B314)*8760/168","v":{"$error":"#DIV/0!"}},null,null,55,0,0,1.4841961812026039E-2,6.2162798262276615E-2,5.7849972037557311E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H57*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I57*$I$173,'Calc RE'!J57*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H57,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I57,'Calc RE'!J57)),K57)","v":1.4841961812026039E-2},5.1920000000000002,11.574307271361729,{"$f":"MIN(N57*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O57/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P57,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y57<=0,0,MIN(MAX(Y57,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z57=0,0,MIN((Z57/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z57/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA57>0,Background!$CN$6/AA57,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG57)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX total",{"$f":"B37*B10","v":9733.2372025955465},null,null,56,0,0,0.14002361976729866,0.27047162231287858,0.18958730669498394,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H58*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I58*$I$173,'Calc RE'!J58*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H58,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I58,'Calc RE'!J58)),K58)","v":0.14002361976729866},5.05,11.257752642599524,{"$f":"MIN(N58*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O58/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P58,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y58<=0,0,MIN(MAX(Y58,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z58=0,0,MIN((Z58/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z58/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA58>0,Background!$CN$6/AA58,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,57,0,0,0.27473666148508263,0.43901135346788328,0.34433611840185463,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H59*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I59*$I$173,'Calc RE'!J59*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H59,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I59,'Calc RE'!J59)),K59)","v":0.27473666148508263},5.0709999999999997,11.304567059529145,{"$f":"MIN(N59*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O59/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P59,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y59<=0,0,MIN(MAX(Y59,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z59=0,0,MIN((Z59/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z59/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA59>0,Background!$CN$6/AA59,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other OPEX fix",{"$f":"IF('Input RE'!D329<>\"Individual\",'Input RE'!D340,'Input RE'!E340)","v":0},null,null,58,0,0,0.36282006681677398,0.54515996581061721,0.48263101470018616,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H60*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I60*$I$173,'Calc RE'!J60*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H60,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I60,'Calc RE'!J60)),K60)","v":0.36282006681677398},4.9580000000000002,11.0526609112888,{"$f":"MIN(N60*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O60/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P60,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y60<=0,0,MIN(MAX(Y60,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z60=0,0,MIN((Z60/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z60/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA60>0,Background!$CN$6/AA60,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Personnel OPEX fix",{"$f":"IF('Input RE'!D329<>\"Individual\",'Input RE'!D341,'Input RE'!E341)","v":0},null,null,59,0,0,0.40131902089137317,0.59031299069519172,0.59004867734318456,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H61*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I61*$I$173,'Calc RE'!J61*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H61,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I61,'Calc RE'!J61)),K61)","v":0.40131902089137317},4.827,10.76062811996592,{"$f":"MIN(N61*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O61/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P61,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y61<=0,0,MIN(MAX(Y61,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z61=0,0,MIN((Z61/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z61/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA61>0,Background!$CN$6/AA61,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input RE'!D346<>\"Individual\",'Input RE'!D351,'Input RE'!E351)","v":0},null,null,60,0,0,0.5233735225813746,0.61330321308786906,0.60750810408092881,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H62*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I62*$I$173,'Calc RE'!J62*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H62,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I62,'Calc RE'!J62)),K62)","v":0.5233735225813746},4.6260000000000003,10.312547272210971,{"$f":"MIN(N62*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O62/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P62,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y62<=0,0,MIN(MAX(Y62,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z62=0,0,MIN((Z62/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z62/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA62>0,Background!$CN$6/AA62,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX total",{"$f":"B34+B35","v":{"$error":"#DIV/0!"}},null,null,61,0,0,0.60520033472887191,0.58957057231867904,0.57900247604017563,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H63*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I63*$I$173,'Calc RE'!J63*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H63,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I63,'Calc RE'!J63)),K63)","v":0.60520033472887191},4.47,9.9647830321623498,{"$f":"MIN(N63*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O63/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P63,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y63<=0,0,MIN(MAX(Y63,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z63=0,0,MIN((Z63/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z63/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA63>0,Background!$CN$6/AA63,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG63)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,62,0,0,0.62629029926300428,0.52155966918680541,0.50855589901178078,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H64*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I64*$I$173,'Calc RE'!J64*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H64,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I64,'Calc RE'!J64)),K64)","v":0.62629029926300428},4.4980000000000002,10.027202254735181,{"$f":"MIN(N64*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O64/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P64,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y64<=0,0,MIN(MAX(Y64,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z64=0,0,MIN((Z64/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z64/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA64>0,Background!$CN$6/AA64,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG64)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro lifetime",{"$f":"IF('Input RE'!D46=\"Default\",'Input RE'!D52,'Input RE'!E52)","v":20},null,null,63,0,0,0.46457979187916393,0.34989855294446243,0.37082145165103891,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H65*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I65*$I$173,'Calc RE'!J65*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H65,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I65,'Calc RE'!J65)),K65)","v":0.46457979187916393},4.6269999999999998,10.31477653016,{"$f":"MIN(N65*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O65/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P65,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y65<=0,0,MIN(MAX(Y65,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z65=0,0,MIN((Z65/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z65/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA65>0,Background!$CN$6/AA65,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro CRF",{"$f":"B92*POWER(1+B92,B65)/(POWER(1+B92,B65)-1)","v":0.13387878003966064},null,null,64,0,0,0.28188118915762883,0.18346879633488014,0.2241847262209723,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H66*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I66*$I$173,'Calc RE'!J66*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H66,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I66,'Calc RE'!J66)),K66)","v":0.28188118915762883},4.8310000000000004,10.76954515176204,{"$f":"MIN(N66*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O66/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P66,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y66<=0,0,MIN(MAX(Y66,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z66=0,0,MIN((Z66/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z66/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA66>0,Background!$CN$6/AA66,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Ann",{"$f":"B66*B47","v":0},null,null,65,0,0,0.10581077412192005,5.4007171000985094E-2,9.0796436742796555E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H67*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I67*$I$173,'Calc RE'!J67*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H67,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I67,'Calc RE'!J67)),K67)","v":0.10581077412192005},5.2060000000000004,11.605516882648145,{"$f":"MIN(N67*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O67/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P67,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"X67-S67","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y67<=0,0,MIN(MAX(Y67,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z67=0,0,MIN((Z67/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z67/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA67>0,Background!$CN$6/AA67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y67-Z67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($AO67,$AQ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E67<=120,($B$128+$B$148+$B$168+$B$188+$B$208+$B$228+$B$248+$B$268+$B$288+$B$308),($B$129+$B$149+$B$169+$B$189+$B$209+$B$229+$B$249+$B$269+$B$289+$B$309))*AK67","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO67,$AQ67)-AS67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$128*$AK67,$B$125),MIN($B$129*$AK67,$B$125))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT67<=0,0,MIN(MAX(AT67,$B$123),($B$125-AU67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW67<=($B$130-($B$128*5+$B$129*2)),AV67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX67+AU67,$B$125)","v":{"$error":"#DIV/0!"}},{"$f":"$B$126*AY67","v":{"$error":"#DIV/0!"}},{"$f":"AT67-AX67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$148*$AK67,$B$145),MIN($B$149*$AK67,$B$145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA67<=0,0,MIN(MAX(BA67,$B$143),($B$145-BB67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD67<=($B$150-($B$148*5+$B$149*2)),BC67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE67+BB67,$B$145)","v":{"$error":"#DIV/0!"}},{"$f":"$B$146*BF67","v":{"$error":"#DIV/0!"}},{"$f":"BA67-BE67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BH67<=0,0,MIN(MAX(BH67,$B$163),($B$165-BI67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK67<=($B$170-($B$168*5+$B$169*2)),BJ67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL67+BI67,$B$165)","v":{"$error":"#DIV/0!"}},{"$f":"$B$166*BM67","v":{"$error":"#DIV/0!"}},{"$f":"BH67-BL67","v":{"$error":"#DIV/0!"}},{"$f":"IF($E67<=120,MIN($B$188*$AK67,$B$185),MIN($B$189*$AK67,$B$185))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO67<=0,0,MIN(MAX(BO67,$B$183),($B$185-BP67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR67<=($B$190-($B$188*5+$B$189*2)),BQ67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS67+BP67,$B$185)","v":{"$error":"#DIV/0!"}},{"$f":"$B$186*BT67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$208*$AK67,$B$205),MIN($B$209*$AK67,$B$205))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV67<=0,0,MIN(MAX(BV67,$B$203),($B$205-BW67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY67<=($B$210-($B$208*5+$B$209*2)),BX67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ67+BW67,$B$205)","v":{"$error":"#DIV/0!"}},{"$f":"$B$206*CA67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$228*$AK67,$B$225),MIN($B$229*$AK67,$B$225))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC67<=0,0,MIN(MAX(CC67,$B$223),($B$225-CD67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF67<=($B$230-($B$228*5+$B$229*2)),CE67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG67+CD67,$B$225)","v":{"$error":"#DIV/0!"}},{"$f":"$B$226*CH67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$248*$AK67,$B$245),MIN($B$249*$AK67,$B$245))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ67<=0,0,MIN(MAX(CJ67,$B$243),($B$245-CK67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM67<=($B$250-($B$248*5+$B$249*2)),CL67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN67+CK67,$B$245)","v":{"$error":"#DIV/0!"}},{"$f":"$B$246*CO67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$268*$AK67,$B$265),MIN($B$269*$AK67,$B$265))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ67<=0,0,MIN(MAX(CQ67,$B$263),($B$265-CR67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CS$3:CS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CT67<=($B$270-($B$268*5+$B$269*2)),CS67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CU67+CR67,$B$265)","v":{"$error":"#DIV/0!"}},{"$f":"$B$266*CV67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$288*$AK67,$B$285),MIN($B$289*$AK67,$B$285))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CX67<=0,0,MIN(MAX(CX67,$B$283),($B$285-CY67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CZ$3:CZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DA67<=($B$290-($B$288*5+$B$289*2)),CZ67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DB67+CY67,$B$285)","v":{"$error":"#DIV/0!"}},{"$f":"$B$286*DC67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E67<=120,MIN($B$308*$AK67,$B$305),MIN($B$309*$AK67,$B$305))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DE67<=0,0,MIN(MAX(DE67,$B$303),($B$305-DF67)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(DG$3:DG67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DH67<=($B$310-($B$308*5+$B$309*2)),DG67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DI67+DF67,$B$305)","v":{"$error":"#DIV/0!"}},{"$f":"$B$306*DJ67","v":{"$error":"#DIV/0!"}},{"$f":"DJ67+DC67+CV67+CO67+CH67+CA67+BT67+BM67+BF67+AY67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV lifetime",{"$f":"IF('Input RE'!D3=\"Default\",'Input RE'!D8,'Input RE'!E8)","v":20},null,null,66,0,{"$f":"F68*(1+$B$4)","v":0},0,0,3.8648208455600431E-3,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H68*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I68*$I$173,'Calc RE'!J68*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H68,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I68,'Calc RE'!J68)),K68)","v":0},6.0979999999999999,{"$f":"M68*$M$173","v":13.594014973182553},{"$f":"MIN(N68*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O68/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},{"$f":"L68*$B$8","v":0},{"$f":"Background!$BG$17*VLOOKUP(P68,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G68-Q68","v":0},{"$f":"G68*$B$16","v":0},{"$f":"Q68","v":0},{"$f":"U68-V68","v":0},{"$f":"T68-R68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y68<=0,0,MIN(MAX(Y68,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z68=0,0,MIN((Z68/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z68/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA68>0,Background!$CN$6/AA68,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB68*Z68","v":{"$error":"#DIV/0!"}},{"$f":"Z68","v":{"$error":"#DIV/0!"}},{"$f":"W68-AD68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AF68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AG68*$B$12,-1*$B$10*$B$11*$B$12)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AH68,-(1-DT67)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF68,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MIN(AJ68/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AL68,(DT67-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AM68*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF68-AN68),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(DT67-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE68-AP68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E68<=120,MIN($B$168*AK68,$B$165),MIN($B$169*AK68,$B$165))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BO68-BT68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BV68-CA68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CC68-CH68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CJ68-CO68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ68-CV68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CX68-DC68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DL68+Q68+R68+S68+Z68-G68","v":{"$error":"#DIV/0!"}},{"$f":"IF(DM68>0,MIN(DM68*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(DN68/$B$10,1-DT67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DM68<0,MAX(DM68/$B$13,-$B$10*$B$11/$B$13),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(DP68/$B$10,-1*(DT67-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"DQ68*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"DO68*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DT67+DQ68+DO68)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G68-DL68-Q68-R68-S68-Z68-DR68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G68-AO68-DR68-DV68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS68,-1*(Q68+R68+S68+Z68-DW68))","v":{"$error":"#DIV/0!"}},{"$f":"G68-DW68-DV68-DR68","v":{"$error":"#DIV/0!"}},{"$f":"DL68-DY68","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS68-DX68,-1*DZ68)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(DZ68-EA68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Q68,G68), 0)","v":0},{"$f":"MAX(MIN(R68,T68), 0)","v":0},{"$f":"MAX(MIN(S68,X68), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z68,Y68), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CH68-EC68),DX68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CI68-ED68),DX68-EG68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CJ68-EE68),DX68-EG68-EH68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CQ68-EF68),DX68-EG68-EH68-EI68)","v":{"$error":"#DIV/0!"}}]
["PV CRF",{"$f":"B92*POWER(1+B92,B68)/(POWER(1+B92,B68)-1)","v":0.13387878003966064},null,null,67,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H69*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I69*$I$173,'Calc RE'!J69*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H69,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I69,'Calc RE'!J69)),K69)","v":0},6.8410000000000002,15.250353629311554,{"$f":"MIN(N69*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O69/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P69,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y69<=0,0,MIN(MAX(Y69,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z69=0,0,MIN((Z69/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z69/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA69>0,Background!$CN$6/AA69,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG69)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV Ann",{"$f":"B69*B48","v":0},null,null,68,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H70*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I70*$I$173,'Calc RE'!J70*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H70,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I70,'Calc RE'!J70)),K70)","v":0},7.1369999999999996,15.910213982224317,{"$f":"MIN(N70*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O70/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P70,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y70<=0,0,MIN(MAX(Y70,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z70=0,0,MIN((Z70/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z70/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA70>0,Background!$CN$6/AA70,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind lifetime",{"$f":"IF('Input RE'!D27=\"Default\",'Input RE'!D32,'Input RE'!E32)","v":20},null,null,69,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H71*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I71*$I$173,'Calc RE'!J71*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H71,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I71,'Calc RE'!J71)),K71)","v":0},7.0519999999999996,15.7207270565568,{"$f":"MIN(N71*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O71/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P71,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y71<=0,0,MIN(MAX(Y71,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z71=0,0,MIN((Z71/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z71/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA71>0,Background!$CN$6/AA71,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind CRF",{"$f":"B92*POWER(1+B92,B71)/(POWER(1+B92,B71)-1)","v":0.13387878003966064},null,null,70,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H72*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I72*$I$173,'Calc RE'!J72*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H72,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I72,'Calc RE'!J72)),K72)","v":0},6.5190000000000001,14.532532569724019,{"$f":"MIN(N72*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O72/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P72,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y72<=0,0,MIN(MAX(Y72,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z72=0,0,MIN((Z72/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z72/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA72>0,Background!$CN$6/AA72,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG72)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Ann",{"$f":"B72*'Calc RE'!B49","v":0},null,null,71,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H73*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I73*$I$173,'Calc RE'!J73*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H73,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I73,'Calc RE'!J73)),K73)","v":0},5.7629999999999999,12.847213560257634,{"$f":"MIN(N73*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O73/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P73,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y73<=0,0,MIN(MAX(Y73,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z73=0,0,MIN((Z73/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z73/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA73>0,Background!$CN$6/AA73,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,72,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H74*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I74*$I$173,'Calc RE'!J74*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H74,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I74,'Calc RE'!J74)),K74)","v":0},5.2290000000000001,11.656789815475824,{"$f":"MIN(N74*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O74/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P74,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y74<=0,0,MIN(MAX(Y74,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z74=0,0,MIN((Z74/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z74/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA74>0,Background!$CN$6/AA74,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,73,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H75*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I75*$I$173,'Calc RE'!J75*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H75,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I75,'Calc RE'!J75)),K75)","v":0},4.8849999999999998,10.889925081009638,{"$f":"MIN(N75*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O75/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P75,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y75<=0,0,MIN(MAX(Y75,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z75=0,0,MIN((Z75/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z75/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA75>0,Background!$CN$6/AA75,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ75/SUM(AJ$75:AJ$98),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG75)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel ann total",{"$f":"B138+B158+B178+B198+B218+B238+B258+B278+B298+B318","v":0},null,null,74,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H76*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I76*$I$173,'Calc RE'!J76*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H76,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I76,'Calc RE'!J76)),K76)","v":0},4.6180000000000003,10.294713208618735,{"$f":"MIN(N76*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O76/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P76,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y76<=0,0,MIN(MAX(Y76,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z76=0,0,MIN((Z76/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z76/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA76>0,Background!$CN$6/AA76,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ76/SUM(AJ$75:AJ$98),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG76)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input RE'!D311<>\"Individual\",'Input RE'!D321,'Input RE'!E321)","v":10},null,null,75,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H77*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I77*$I$173,'Calc RE'!J77*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H77,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I77,'Calc RE'!J77)),K77)","v":0},4.54,10.120831088594423,{"$f":"MIN(N77*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O77/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P77,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y77<=0,0,MIN(MAX(Y77,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z77=0,0,MIN((Z77/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z77/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA77>0,Background!$CN$6/AA77,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG77)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat CRF",{"$f":"B92*POWER(1+B92,B77)/(POWER(1+B92,B77)-1)","v":0.17698416415984405},null,null,76,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H78*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I78*$I$173,'Calc RE'!J78*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H78,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I78,'Calc RE'!J78)),K78)","v":0},4.649,10.363820205038651,{"$f":"MIN(N78*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O78/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P78,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y78<=0,0,MIN(MAX(Y78,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z78=0,0,MIN((Z78/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z78/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA78>0,Background!$CN$6/AA78,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG78)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat Ann",{"$f":"B78*B51","v":114841.92339139142},null,null,77,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H79*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I79*$I$173,'Calc RE'!J79*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H79,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I79,'Calc RE'!J79)),K79)","v":0},4.9180000000000001,10.963490593327617,{"$f":"MIN(N79*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O79/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P79,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y79<=0,0,MIN(MAX(Y79,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z79=0,0,MIN((Z79/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z79/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA79>0,Background!$CN$6/AA79,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG79)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CRF",{"$f":"B92*POWER(1+B92,B43)/(POWER(1+B92,B43)-1)","v":0.13387878003966064},null,null,78,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H80*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I80*$I$173,'Calc RE'!J80*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H80,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I80,'Calc RE'!J80)),K80)","v":0},5.0270000000000001,11.206479709771843,{"$f":"MIN(N80*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O80/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P80,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y80<=0,0,MIN(MAX(Y80,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z80=0,0,MIN((Z80/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z80/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA80>0,Background!$CN$6/AA80,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project Ann",{"$f":"B52*B80","v":66939.390019830316},null,null,79,0,{"$f":"F81*(1+$B$4)","v":0},2.0252660556845457E-2,5.2771958977453778E-2,7.8085063348195205E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H81*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I81*$I$173,'Calc RE'!J81*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H81,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I81,'Calc RE'!J81)),K81)","v":2.0252660556845457E-2},4.8330000000000002,10.7740036676601,{"$f":"MIN(N81*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O81/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P81,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y81<=0,0,MIN(MAX(Y81,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z81=0,0,MIN((Z81/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z81/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA81>0,Background!$CN$6/AA81,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DT80+DQ81+DO81)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other Ann",{"$f":"B53*B80","v":0},null,null,80,0,0,0.22400580165912484,0.21913500553001608,0.30309882129725285,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H82*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I82*$I$173,'Calc RE'!J82*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H82,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I82,'Calc RE'!J82)),K82)","v":0.22400580165912484},4.8570000000000002,10.82750585843681,{"$f":"MIN(N82*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O82/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P82,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y82<=0,0,MIN(MAX(Y82,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z82=0,0,MIN((Z82/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z82/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA82>0,Background!$CN$6/AA82,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,81,0,0,0.43193147463877574,0.32872026177794067,0.48347374858060599,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H83*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I83*$I$173,'Calc RE'!J83*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H83,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I83,'Calc RE'!J83)),K83)","v":0.43193147463877574},4.9089999999999998,10.94342727178635,{"$f":"MIN(N83*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O83/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P83,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y83<=0,0,MIN(MAX(Y83,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z83=0,0,MIN((Z83/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z83/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA83>0,Background!$CN$6/AA83,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG83)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input RE'!D346<>\"Individual\",'Input RE'!D350,'Input RE'!E350)","v":0},null,null,82,0,0,0.56598981671497683,0.36716784996334534,0.60237958420717574,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H84*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I84*$I$173,'Calc RE'!J84*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H84,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I84,'Calc RE'!J84)),K84)","v":0.56598981671497683},4.3659999999999997,9.7329402054632705,{"$f":"MIN(N84*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O84/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P84,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y84<=0,0,MIN(MAX(Y84,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z84=0,0,MIN((Z84/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z84/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA84>0,Background!$CN$6/AA84,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG84)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input RE'!$D$346<>\"Individual\",'Input RE'!D352,'Input RE'!E352)","v":20},null,null,83,0,0,0.62313995635227537,0.34411952526294087,0.659626764565719,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H85*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I85*$I$173,'Calc RE'!J85*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H85,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I85,'Calc RE'!J85)),K85)","v":0.62313995635227537},3.423,7.6307499595283508,{"$f":"MIN(N85*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O85/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P85,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y85<=0,0,MIN(MAX(Y85,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z85=0,0,MIN((Z85/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z85/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA85>0,Background!$CN$6/AA85,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CRF",{"$f":"B92*POWER(1+B92,B85)/(POWER(1+B92,B85)-1)","v":0.13387878003966064},null,null,84,0,0,0.7023500985435156,0.40991070504590765,0.66288643448949436,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H86*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I86*$I$173,'Calc RE'!J86*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H86,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I86,'Calc RE'!J86)),K86)","v":0.7023500985435156},2.3919999999999999,5.3323850140788238,{"$f":"MIN(N86*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O86/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P86,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y86<=0,0,MIN(MAX(Y86,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z86=0,0,MIN((Z86/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z86/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA86>0,Background!$CN$6/AA86,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG86)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid Ann",{"$f":"B84*B86","v":0},null,null,85,0,0,0.72461079861879718,0.44364447452478734,0.61572630477054857,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H87*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I87*$I$173,'Calc RE'!J87*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H87,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I87,'Calc RE'!J87)),K87)","v":0.72461079861879718},1.508,3.3617209871366498,{"$f":"MIN(N87*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O87/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P87,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y87<=0,0,MIN(MAX(Y87,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z87=0,0,MIN((Z87/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z87/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA87>0,Background!$CN$6/AA87,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG87)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Feedstock costs",{"$f":"B108*B112","v":{"$error":"#DIV/0!"}},null,null,86,0,0,0.68571805168035682,0.435656483180975,0.52545075586386469,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H88*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I88*$I$173,'Calc RE'!J88*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H88,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I88,'Calc RE'!J88)),K88)","v":0.68571805168035682},1.1870000000000001,2.6461291854981455,{"$f":"MIN(N88*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O88/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P88,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y88<=0,0,MIN(MAX(Y88,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z88=0,0,MIN((Z88/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z88/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA88>0,Background!$CN$6/AA88,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG88)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Opex",{"$f":"SUM(B54:B56)+B58+B60+B61+B62+B63","v":{"$error":"#DIV/0!"}},null,null,87,0,0,0.49311076906054913,0.30311220763155977,0.32692305232990371,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H89*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I89*$I$173,'Calc RE'!J89*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H89,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I89,'Calc RE'!J89)),K89)","v":0.49311076906054913},2.1949999999999998,4.8932211981199911,{"$f":"MIN(N89*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O89/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P89,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y89<=0,0,MIN(MAX(Y89,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z89=0,0,MIN((Z89/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z89/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA89>0,Background!$CN$6/AA89,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"B57","v":{"$error":"#DIV/0!"}},null,null,88,0,0,0.28667360269750231,0.1686871388616456,0.15027758305036448,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H90*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I90*$I$173,'Calc RE'!J90*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H90,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I90,'Calc RE'!J90)),K90)","v":0.28667360269750231},2.7650000000000001,6.1638982290668682,{"$f":"MIN(N90*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O90/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P90,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y90<=0,0,MIN(MAX(Y90,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z90=0,0,MIN((Z90/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z90/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA90>0,Background!$CN$6/AA90,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual cons.",{"$f":"ROUND((SUM(G3:G170)-B96)*8760/168,2)","v":{"$error":"#DIV/0!"}},null,null,89,0,0,0.1015427588783354,5.5493729303869123E-2,3.3392557333872218E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H91*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I91*$I$173,'Calc RE'!J91*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H91,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I91,'Calc RE'!J91)),K91)","v":0.1015427588783354},3.2709999999999999,7.2919027512758499,{"$f":"MIN(N91*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O91/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P91,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y91<=0,0,MIN(MAX(Y91,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z91=0,0,MIN((Z91/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z91/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA91>0,Background!$CN$6/AA91,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input RE'!D329=\"Default\",'Input RE'!D333,'Input RE'!E333)","v":0.12},null,null,90,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H92*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I92*$I$173,'Calc RE'!J92*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H92,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I92,'Calc RE'!J92)),K92)","v":0},3.5539999999999998,7.922782750851229,{"$f":"MIN(N92*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O92/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P92,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y92<=0,0,MIN(MAX(Y92,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z92=0,0,MIN((Z92/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z92/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA92>0,Background!$CN$6/AA92,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ann Capex",{"$f":"B79+B76+B70+B81+B82+B87+B73+B67","v":181781.31341122172},null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H93*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I93*$I$173,'Calc RE'!J93*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H93,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I93,'Calc RE'!J93)),K93)","v":0},3.67,8.1813766729386632,{"$f":"MIN(N93*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O93/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P93,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y93<=0,0,MIN(MAX(Y93,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z93=0,0,MIN((Z93/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z93/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA93>0,Background!$CN$6/AA93,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB93*Z93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LCOE",{"$f":"IFERROR(MAX(0,(B93+B89+B90+B88)/B91),0)","v":0},null,null,92,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H94*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I94*$I$173,'Calc RE'!J94*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H94,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I94,'Calc RE'!J94)),K94)","v":0},4.2779999999999996,9.5367655059486651,{"$f":"MIN(N94*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O94/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P94,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y94<=0,0,MIN(MAX(Y94,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z94=0,0,MIN((Z94/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z94/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA94>0,Background!$CN$6/AA94,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB94*Z94","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG94)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE Share eligible",{"$f":"IFERROR((B98+C96)/(B97-B96),0)","v":0},"RECS kWh",null,93,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H95*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I95*$I$173,'Calc RE'!J95*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H95,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I95,'Calc RE'!J95)),K95)","v":0},5.3120000000000003,11.841818225245282,{"$f":"MIN(N95*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O95/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P95,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y95<=0,0,MIN(MAX(Y95,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z95=0,0,MIN((Z95/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z95/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA95>0,Background!$CN$6/AA95,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB95*Z95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG95)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Unmet load/week",{"$f":"SUM(DV3:DV170)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input RE'!$D$356=\"Default\",'Input RE'!D361,'Input RE'!E361)/(365/7)*1000","v":0},null,94,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H96*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I96*$I$173,'Calc RE'!J96*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H96,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I96,'Calc RE'!J96)),K96)","v":0},5.9740000000000002,13.317586987502883,{"$f":"MIN(N96*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O96/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P96,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y96<=0,0,MIN(MAX(Y96,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z96=0,0,MIN((Z96/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z96/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA96>0,Background!$CN$6/AA96,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB96*Z96","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG96)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DT95+DQ96+DO96)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},null,null,95,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H97*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I97*$I$173,'Calc RE'!J97*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H97,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I97,'Calc RE'!J97)),K97)","v":0},6.0819999999999999,13.558346845998081,{"$f":"MIN(N97*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O97/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P97,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y97<=0,0,MIN(MAX(Y97,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z97=0,0,MIN((Z97/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z97/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA97>0,Background!$CN$6/AA97,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB97*Z97","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE+ RE_Batt consumed/week eligible",{"$f":"IF(SUM(B18+B19+B20)=0,0,SUM(EK5:EN5)+SUM(EK11:EN11))","v":{"$error":"#DIV/0!"}},null,null,96,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H98*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I98*$I$173,'Calc RE'!J98*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H98,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I98,'Calc RE'!J98)),K98)","v":0},5.9669999999999996,13.301982181859675,{"$f":"MIN(N98*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O98/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P98,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y98<=0,0,MIN(MAX(Y98,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z98=0,0,MIN((Z98/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z98/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA98>0,Background!$CN$6/AA98,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG98)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Biomass consumed",{"$f":"SUM(EF3:EF170)","v":{"$error":"#DIV/0!"}},null,null,97,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H99*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I99*$I$173,'Calc RE'!J99*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H99,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I99,'Calc RE'!J99)),K99)","v":0},5.7679999999999998,12.858359850002783,{"$f":"MIN(N99*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O99/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P99,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y99<=0,0,MIN(MAX(Y99,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z99=0,0,MIN((Z99/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z99/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA99>0,Background!$CN$6/AA99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ99/SUM(AJ$99:AJ$122),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($AO99,$AQ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E99<=120,($B$128+$B$148+$B$168+$B$188+$B$208+$B$228+$B$248+$B$268+$B$288+$B$308),($B$129+$B$149+$B$169+$B$189+$B$209+$B$229+$B$249+$B$269+$B$289+$B$309))*AK99","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO99,$AQ99)-AS99","v":{"$error":"#DIV/0!"}},{"$f":"IF($E99<=120,MIN($B$128*$AK99,$B$125),MIN($B$129*$AK99,$B$125))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT99<=0,0,MIN(MAX(AT99,$B$123),($B$125-AU99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW99<=($B$130-($B$128*5+$B$129*2)),AV99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX99+AU99,$B$125)","v":{"$error":"#DIV/0!"}},{"$f":"$B$126*AY99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$148*$AK99,$B$145),MIN($B$149*$AK99,$B$145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA99<=0,0,MIN(MAX(BA99,$B$143),($B$145-BB99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD99<=($B$150-($B$148*5+$B$149*2)),BC99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE99+BB99,$B$145)","v":{"$error":"#DIV/0!"}},{"$f":"$B$146*BF99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(BH99<=0,0,MIN(MAX(BH99,$B$163),($B$165-BI99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK99<=($B$170-($B$168*5+$B$169*2)),BJ99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL99+BI99,$B$165)","v":{"$error":"#DIV/0!"}},{"$f":"$B$166*BM99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$188*$AK99,$B$185),MIN($B$189*$AK99,$B$185))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO99<=0,0,MIN(MAX(BO99,$B$183),($B$185-BP99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR99<=($B$190-($B$188*5+$B$189*2)),BQ99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS99+BP99,$B$185)","v":{"$error":"#DIV/0!"}},{"$f":"$B$186*BT99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$208*$AK99,$B$205),MIN($B$209*$AK99,$B$205))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV99<=0,0,MIN(MAX(BV99,$B$203),($B$205-BW99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY99<=($B$210-($B$208*5+$B$209*2)),BX99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ99+BW99,$B$205)","v":{"$error":"#DIV/0!"}},{"$f":"$B$206*CA99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$228*$AK99,$B$225),MIN($B$229*$AK99,$B$225))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC99<=0,0,MIN(MAX(CC99,$B$223),($B$225-CD99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF99<=($B$230-($B$228*5+$B$229*2)),CE99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG99+CD99,$B$225)","v":{"$error":"#DIV/0!"}},{"$f":"$B$226*CH99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$248*$AK99,$B$245),MIN($B$249*$AK99,$B$245))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ99<=0,0,MIN(MAX(CJ99,$B$243),($B$245-CK99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM99<=($B$250-($B$248*5+$B$249*2)),CL99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN99+CK99,$B$245)","v":{"$error":"#DIV/0!"}},{"$f":"$B$246*CO99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$268*$AK99,$B$265),MIN($B$269*$AK99,$B$265))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ99<=0,0,MIN(MAX(CQ99,$B$263),($B$265-CR99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CS$3:CS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CT99<=($B$270-($B$268*5+$B$269*2)),CS99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CU99+CR99,$B$265)","v":{"$error":"#DIV/0!"}},{"$f":"$B$266*CV99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$288*$AK99,$B$285),MIN($B$289*$AK99,$B$285))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CX99<=0,0,MIN(MAX(CX99,$B$283),($B$285-CY99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CZ$3:CZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DA99<=($B$290-($B$288*5+$B$289*2)),CZ99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DB99+CY99,$B$285)","v":{"$error":"#DIV/0!"}},{"$f":"$B$286*DC99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E99<=120,MIN($B$308*$AK99,$B$305),MIN($B$309*$AK99,$B$305))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DE99<=0,0,MIN(MAX(DE99,$B$303),($B$305-DF99)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(DG$3:DG99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DH99<=($B$310-($B$308*5+$B$309*2)),DG99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DI99+DF99,$B$305)","v":{"$error":"#DIV/0!"}},{"$f":"$B$306*DJ99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel consumed",{"$f":"SUM(DY3:DY170)","v":{"$error":"#DIV/0!"}},"RE total",null,98,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H100*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I100*$I$173,'Calc RE'!J100*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H100,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I100,'Calc RE'!J100)),K100)","v":0},5.7569999999999997,12.833838012563456,{"$f":"MIN(N100*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O100/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P100,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y100<=0,0,MIN(MAX(Y100,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z100=0,0,MIN((Z100/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z100/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA100>0,Background!$CN$6/AA100,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ100/SUM(AJ$99:AJ$122),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E100<=120,MIN($B$168*AK100,$B$165),MIN($B$169*AK100,$B$165))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DT99+DQ100+DO100)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly RE consumed",{"$f":"SUM(DW3:DW170)","v":{"$error":"#DIV/0!"}},{"$f":"B101+B102","v":{"$error":"#DIV/0!"}},null,99,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H101*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I101*$I$173,'Calc RE'!J101*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H101,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I101,'Calc RE'!J101)),K101)","v":0},5.9249999999999998,13.208353348000431,{"$f":"MIN(N101*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O101/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P101,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y101<=0,0,MIN(MAX(Y101,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z101=0,0,MIN((Z101/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z101/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA101>0,Background!$CN$6/AA101,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly RE Batt consumed",{"$f":"B25","v":{"$error":"#DIV/0!"}},null,null,100,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H102*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I102*$I$173,'Calc RE'!J102*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H102,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I102,'Calc RE'!J102)),K102)","v":0},6.1829999999999998,13.783501898850071,{"$f":"MIN(N102*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O102/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P102,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y102<=0,0,MIN(MAX(Y102,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z102=0,0,MIN((Z102/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z102/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA102>0,Background!$CN$6/AA102,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG102)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly batt discharge",{"$f":"B21","v":{"$error":"#DIV/0!"}},null,null,101,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H103*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I103*$I$173,'Calc RE'!J103*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H103,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I103,'Calc RE'!J103)),K103)","v":0},6.452,14.383172287139036,{"$f":"MIN(N103*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O103/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P103,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y103<=0,0,MIN(MAX(Y103,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z103=0,0,MIN((Z103/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z103/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA103>0,Background!$CN$6/AA103,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel loaded to batt",{"$f":"(-1)*SUM(EA3:EA170)","v":{"$error":"#DIV/0!"}},null,null,102,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H104*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I104*$I$173,'Calc RE'!J104*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H104,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I104,'Calc RE'!J104)),K104)","v":0},6.6319999999999997,14.784438717964365,{"$f":"MIN(N104*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O104/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P104,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y104<=0,0,MIN(MAX(Y104,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z104=0,0,MIN((Z104/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z104/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA104>0,Background!$CN$6/AA104,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel total",{"$f":"B104+B100","v":{"$error":"#DIV/0!"}},null,null,103,0,0,2.0729621257181214E-2,4.2602979156552666E-2,7.7270248890953103E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H105*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I105*$I$173,'Calc RE'!J105*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H105,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I105,'Calc RE'!J105)),K105)","v":2.0729621257181214E-2},6.4779999999999998,14.441132993813804,{"$f":"MIN(N105*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O105/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P105,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y105<=0,0,MIN(MAX(Y105,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z105=0,0,MIN((Z105/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z105/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA105>0,Background!$CN$6/AA105,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG105)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass capacity",{"$f":"IF(Background!$U$2,Background!$U$3,IF('Input RE'!$D$80=\"Default\",'Input RE'!$D$86,'Input RE'!$E$86))","v":0},null,null,104,0,0,0.23513539147888185,0.15674603865506848,0.30262079132107339,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H106*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I106*$I$173,'Calc RE'!J106*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H106,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I106,'Calc RE'!J106)),K106)","v":0.23513539147888185},6.8710000000000004,15.317231367782442,{"$f":"MIN(N106*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O106/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P106,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y106<=0,0,MIN(MAX(Y106,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z106=0,0,MIN((Z106/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z106/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA106>0,Background!$CN$6/AA106,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass generation/week",{"$f":"SUM(Z3:Z170)","v":{"$error":"#DIV/0!"}},null,null,105,0,0,0.42009032087972281,0.30651549650824061,0.49400174066374797,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H107*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I107*$I$173,'Calc RE'!J107*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H107,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I107,'Calc RE'!J107)),K107)","v":0.42009032087972281},7.15,15.939194335561703,{"$f":"MIN(N107*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O107/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P107,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y107<=0,0,MIN(MAX(Y107,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z107=0,0,MIN((Z107/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z107/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA107>0,Background!$CN$6/AA107,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass feedstock kg/year",{"$f":"SUM(AC$3:AC$170)*8760/168","v":{"$error":"#DIV/0!"}},null,null,106,0,0,0.4994373022900585,0.44566514367129584,0.62909466031129124,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H108*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I108*$I$173,'Calc RE'!J108*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H108,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I108,'Calc RE'!J108)),K108)","v":0.4994373022900585},6.7990000000000004,15.156724795452311,{"$f":"MIN(N108*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O108/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P108,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y108<=0,0,MIN(MAX(Y108,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z108=0,0,MIN((Z108/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z108/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA108>0,Background!$CN$6/AA108,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Capex specific",{"$f":"IF('Input RE'!$D$67=\"Default\",'Input RE'!$D71,'Input RE'!$E71)","v":271537.5},null,null,107,0,0,0.48244795302148408,0.55915616616087438,0.70482532300310097,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H109*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I109*$I$173,'Calc RE'!J109*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H109,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I109,'Calc RE'!J109)),K109)","v":0.48244795302148408},6.2140000000000004,13.85260889526999,{"$f":"MIN(N109*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O109/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P109,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y109<=0,0,MIN(MAX(Y109,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z109=0,0,MIN((Z109/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z109/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA109>0,Background!$CN$6/AA109,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG109)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX var specific",{"$f":"IF('Input RE'!$D$67=\"Default\",'Input RE'!$D72,'Input RE'!$E72)","v":0.22836999999999999},null,null,108,0,0,0.53727334636992896,0.61464279407157696,0.72240116652383701,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H110*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I110*$I$173,'Calc RE'!J110*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H110,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I110,'Calc RE'!J110)),K110)","v":0.53727334636992896},5.8289999999999997,12.994344584893589,{"$f":"MIN(N110*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O110/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P110,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y110<=0,0,MIN(MAX(Y110,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z110=0,0,MIN((Z110/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z110/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA110>0,Background!$CN$6/AA110,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG110)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX fix specific",{"$f":"IF('Input RE'!$D$67=\"Default\",'Input RE'!$D73,'Input RE'!$E73)","v":12898.031250000002},null,null,109,0,0,0.54731430417999383,0.62348187662672483,0.6868487172825074,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H111*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I111*$I$173,'Calc RE'!J111*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H111,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I111,'Calc RE'!J111)),K111)","v":0.54731430417999383},5.44,12.127163242721073,{"$f":"MIN(N111*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O111/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P111,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y111<=0,0,MIN(MAX(Y111,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z111=0,0,MIN((Z111/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z111/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA111>0,Background!$CN$6/AA111,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Feedstock costs specific",{"$f":"IF('Input RE'!$D$67=\"Default\",'Input RE'!$D77,'Input RE'!$E77)","v":2.25},null,null,110,0,0,0.51051367685794502,0.58339989204433051,0.60299772641775273,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H112*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I112*$I$173,'Calc RE'!J112*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H112,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I112,'Calc RE'!J112)),K112)","v":0.51051367685794502},4.9180000000000001,10.963490593327617,{"$f":"MIN(N112*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O112/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P112,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y112<=0,0,MIN(MAX(Y112,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z112=0,0,MIN((Z112/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z112/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA112>0,Background!$CN$6/AA112,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Capex",{"$f":"EN23*B109","v":0},null,null,111,0,0,0.36251293879169327,0.40185707961373701,0.41856778623301527,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H113*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I113*$I$173,'Calc RE'!J113*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H113,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I113,'Calc RE'!J113)),K113)","v":0.36251293879169327},4.383,9.7708375905967753,{"$f":"MIN(N113*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O113/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P113,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y113<=0,0,MIN(MAX(Y113,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z113=0,0,MIN((Z113/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z113/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA113>0,Background!$CN$6/AA113,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG113)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX fix yearly",{"$f":"B111*B106","v":0},null,null,112,0,0,0.20734942782368257,0.21924798223948541,0.23451491279672967,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H114*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I114*$I$173,'Calc RE'!J114*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H114,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I114,'Calc RE'!J114)),K114)","v":0.20734942782368257},4.0540000000000003,9.0374117253660344,{"$f":"MIN(N114*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O114/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P114,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y114<=0,0,MIN(MAX(Y114,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z114=0,0,MIN((Z114/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z114/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA114>0,Background!$CN$6/AA114,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG114)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX var yearly",{"$f":"B107*8760/168*B110","v":{"$error":"#DIV/0!"}},null,null,113,0,0,7.157694646294685E-2,6.9736218880769529E-2,8.4037875859752392E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H115*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I115*$I$173,'Calc RE'!J115*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H115,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I115,'Calc RE'!J115)),K115)","v":7.157694646294685E-2},3.9630000000000001,8.83454925200434,{"$f":"MIN(N115*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O115/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P115,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y115<=0,0,MIN(MAX(Y115,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z115=0,0,MIN((Z115/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z115/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA115>0,Background!$CN$6/AA115,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG115)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass lifetime",{"$f":"IF('Input RE'!D67=\"Default\",'Input RE'!D78,'Input RE'!E78)","v":10},null,null,114,0,0,0,0,3.5712032955360225E-3,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H116*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I116*$I$173,'Calc RE'!J116*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H116,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I116,'Calc RE'!J116)),K116)","v":0},3.8660000000000001,8.6183112309484677,{"$f":"MIN(N116*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O116/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P116,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y116<=0,0,MIN(MAX(Y116,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z116=0,0,MIN((Z116/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z116/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA116>0,Background!$CN$6/AA116,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass CRF",{"$f":"B92*POWER(1+B92,B116)/(POWER(1+B92,B116)-1)","v":0.17698416415984405},null,null,115,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H117*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I117*$I$173,'Calc RE'!J117*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H117,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I117,'Calc RE'!J117)),K117)","v":0},4.1310000000000002,9.2090645874413148,{"$f":"MIN(N117*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O117/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P117,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y117<=0,0,MIN(MAX(Y117,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z117=0,0,MIN((Z117/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z117/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA117>0,Background!$CN$6/AA117,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG117)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Ann",{"$f":"B117*B113","v":0},null,null,116,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H118*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I118*$I$173,'Calc RE'!J118*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H118,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I118,'Calc RE'!J118)),K118)","v":0},4.6790000000000003,10.430697943509539,{"$f":"MIN(N118*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O118/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P118,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y118<=0,0,MIN(MAX(Y118,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z118=0,0,MIN((Z118/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z118/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA118>0,Background!$CN$6/AA118,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Opex total yearly",{"$f":"B114+B115","v":{"$error":"#DIV/0!"}},null,null,117,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H119*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I119*$I$173,'Calc RE'!J119*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H119,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I119,'Calc RE'!J119)),K119)","v":0},4.9420000000000002,11.016992784104326,{"$f":"MIN(N119*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O119/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P119,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y119<=0,0,MIN(MAX(Y119,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z119=0,0,MIN((Z119/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z119/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA119>0,Background!$CN$6/AA119,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MIN(1,DT118+DQ119+DO119)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["excess Diesel",{"$f":"ABS(SUM(EB3:EB320))","v":{"$error":"#DIV/0!"}},null,null,118,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H120*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I120*$I$173,'Calc RE'!J120*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H120,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I120,'Calc RE'!J120)),K120)","v":0},5.17,11.525263596483077,{"$f":"MIN(N120*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O120/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P120,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y120<=0,0,MIN(MAX(Y120,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z120=0,0,MIN((Z120/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z120/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA120>0,Background!$CN$6/AA120,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG120)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D91=\"Default\",'Input RE'!D95,'Input RE'!E95))","v":"GenCo A"},null,null,null,119,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H121*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I121*$I$173,'Calc RE'!J121*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H121,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I121,'Calc RE'!J121)),K121)","v":0},5.2439999999999998,11.690228684711268,{"$f":"MIN(N121*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O121/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P121,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y121<=0,0,MIN(MAX(Y121,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z121=0,0,MIN((Z121/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z121/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA121>0,Background!$CN$6/AA121,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG121)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input RE'!$D$105=\"Default\",'Input RE'!$D$109,'Input RE'!$E$109)","v":0},null,null,120,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H122*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I122*$I$173,'Calc RE'!J122*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H122,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I122,'Calc RE'!J122)),K122)","v":0},5.4749999999999996,12.205187270937106,{"$f":"MIN(N122*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O122/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P122,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y122<=0,0,MIN(MAX(Y122,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z122=0,0,MIN((Z122/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z122/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA122>0,Background!$CN$6/AA122,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B122","v":0},null,null,121,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J7,'Existing Load'!J7*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H123*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I123*$I$173,'Calc RE'!J123*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H123,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I123,'Calc RE'!J123)),K123)","v":0},5.56,12.394674196604624,{"$f":"MIN(N123*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O123/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P123,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y123<=0,0,MIN(MAX(Y123,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z123=0,0,MIN((Z123/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z123/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA123>0,Background!$CN$6/AA123,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ123/SUM(AJ$123:AJ$146),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG123)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input RE'!$D$105=\"Default\",'Input RE'!$D$107,'Input RE'!$E$107)","v":0},null,null,122,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J8,'Existing Load'!J8*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H124*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I124*$I$173,'Calc RE'!J124*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H124,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I124,'Calc RE'!J124)),K124)","v":0},5.681,12.664414408437207,{"$f":"MIN(N124*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O124/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P124,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y124<=0,0,MIN(MAX(Y124,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z124=0,0,MIN((Z124/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z124/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA124>0,Background!$CN$6/AA124,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ124/SUM(AJ$123:AJ$146),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input RE'!$D$105=\"Default\",'Input RE'!$D$108,'Input RE'!$E$108)","v":0},null,null,123,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J9,'Existing Load'!J9*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H125*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I125*$I$173,'Calc RE'!J125*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H125,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I125,'Calc RE'!J125)),K125)","v":0},5.9420000000000002,13.246250733133936,{"$f":"MIN(N125*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O125/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P125,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y125<=0,0,MIN(MAX(Y125,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z125=0,0,MIN((Z125/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z125/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA125>0,Background!$CN$6/AA125,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input RE'!$D$91=\"Default\",'Input RE'!$D99,'Input RE'!$E99)","v":0.33},null,null,124,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J10,'Existing Load'!J10*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H126*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I126*$I$173,'Calc RE'!J126*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H126,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I126,'Calc RE'!J126)),K126)","v":0},6.2389999999999999,13.908340343995729,{"$f":"MIN(N126*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O126/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P126,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y126<=0,0,MIN(MAX(Y126,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z126=0,0,MIN((Z126/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z126/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA126>0,Background!$CN$6/AA126,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input RE'!$D$91=\"Default\",'Input RE'!$D100,'Input RE'!$E100)","v":35},null,null,125,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J11,'Existing Load'!J11*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H127*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I127*$I$173,'Calc RE'!J127*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H127,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I127,'Calc RE'!J127)),K127)","v":0},6.5609999999999999,14.626161403583263,{"$f":"MIN(N127*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O127/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P127,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y127<=0,0,MIN(MAX(Y127,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z127=0,0,MIN((Z127/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z127/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA127>0,Background!$CN$6/AA127,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D91=\"Default\",'Input RE'!$D101,'Input RE'!E101)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,126,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J12,'Existing Load'!J12*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H128*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I128*$I$173,'Calc RE'!J128*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H128,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I128,'Calc RE'!J128)),K128)","v":0},6.6130000000000004,14.742082816932804,{"$f":"MIN(N128*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O128/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P128,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y128<=0,0,MIN(MAX(Y128,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z128=0,0,MIN((Z128/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z128/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA128>0,Background!$CN$6/AA128,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B128","v":{"$error":"#DIV/0!"}},null,null,127,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J13,'Existing Load'!J13*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,6.1769101328992548E-2,7.6537647347717744E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H129*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I129*$I$173,'Calc RE'!J129*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H129,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I129,'Calc RE'!J129)),K129)","v":0},6.4210000000000003,14.314065290719117,{"$f":"MIN(N129*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O129/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P129,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y129<=0,0,MIN(MAX(Y129,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z129=0,0,MIN((Z129/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z129/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA129>0,Background!$CN$6/AA129,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input RE'!$D$91=\"Default\",'Input RE'!$D102,'Input RE'!$E102)*1000/(8760/168)","v":0},null,null,128,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J14,'Existing Load'!J14*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,6.6725692058862335E-2,0.28024141776032141,0.30153698197852857,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H130*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I130*$I$173,'Calc RE'!J130*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H130,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I130,'Calc RE'!J130)),K130)","v":6.6725692058862335E-2},7.28,16.228997868935551,{"$f":"MIN(N130*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O130/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P130,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y130<=0,0,MIN(MAX(Y130,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z130=0,0,MIN((Z130/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z130/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA130>0,Background!$CN$6/AA130,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B127*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B127,B$41,$B$43),B127))","v":35},null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.15682534726213559,0.46299577090389071,0.47234100736811618,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H131*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I131*$I$173,'Calc RE'!J131*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H131,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I131,'Calc RE'!J131)),K131)","v":0.15682534726213559},7.7210000000000001,17.212100624457609,{"$f":"MIN(N131*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O131/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P131,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$f":"X131-S131","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y131<=0,0,MIN(MAX(Y131,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z131=0,0,MIN((Z131/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z131/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA131>0,Background!$CN$6/AA131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Y131-Z131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($AO131,$AQ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E131<=120,($B$128+$B$148+$B$168+$B$188+$B$208+$B$228+$B$248+$B$268+$B$288+$B$308),($B$129+$B$149+$B$169+$B$189+$B$209+$B$229+$B$249+$B$269+$B$289+$B$309))*AK131","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO131,$AQ131)-AS131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$128*$AK131,$B$125),MIN($B$129*$AK131,$B$125))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT131<=0,0,MIN(MAX(AT131,$B$123),($B$125-AU131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW131<=($B$130-($B$128*5+$B$129*2)),AV131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX131+AU131,$B$125)","v":{"$error":"#DIV/0!"}},{"$f":"$B$126*AY131","v":{"$error":"#DIV/0!"}},{"$f":"AT131-AX131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$148*$AK131,$B$145),MIN($B$149*$AK131,$B$145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA131<=0,0,MIN(MAX(BA131,$B$143),($B$145-BB131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD131<=($B$150-($B$148*5+$B$149*2)),BC131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE131+BB131,$B$145)","v":{"$error":"#DIV/0!"}},{"$f":"$B$146*BF131","v":{"$error":"#DIV/0!"}},{"$f":"BA131-BE131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(BH131<=0,0,MIN(MAX(BH131,$B$163),($B$165-BI131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK131<=($B$170-($B$168*5+$B$169*2)),BJ131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL131+BI131,$B$165)","v":{"$error":"#DIV/0!"}},{"$f":"$B$166*BM131","v":{"$error":"#DIV/0!"}},{"$f":"BH131-BL131","v":{"$error":"#DIV/0!"}},{"$f":"IF($E131<=120,MIN($B$188*$AK131,$B$185),MIN($B$189*$AK131,$B$185))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO131<=0,0,MIN(MAX(BO131,$B$183),($B$185-BP131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR131<=($B$190-($B$188*5+$B$189*2)),BQ131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS131+BP131,$B$185)","v":{"$error":"#DIV/0!"}},{"$f":"$B$186*BT131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$208*$AK131,$B$205),MIN($B$209*$AK131,$B$205))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV131<=0,0,MIN(MAX(BV131,$B$203),($B$205-BW131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY131<=($B$210-($B$208*5+$B$209*2)),BX131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ131+BW131,$B$205)","v":{"$error":"#DIV/0!"}},{"$f":"$B$206*CA131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$228*$AK131,$B$225),MIN($B$229*$AK131,$B$225))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC131<=0,0,MIN(MAX(CC131,$B$223),($B$225-CD131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF131<=($B$230-($B$228*5+$B$229*2)),CE131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG131+CD131,$B$225)","v":{"$error":"#DIV/0!"}},{"$f":"$B$226*CH131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$248*$AK131,$B$245),MIN($B$249*$AK131,$B$245))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ131<=0,0,MIN(MAX(CJ131,$B$243),($B$245-CK131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM131<=($B$250-($B$248*5+$B$249*2)),CL131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN131+CK131,$B$245)","v":{"$error":"#DIV/0!"}},{"$f":"$B$246*CO131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$268*$AK131,$B$265),MIN($B$269*$AK131,$B$265))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ131<=0,0,MIN(MAX(CQ131,$B$263),($B$265-CR131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CS$3:CS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CT131<=($B$270-($B$268*5+$B$269*2)),CS131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CU131+CR131,$B$265)","v":{"$error":"#DIV/0!"}},{"$f":"$B$266*CV131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$288*$AK131,$B$285),MIN($B$289*$AK131,$B$285))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CX131<=0,0,MIN(MAX(CX131,$B$283),($B$285-CY131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CZ$3:CZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DA131<=($B$290-($B$288*5+$B$289*2)),CZ131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DB131+CY131,$B$285)","v":{"$error":"#DIV/0!"}},{"$f":"$B$286*DC131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E131<=120,MIN($B$308*$AK131,$B$305),MIN($B$309*$AK131,$B$305))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DE131<=0,0,MIN(MAX(DE131,$B$303),($B$305-DF131)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(DG$3:DG131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DH131<=($B$310-($B$308*5+$B$309*2)),DG131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DI131+DF131,$B$305)","v":{"$error":"#DIV/0!"}},{"$f":"$B$306*DJ131","v":{"$error":"#DIV/0!"}},{"$f":"DJ131+DC131+CV131+CO131+CH131+CA131+BT131+BM131+BF131+AY131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(AY3:AY170)","v":{"$error":"#DIV/0!"}},null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F132*(1+$B$4)","v":0},0.24158051869827391,0.58266930932309546,0.57515454077933459,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H132*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I132*$I$173,'Calc RE'!J132*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H132,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I132,'Calc RE'!J132)),K132)","v":0.24158051869827391},7.2839999999999998,{"$f":"M132*$M$173","v":16.237914900731671},{"$f":"MIN(N132*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O132/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},{"$f":"L132*$B$8","v":0},{"$f":"Background!$BG$17*VLOOKUP(P132,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G132-Q132","v":0},{"$f":"G132*$B$16","v":0},{"$f":"Q132","v":0},{"$f":"U132-V132","v":0},{"$f":"T132-R132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y132<=0,0,MIN(MAX(Y132,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z132=0,0,MIN((Z132/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z132/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA132>0,Background!$CN$6/AA132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Z132","v":{"$error":"#DIV/0!"}},{"$f":"W132-AD132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MIN(AF132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AG132*$B$12,-1*$B$10*$B$11*$B$12)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AH132,-(1-DT131)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF132,0)","v":{"$error":"#DIV/0!"}},0,{"$f":"MIN(AJ132/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AL132,(DT131-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AM132*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF132-AN132),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(DT131-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE132-AP132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E132<=120,MIN($B$168*AK132,$B$165),MIN($B$169*AK132,$B$165))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BO132-BT132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BV132-CA132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CC132-CH132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CJ132-CO132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CQ132-CV132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CX132-DC132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"DL132+Q132+R132+S132+Z132-G132","v":{"$error":"#DIV/0!"}},{"$f":"IF(DM132>0,MIN(DM132*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(DN132/$B$10,1-DT131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DM132<0,MAX(DM132/$B$13,-$B$10*$B$11/$B$13),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(DP132/$B$10,-1*(DT131-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"DQ132*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"DO132*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,DT131+DQ132+DO132)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G132-DL132-Q132-R132-S132-Z132-DR132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G132-AO132-DR132-DV132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS132,-1*(Q132+R132+S132+Z132-DW132))","v":{"$error":"#DIV/0!"}},{"$f":"G132-DW132-DV132-DR132","v":{"$error":"#DIV/0!"}},{"$f":"DL132-DY132","v":{"$error":"#DIV/0!"}},{"$f":"MAX(DS132-DX132,-1*DZ132)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(DZ132-EA132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Q132,G132), 0)","v":0},{"$f":"MAX(MIN(R132,T132), 0)","v":0},{"$f":"MAX(MIN(S132,X132), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z132,Y132), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CH132-EC132),DX132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CI132-ED132),DX132-EG132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CJ132-EE132),DX132-EG132-EH132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(CQ132-EF132),DX132-EG132-EH132-EI132)","v":{"$error":"#DIV/0!"}}]
["Diesel l/week",{"$f":"SUM(AZ3:AZ170)","v":{"$error":"#DIV/0!"}},null,null,131,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J17,'Existing Load'!J17*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.30974317460121442,0.63925772914328927,0.61284473183224253,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H133*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I133*$I$173,'Calc RE'!J133*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H133,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I133,'Calc RE'!J133)),K133)","v":0.30974317460121442},6.5609999999999999,14.626161403583263,{"$f":"MIN(N133*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O133/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P133,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y133<=0,0,MIN(MAX(Y133,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z133=0,0,MIN((Z133/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z133/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA133>0,Background!$CN$6/AA133,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG133)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B133*B131","v":{"$error":"#DIV/0!"}},null,null,132,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J18,'Existing Load'!J18*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.43005069559409825,0.68658743863030636,0.5991199142834005,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H134*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I134*$I$173,'Calc RE'!J134*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H134,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I134,'Calc RE'!J134)),K134)","v":0.43005069559409825},5.7690000000000001,12.860589107951814,{"$f":"MIN(N134*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O134/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P134,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y134<=0,0,MIN(MAX(Y134,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z134=0,0,MIN((Z134/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z134/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA134>0,Background!$CN$6/AA134,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG134)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input RE'!D91=\"Default\",'Input RE'!D96,'Input RE'!E96)*B124","v":0},null,null,133,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J19,'Existing Load'!J19*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.51739516914267447,0.68316370634905499,0.53765700404872296,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H135*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I135*$I$173,'Calc RE'!J135*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H135,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I135,'Calc RE'!J135)),K135)","v":0.51739516914267447},4.8949999999999996,10.912217660499934,{"$f":"MIN(N135*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O135/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P135,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y135<=0,0,MIN(MAX(Y135,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z135=0,0,MIN((Z135/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z135/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA135>0,Background!$CN$6/AA135,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG135)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input RE'!D91=\"Default\",'Input RE'!D103,'Input RE'!E103)","v":10},null,null,134,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J20,'Existing Load'!J20*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.55044488142574244,0.62830329219941106,0.43923228033260059,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H136*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I136*$I$173,'Calc RE'!J136*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H136,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I136,'Calc RE'!J136)),K136)","v":0.55044488142574244},3.9980000000000002,8.9125732802203768,{"$f":"MIN(N136*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O136/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P136,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y136<=0,0,MIN(MAX(Y136,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z136=0,0,MIN((Z136/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z136/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA136>0,Background!$CN$6/AA136,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B136)/(POWER(1+B$92,B136)-1)","v":0.17698416415984405},null,null,135,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J21,'Existing Load'!J21*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.42262184643298722,0.46187030768384391,0.32877644872461675,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H137*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I137*$I$173,'Calc RE'!J137*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H137,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I137,'Calc RE'!J137)),K137)","v":0.42262184643298722},3.2410000000000001,7.225025012804962,{"$f":"MIN(N137*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O137/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P137,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y137<=0,0,MIN(MAX(Y137,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z137=0,0,MIN((Z137/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z137/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA137>0,Background!$CN$6/AA137,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B137*B135","v":0},null,null,136,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J22,'Existing Load'!J22*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.26889666770124571,0.27793561691848551,0.20632350704635316,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H138*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I138*$I$173,'Calc RE'!J138*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H138,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I138,'Calc RE'!J138)),K138)","v":0.26889666770124571},2.6789999999999998,5.9721820454503209,{"$f":"MIN(N138*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O138/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P138,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y138<=0,0,MIN(MAX(Y138,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z138=0,0,MIN((Z138/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z138/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA138>0,Background!$CN$6/AA138,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG138)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input RE'!D91=\"Default\",'Input RE'!D97,'Input RE'!E97)*B132*8760/168","v":{"$error":"#DIV/0!"}},null,null,137,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J23,'Existing Load'!J23*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.1085676282559615,0.10382989987695861,8.8729575238030961E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H139*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I139*$I$173,'Calc RE'!J139*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H139,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I139,'Calc RE'!J139)),K139)","v":0.1085676282559615},2.4060000000000001,5.3635946253652387,{"$f":"MIN(N139*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O139/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P139,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y139<=0,0,MIN(MAX(Y139,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z139=0,0,MIN((Z139/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z139/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA139>0,Background!$CN$6/AA139,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG139)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input RE'!D91=\"Default\",'Input RE'!D98,'Input RE'!E98)*B124","v":0},null,null,138,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J24,'Existing Load'!J24*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,5.1937222489774684E-4,4.0635123567798071E-3,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H140*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I140*$I$173,'Calc RE'!J140*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H140,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I140,'Calc RE'!J140)),K140)","v":0},2.2789999999999999,5.0804788658384785,{"$f":"MIN(N140*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O140/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P140,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y140<=0,0,MIN(MAX(Y140,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z140=0,0,MIN((Z140/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z140/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA140>0,Background!$CN$6/AA140,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG140)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D113=\"Default\",'Input RE'!D117,'Input RE'!E117))","v":"GenCo B"},null,null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H141*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I141*$I$173,'Calc RE'!J141*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H141,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I141,'Calc RE'!J141)),K141)","v":0},3.048,6.7947782286422473,{"$f":"MIN(N141*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O141/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P141,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y141<=0,0,MIN(MAX(Y141,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z141=0,0,MIN((Z141/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z141/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA141>0,Background!$CN$6/AA141,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG141)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input RE'!$D$127=\"Default\",'Input RE'!$D$131,'Input RE'!$E$131)","v":0},null,null,140,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J26,'Existing Load'!J26*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H142*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I142*$I$173,'Calc RE'!J142*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H142,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I142,'Calc RE'!J142)),K142)","v":0},3.7480000000000002,8.3552587929629745,{"$f":"MIN(N142*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O142/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P142,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y142<=0,0,MIN(MAX(Y142,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z142=0,0,MIN((Z142/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z142/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA142>0,Background!$CN$6/AA142,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB142*Z142","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG142)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B142","v":0},null,null,141,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J27,'Existing Load'!J27*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H143*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I143*$I$173,'Calc RE'!J143*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H143,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I143,'Calc RE'!J143)),K143)","v":0},4.3049999999999997,9.5969554705724658,{"$f":"MIN(N143*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O143/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P143,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y143<=0,0,MIN(MAX(Y143,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z143=0,0,MIN((Z143/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z143/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA143>0,Background!$CN$6/AA143,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input RE'!$D$127=\"Default\",'Input RE'!$D129,'Input RE'!$E129)","v":0},null,null,142,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J28,'Existing Load'!J28*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H144*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I144*$I$173,'Calc RE'!J144*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H144,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I144,'Calc RE'!J144)),K144)","v":0},4.6429999999999998,10.350444657344473,{"$f":"MIN(N144*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O144/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P144,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y144<=0,0,MIN(MAX(Y144,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z144=0,0,MIN((Z144/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z144/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA144>0,Background!$CN$6/AA144,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input RE'!$D$127=\"Default\",'Input RE'!$D131,'Input RE'!$E131)","v":0},null,null,143,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J29,'Existing Load'!J29*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H145*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I145*$I$173,'Calc RE'!J145*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H145,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I145,'Calc RE'!J145)),K145)","v":0},4.8760000000000003,10.869861759468373,{"$f":"MIN(N145*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O145/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P145,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y145<=0,0,MIN(MAX(Y145,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z145=0,0,MIN((Z145/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z145/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA145>0,Background!$CN$6/AA145,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input RE'!$D$113=\"Default\",'Input RE'!$D121,'Input RE'!$E121)","v":0.33},"leave section empty for VBA usage",null,144,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J30,'Existing Load'!J30*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H146*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I146*$I$173,'Calc RE'!J146*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H146,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I146,'Calc RE'!J146)),K146)","v":0},5.1180000000000003,11.409342183133537,{"$f":"MIN(N146*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O146/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P146,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y146<=0,0,MIN(MAX(Y146,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z146=0,0,MIN((Z146/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z146/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA146>0,Background!$CN$6/AA146,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG146)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs start",{"$f":"IF('Input RE'!$D$113=\"Default\",'Input RE'!$D122,'Input RE'!$E122)","v":35},null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H147*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I147*$I$173,'Calc RE'!J147*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H147,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I147,'Calc RE'!J147)),K147)","v":0},5.2560000000000002,11.716979780099624,{"$f":"MIN(N147*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O147/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P147,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y147<=0,0,MIN(MAX(Y147,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z147=0,0,MIN((Z147/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z147/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA147>0,Background!$CN$6/AA147,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ147/SUM(AJ$147:AJ$170),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG147)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$113=\"Default\",'Input RE'!$D145,'Input RE'!$E123)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,146,{"$f":"IF(E148-E124=24,F124,\"\")","v":0},0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H148*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I148*$I$173,'Calc RE'!J148*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H148,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I148,'Calc RE'!J148)),K148)","v":0},5.1509999999999998,11.482907695451514,{"$f":"MIN(N148*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O148/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P148,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y148<=0,0,MIN(MAX(Y148,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z148=0,0,MIN((Z148/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z148/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA148>0,Background!$CN$6/AA148,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(AJ148/SUM(AJ$147:AJ$170),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG148)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B148","v":{"$error":"#DIV/0!"}},null,null,147,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H149*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I149*$I$173,'Calc RE'!J149*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H149,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I149,'Calc RE'!J149)),K149)","v":0},4.9189999999999996,10.965719851276644,{"$f":"MIN(N149*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O149/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P149,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y149<=0,0,MIN(MAX(Y149,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z149=0,0,MIN((Z149/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z149/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA149>0,Background!$CN$6/AA149,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG149)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input RE'!$D$113=\"Default\",'Input RE'!$D146,'Input RE'!$E124)*1000/(8760/168)","v":0},null,null,148,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H150*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I150*$I$173,'Calc RE'!J150*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H150,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I150,'Calc RE'!J150)),K150)","v":0},4.718,10.517639003521694,{"$f":"MIN(N150*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O150/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P150,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y150<=0,0,MIN(MAX(Y150,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z150=0,0,MIN((Z150/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z150/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA150>0,Background!$CN$6/AA150,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG150)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B147*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B147,B$41,$B$43),B147))","v":35},null,null,149,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H151*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I151*$I$173,'Calc RE'!J151*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H151,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I151,'Calc RE'!J151)),K151)","v":0},4.6479999999999997,10.361590947089621,{"$f":"MIN(N151*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O151/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P151,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y151<=0,0,MIN(MAX(Y151,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151=0,0,MIN((Z151/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z151/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151>0,Background!$CN$6/AA151,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(BF3:BF170)","v":{"$error":"#DIV/0!"}},null,null,150,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H152*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I152*$I$173,'Calc RE'!J152*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H152,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I152,'Calc RE'!J152)),K152)","v":0},4.641,10.345986141446414,{"$f":"MIN(N152*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O152/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P152,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y152<=0,0,MIN(MAX(Y152,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z152=0,0,MIN((Z152/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z152/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA152>0,Background!$CN$6/AA152,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG152)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel l/week",{"$f":"SUM(BG3:BG170)","v":{"$error":"#DIV/0!"}},null,null,151,0,0,2.4421239301220823E-2,5.5265731544473402E-2,7.3423962009340191E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H153*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I153*$I$173,'Calc RE'!J153*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H153,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I153,'Calc RE'!J153)),K153)","v":2.4421239301220823E-2},4.5279999999999996,10.094079993206067,{"$f":"MIN(N153*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O153/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P153,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y153<=0,0,MIN(MAX(Y153,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z153=0,0,MIN((Z153/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z153/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA153>0,Background!$CN$6/AA153,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG153)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel cost PHP/week",{"$f":"B153*B151","v":{"$error":"#DIV/0!"}},null,null,152,0,0,0.29814224969346226,0.24355196236799184,0.28796566974531307,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H154*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I154*$I$173,'Calc RE'!J154*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H154,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I154,'Calc RE'!J154)),K154)","v":0.29814224969346226},4.4000000000000004,9.80873497573028,{"$f":"MIN(N154*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O154/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P154,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y154<=0,0,MIN(MAX(Y154,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z154=0,0,MIN((Z154/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z154/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA154>0,Background!$CN$6/AA154,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG154)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CAPEX",{"$f":"IF('Input RE'!D113=\"Default\",'Input RE'!D118,'Input RE'!E118)*B144","v":0},null,null,153,0,0,0.5201380352676529,0.4051129607837769,0.47640838311371214,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H155*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I155*$I$173,'Calc RE'!J155*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H155,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I155,'Calc RE'!J155)),K155)","v":0.5201380352676529},4.1180000000000003,9.1800842341039299,{"$f":"MIN(N155*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O155/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P155,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y155<=0,0,MIN(MAX(Y155,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z155=0,0,MIN((Z155/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z155/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA155>0,Background!$CN$6/AA155,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input RE'!D113=\"Default\",'Input RE'!D125,'Input RE'!E125)","v":10},null,null,154,0,0,0.60142965402491055,0.51206532171673536,0.61292509031961762,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H156*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I156*$I$173,'Calc RE'!J156*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H156,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I156,'Calc RE'!J156)),K156)","v":0.60142965402491055},3.5430000000000001,7.8982609134119039,{"$f":"MIN(N156*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O156/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P156,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y156<=0,0,MIN(MAX(Y156,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z156=0,0,MIN((Z156/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z156/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA156>0,Background!$CN$6/AA156,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B156)/(POWER(1+B$92,B156)-1)","v":0.17698416415984405},null,null,155,0,0,0.55682006859981903,0.563387950906997,0.69326503342829549,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H157*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I157*$I$173,'Calc RE'!J157*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H157,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I157,'Calc RE'!J157)),K157)","v":0.55682006859981903},2.7080000000000002,6.0368305259721806,{"$f":"MIN(N157*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O157/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P157,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y157<=0,0,MIN(MAX(Y157,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z157=0,0,MIN((Z157/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z157/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA157>0,Background!$CN$6/AA157,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B157*B155","v":0},null,null,156,0,0,0.64102332185227273,0.6145599444846328,0.66836111400117038,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H158*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I158*$I$173,'Calc RE'!J158*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H158,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I158,'Calc RE'!J158)),K158)","v":0.64102332185227273},1.7949999999999999,4.0015180185081478,{"$f":"MIN(N158*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O158/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P158,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y158<=0,0,MIN(MAX(Y158,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z158=0,0,MIN((Z158/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z158/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA158>0,Background!$CN$6/AA158,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex var",{"$f":"IF('Input RE'!D113=\"Default\",'Input RE'!D119,'Input RE'!E119)*B152*8760/168","v":{"$error":"#DIV/0!"}},null,null,157,0,0,0.67411864720837245,0.62042182175309846,0.59003940521002585,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H159*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I159*$I$173,'Calc RE'!J159*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H159,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I159,'Calc RE'!J159)),K159)","v":0.67411864720837245},0.7,1.560480564320726,{"$f":"MIN(N159*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O159/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P159,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y159<=0,0,MIN(MAX(Y159,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z159=0,0,MIN((Z159/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z159/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA159>0,Background!$CN$6/AA159,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Opex fix",{"$f":"IF('Input RE'!D113=\"Default\",'Input RE'!D120,'Input RE'!E120)*B144","v":0},null,null,158,0,0,0.64780294494056456,0.57668046775255954,0.47172183492052172,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H160*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I160*$I$173,'Calc RE'!J160*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H160,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I160,'Calc RE'!J160)),K160)","v":0.64780294494056456},0.61,1.3598473489080614,{"$f":"MIN(N160*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O160/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P160,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y160<=0,0,MIN(MAX(Y160,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z160=0,0,MIN((Z160/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z160/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA160>0,Background!$CN$6/AA160,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG160)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D135=\"Default\",'Input RE'!D139,'Input RE'!E139))","v":"GenCo C"},null,null,null,159,0,0,0.47118608528993494,0.40058743659303414,0.34653670467150832,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H161*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I161*$I$173,'Calc RE'!J161*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H161,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I161,'Calc RE'!J161)),K161)","v":0.47118608528993494},2.6150000000000002,5.8295095367124272,{"$f":"MIN(N161*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O161/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P161,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y161<=0,0,MIN(MAX(Y161,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z161=0,0,MIN((Z161/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z161/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA161>0,Background!$CN$6/AA161,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB161*Z161","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_smallest gen",{"$f":"IF('Input RE'!$D$149=\"Default\",'Input RE'!$D$153,'Input RE'!$E$153)","v":0},null,null,160,0,0,0.2784282795291223,0.22189594111571412,0.21209077387103548,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H162*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I162*$I$173,'Calc RE'!J162*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H162,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I162,'Calc RE'!J162)),K162)","v":0.2784282795291223},3.44,7.6686473446618537,{"$f":"MIN(N162*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O162/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P162,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y162<=0,0,MIN(MAX(Y162,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z162=0,0,MIN((Z162/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z162/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA162>0,Background!$CN$6/AA162,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG162)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_min",{"$f":"0.3*B162","v":0},null,null,161,0,0,0.10257483067746805,7.3120355515273627E-2,8.829193055294253E-2,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H163*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I163*$I$173,'Calc RE'!J163*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H163,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I163,'Calc RE'!J163)),K163)","v":0.10257483067746805},4.258,9.4921803469680732,{"$f":"MIN(N163*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O163/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P163,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y163<=0,0,MIN(MAX(Y163,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z163=0,0,MIN((Z163/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z163/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA163>0,Background!$CN$6/AA163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX($AO163,$AQ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E163<=120,($B$128+$B$148+$B$168+$B$188+$B$208+$B$228+$B$248+$B$268+$B$288+$B$308),($B$129+$B$149+$B$169+$B$189+$B$209+$B$229+$B$249+$B$269+$B$289+$B$309))*AK163","v":{"$error":"#DIV/0!"}},{"$f":"MAX($AO163,$AQ163)-AS163","v":{"$error":"#DIV/0!"}},{"$f":"IF($E163<=120,MIN($B$128*$AK163,$B$125),MIN($B$129*$AK163,$B$125))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AT163<=0,0,MIN(MAX(AT163,$B$123),($B$125-AU163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV$3:AV163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AW163<=($B$130-($B$128*5+$B$129*2)),AV163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AX163+AU163,$B$125)","v":{"$error":"#DIV/0!"}},{"$f":"$B$126*AY163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$148*$AK163,$B$145),MIN($B$149*$AK163,$B$145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BA163<=0,0,MIN(MAX(BA163,$B$143),($B$145-BB163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC$3:BC163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BD163<=($B$150-($B$148*5+$B$149*2)),BC163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BE163+BB163,$B$145)","v":{"$error":"#DIV/0!"}},{"$f":"$B$146*BF163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(BH163<=0,0,MIN(MAX(BH163,$B$163),($B$165-BI163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BJ$3:BJ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BK163<=($B$170-($B$168*5+$B$169*2)),BJ163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BL163+BI163,$B$165)","v":{"$error":"#DIV/0!"}},{"$f":"$B$166*BM163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$188*$AK163,$B$185),MIN($B$189*$AK163,$B$185))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BO163<=0,0,MIN(MAX(BO163,$B$183),($B$185-BP163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ$3:BQ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BR163<=($B$190-($B$188*5+$B$189*2)),BQ163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BS163+BP163,$B$185)","v":{"$error":"#DIV/0!"}},{"$f":"$B$186*BT163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$208*$AK163,$B$205),MIN($B$209*$AK163,$B$205))","v":{"$error":"#DIV/0!"}},{"$f":"IF(BV163<=0,0,MIN(MAX(BV163,$B$203),($B$205-BW163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX$3:BX163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(BY163<=($B$210-($B$208*5+$B$209*2)),BX163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(BZ163+BW163,$B$205)","v":{"$error":"#DIV/0!"}},{"$f":"$B$206*CA163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$228*$AK163,$B$225),MIN($B$229*$AK163,$B$225))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CC163<=0,0,MIN(MAX(CC163,$B$223),($B$225-CD163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE$3:CE163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CF163<=($B$230-($B$228*5+$B$229*2)),CE163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CG163+CD163,$B$225)","v":{"$error":"#DIV/0!"}},{"$f":"$B$226*CH163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$248*$AK163,$B$245),MIN($B$249*$AK163,$B$245))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CJ163<=0,0,MIN(MAX(CJ163,$B$243),($B$245-CK163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CL$3:CL163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CM163<=($B$250-($B$248*5+$B$249*2)),CL163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CN163+CK163,$B$245)","v":{"$error":"#DIV/0!"}},{"$f":"$B$246*CO163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$268*$AK163,$B$265),MIN($B$269*$AK163,$B$265))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CQ163<=0,0,MIN(MAX(CQ163,$B$263),($B$265-CR163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CS$3:CS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CT163<=($B$270-($B$268*5+$B$269*2)),CS163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(CU163+CR163,$B$265)","v":{"$error":"#DIV/0!"}},{"$f":"$B$266*CV163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$288*$AK163,$B$285),MIN($B$289*$AK163,$B$285))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CX163<=0,0,MIN(MAX(CX163,$B$283),($B$285-CY163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CZ$3:CZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DA163<=($B$290-($B$288*5+$B$289*2)),CZ163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DB163+CY163,$B$285)","v":{"$error":"#DIV/0!"}},{"$f":"$B$286*DC163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF($E163<=120,MIN($B$308*$AK163,$B$305),MIN($B$309*$AK163,$B$305))","v":{"$error":"#DIV/0!"}},{"$f":"IF(DE163<=0,0,MIN(MAX(DE163,$B$303),($B$305-DF163)))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(DG$3:DG163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DH163<=($B$310-($B$308*5+$B$309*2)),DG163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(DI163+DF163,$B$305)","v":{"$error":"#DIV/0!"}},{"$f":"$B$306*DJ163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_max",{"$f":"IF('Input RE'!$D$149=\"Default\",'Input RE'!$D$151,'Input RE'!$E$151)","v":0},null,null,162,0,0,1.6301656170831732E-4,0,4.1452307570180712E-3,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H164*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I164*$I$173,'Calc RE'!J164*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H164,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I164,'Calc RE'!J164)),K164)","v":1.6301656170831732E-4},4.9249999999999998,10.979095398970822,{"$f":"MIN(N164*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O164/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P164,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y164<=0,0,MIN(MAX(Y164,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z164=0,0,MIN((Z164/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z164/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA164>0,Background!$CN$6/AA164,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(E164<=120,MIN($B$168*AK164,$B$165),MIN($B$169*AK164,$B$165))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG164)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["P_operational",{"$f":"IF('Input RE'!$D$149=\"Default\",'Input RE'!$D$152,'Input RE'!$E$152)","v":0},null,null,163,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H165*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I165*$I$173,'Calc RE'!J165*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H165,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I165,'Calc RE'!J165)),K165)","v":0},5.008,11.16412380874028,{"$f":"MIN(N165*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O165/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P165,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y165<=0,0,MIN(MAX(Y165,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z165=0,0,MIN((Z165/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z165/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA165>0,Background!$CN$6/AA165,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Liter/kWh",{"$f":"IF('Input RE'!$D$135=\"Default\",'Input RE'!$D143,'Input RE'!$E143)","v":0.33},null,null,164,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H166*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I166*$I$173,'Calc RE'!J166*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H166,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I166,'Calc RE'!J166)),K166)","v":0},4.508,10.049494834225476,{"$f":"MIN(N166*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O166/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P166,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y166<=0,0,MIN(MAX(Y166,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z166=0,0,MIN((Z166/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z166/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA166>0,Background!$CN$6/AA166,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs",{"$f":"IF('Input RE'!$D$135=\"Default\",'Input RE'!$D144,'Input RE'!$E144)","v":35},null,null,165,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H167*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I167*$I$173,'Calc RE'!J167*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H167,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I167,'Calc RE'!J167)),K167)","v":0},3.8159999999999998,8.5068483334969862,{"$f":"MIN(N167*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O167/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P167,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y167<=0,0,MIN(MAX(Y167,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z167=0,0,MIN((Z167/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z167/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA167>0,Background!$CN$6/AA167,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$135=\"Default\",'Input RE'!$D145,'Input RE'!$E145)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},null,null,166,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H168*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I168*$I$173,'Calc RE'!J168*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H168,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I168,'Calc RE'!J168)),K168)","v":0},3.1709999999999998,7.0689769563728886,{"$f":"MIN(N168*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O168/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P168,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y168<=0,0,MIN(MAX(Y168,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z168=0,0,MIN((Z168/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z168/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA168>0,Background!$CN$6/AA168,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B168","v":{"$error":"#DIV/0!"}},null,null,167,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H169*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I169*$I$173,'Calc RE'!J169*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H169,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I169,'Calc RE'!J169)),K169)","v":0},2.778,6.1928785824042532,{"$f":"MIN(N169*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O169/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P169,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y169<=0,0,MIN(MAX(Y169,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z169=0,0,MIN((Z169/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z169/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA169>0,Background!$CN$6/AA169,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Max offtake/week",{"$f":"IF('Input RE'!$D$135=\"Default\",'Input RE'!$D146,'Input RE'!$E146)*1000/(8760/168)","v":0},null,null,168,0,0,0,0,0,{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H170*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I170*$I$173,'Calc RE'!J170*$J$173))","v":0},{"$f":"IF('Input RE'!$D$21=\"Default\",IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H170,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I170,'Calc RE'!J170)),K170)","v":0},2.7349999999999999,6.0970204905959795,{"$f":"MIN(N170*Background!$BG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc RE'!O170/5,1)*5","v":{"$error":"#N/A"}},{"$f":"'Calc RE'!$B$7","v":0},0,{"$f":"Background!$BG$17*VLOOKUP(P170,Background!$AX$32:$BC$72,1+MATCH(Background!$BG$18,Background!$AY$30:$BC$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y170<=0,0,MIN(MAX(Y170,Background!$CM$3),Background!$CM$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z170=0,0,MIN((Z170/Background!$CM$5)/((Background!$CM$9+Background!$CM$10*(Z170/Background!$CM$5)))/Background!$CM$11,Background!$CR$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA170>0,Background!$CN$6/AA170,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AV$3:AV170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BC$3:BC170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BJ$3:BJ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BQ$3:BQ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BX$3:BX170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CE$3:CE170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CL$3:CL170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CS$3:CS170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CZ$3:CZ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(DG$3:DG170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B167*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B167,B$41,$B$43),B167))","v":35},null,null,null,null,"Mean v (data)",{"$f":"SUM(H3:H170)/7","v":3.7388993559205406},{"$f":"SUM(I3:I170)/7","v":3.8594526926493109},{"$f":"SUM(J3:J170)/7","v":4.0461856319287683},{"$f":"IF('Input RE'!$D$19=Background!$X$2,'Calc RE'!H171*$H$173,IF('Input RE'!$D$19=Background!$X$3,'Calc RE'!I171*$I$173,'Calc RE'!J171*$J$173))","v":0},null,{"$f":"SUM(M3:M170)/168","v":4.4857976190476201},{"$f":"SUM(N3:N170)/168","v":9.9999999999999964},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(BM3:BM170)","v":{"$error":"#DIV/0!"}},null,null,null,null,"mean v (input)",{"$f":"'Input RE'!$E$23","v":0},{"$f":"'Input RE'!$E$23","v":0},{"$f":"'Input RE'!$E$23","v":0},null,null,{"$f":"IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$36,'Input RE'!$E$36)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(BN3:BN170)","v":{"$error":"#DIV/0!"}},null,null,null,null,"ratio",{"$f":"H172/H171","v":0},{"$f":"I172/I171","v":0},{"$f":"J172/J171","v":0},null,null,{"$f":"M172/M171","v":2.2292579490296087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B173*B171","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$135=\"Default\",'Input RE'!D$140,'Input RE'!E$140)*B164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$135=\"Default\",'Input RE'!D$147,'Input RE'!E$147)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B176)/(POWER(1+B$92,B176)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B177*B175","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$135=\"Default\",'Input RE'!D$141,'Input RE'!E$141)*B172*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$135=\"Default\",'Input RE'!D$142,'Input RE'!E$142)*B164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D157=\"Default\",'Input RE'!D161,'Input RE'!E161))","v":"GenCo D"},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,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,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,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$171=\"Default\",'Input RE'!$D$175,'Input RE'!$E$175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B182","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$171=\"Default\",'Input RE'!$D$173,'Input RE'!$E$173)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$171=\"Default\",'Input RE'!$D$174,'Input RE'!$E$174)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$157=\"Default\",'Input RE'!$D165,'Input RE'!$E165)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$157=\"Default\",'Input RE'!$D166,'Input RE'!$E166)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$157=\"Default\",'Input RE'!$D167,'Input RE'!$E167)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B188","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$157=\"Default\",'Input RE'!$D168,'Input RE'!$E168)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B187*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B187,B$41,$B$43),B187))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(BT3:BT170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(BU3:BU170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B193*B191","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$157=\"Default\",'Input RE'!D$162,'Input RE'!E$162)*B184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$157=\"Default\",'Input RE'!D$169,'Input RE'!E$169)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MAX(DZ196-EA196,0)","v":0}]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B196)/(POWER(1+B$92,B196)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B197*B195","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$157=\"Default\",'Input RE'!D$163,'Input RE'!E$163)*B192*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$157=\"Default\",'Input RE'!D$164,'Input RE'!E$164)*B184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D179=\"Default\",'Input RE'!D183,'Input RE'!E183))","v":"GenCo 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,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,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,null,null,null,null,null,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$193=\"Default\",'Input RE'!$D$197,'Input RE'!$E$197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B202","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$193=\"Default\",'Input RE'!$D$195,'Input RE'!$E$195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$193=\"Default\",'Input RE'!$D$196,'Input RE'!$E$196)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$179=\"Default\",'Input RE'!$D187,'Input RE'!$E187)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$179=\"Default\",'Input RE'!$D188,'Input RE'!$E188)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$179=\"Default\",'Input RE'!$D189,'Input RE'!$E189)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B208","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$179=\"Default\",'Input RE'!$D190,'Input RE'!$E190)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B207*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B207,B$41,$B$43),B207))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(CA3:CA170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(CB3:CB170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B213*B211","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$179=\"Default\",'Input RE'!D$184,'Input RE'!E$184)*B204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$179=\"Default\",'Input RE'!D$191,'Input RE'!E$191)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B216)/(POWER(1+B$92,B216)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B217*B215","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$179=\"Default\",'Input RE'!D$185,'Input RE'!E$185)*B212*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$179=\"Default\",'Input RE'!D$186,'Input RE'!E$186)*B204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D201=\"Default\",'Input RE'!D205,'Input RE'!E205))","v":"GenCo F"},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,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,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,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$215=\"Default\",'Input RE'!$D$219,'Input RE'!$E$219)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B222","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$215=\"Default\",'Input RE'!$D$217,'Input RE'!$E$217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$215=\"Default\",'Input RE'!$D$218,'Input RE'!$E$218)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$201=\"Default\",'Input RE'!$D209,'Input RE'!$E209)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$201=\"Default\",'Input RE'!$D210,'Input RE'!$E210)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$201=\"Default\",'Input RE'!$D211,'Input RE'!$E211)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B228","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$201=\"Default\",'Input RE'!$D212,'Input RE'!$E212)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B227*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B227,B$41,$B$43),B227))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(CH3:CH170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(CI3:CI170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B233*B231","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$201=\"Default\",'Input RE'!D$206,'Input RE'!E$206)*B224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$201=\"Default\",'Input RE'!D$213,'Input RE'!E$213)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B236)/(POWER(1+B$92,B236)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B237*B235","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$201=\"Default\",'Input RE'!D$207,'Input RE'!E$207)*B232*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$201=\"Default\",'Input RE'!D$208,'Input RE'!E$208)*B224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D223=\"Default\",'Input RE'!D227,'Input RE'!E227))","v":"GenCo G"},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,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,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,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$237=\"Default\",'Input RE'!$D$241,'Input RE'!$E$241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B242","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$237=\"Default\",'Input RE'!$D$239,'Input RE'!$E$239)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$237=\"Default\",'Input RE'!$D$240,'Input RE'!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$223=\"Default\",'Input RE'!$D231,'Input RE'!$E231)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$223=\"Default\",'Input RE'!$D232,'Input RE'!$E232)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$223=\"Default\",'Input RE'!$D233,'Input RE'!$E233)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B248","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$223=\"Default\",'Input RE'!$D234,'Input RE'!$E234)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B247*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B247,B$41,$B$43),B247))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(CO3:CO170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(CP3:CP170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B253*B251","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$223=\"Default\",'Input RE'!D$228,'Input RE'!E$228)*B244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$223=\"Default\",'Input RE'!D$235,'Input RE'!E$235)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B256)/(POWER(1+B$92,B256)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B257*B255","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$223=\"Default\",'Input RE'!D$229,'Input RE'!E$229)*B252*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$223=\"Default\",'Input RE'!D$230,'Input RE'!E$230)*B244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MAX(DZ260-EA260,0)","v":0}]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D245=\"Default\",'Input RE'!D249,'Input RE'!E249))","v":"GenCo H"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$259=\"Default\",'Input RE'!$D$263,'Input RE'!$E$263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B262","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$259=\"Default\",'Input RE'!$D$261,'Input RE'!$E$261)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$259=\"Default\",'Input RE'!$D$262,'Input RE'!$E$262)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$245=\"Default\",'Input RE'!$D253,'Input RE'!$E253)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$245=\"Default\",'Input RE'!$D254,'Input RE'!$E254)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$245=\"Default\",'Input RE'!$D255,'Input RE'!$E255)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B268","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$245=\"Default\",'Input RE'!$D256,'Input RE'!$E256)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B267*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B267,B$41,$B$43),B267))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(CV3:CV170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(CW3:CW170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B273*B271","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$245=\"Default\",'Input RE'!D$250,'Input RE'!E$250)*B264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$245=\"Default\",'Input RE'!D$257,'Input RE'!E$257)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B276)/(POWER(1+B$92,B276)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B277*B275","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$245=\"Default\",'Input RE'!D$251,'Input RE'!E$251)*B272*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$245=\"Default\",'Input RE'!D$252,'Input RE'!E$252)*B264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D267=\"Default\",'Input RE'!D271,'Input RE'!E271))","v":"GenCo I"},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,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,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,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$281=\"Default\",'Input RE'!$D$285,'Input RE'!$E$285)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B282","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$281=\"Default\",'Input RE'!$D$283,'Input RE'!$E$283)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$281=\"Default\",'Input RE'!$D$284,'Input RE'!$E$284)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$267=\"Default\",'Input RE'!$D275,'Input RE'!$E275)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$267=\"Default\",'Input RE'!$D276,'Input RE'!$E276)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$267=\"Default\",'Input RE'!$D277,'Input RE'!$E277)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B288","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$267=\"Default\",'Input RE'!$D278,'Input RE'!$E278)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B287*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B287,B$41,$B$43),B287))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(DC3:DC170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(DD3:DD170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B293*B291","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$267=\"Default\",'Input RE'!D$272,'Input RE'!E$272)*B284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$267=\"Default\",'Input RE'!D$279,'Input RE'!E$279)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B296)/(POWER(1+B$92,B296)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B297*B295","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$267=\"Default\",'Input RE'!D$273,'Input RE'!E$273)*B292*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$267=\"Default\",'Input RE'!D$274,'Input RE'!E$274)*B284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CONCATENATE(\"GenCo \",IF('Input RE'!D289=\"Default\",'Input RE'!D293,'Input RE'!E293))","v":"GenCo J"},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,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,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,0]
["P_smallest gen",{"$f":"IF('Input RE'!$D$303=\"Default\",'Input RE'!$D$307,'Input RE'!$E$307)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_min",{"$f":"0.3*B302","v":0},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,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,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,0]
["P_max",{"$f":"IF('Input RE'!$D$303=\"Default\",'Input RE'!$D$305,'Input RE'!$E$305)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["P_operational",{"$f":"IF('Input RE'!$D$303=\"Default\",'Input RE'!$D$306,'Input RE'!$E$306)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Liter/kWh",{"$f":"IF('Input RE'!$D$289=\"Default\",'Input RE'!$D297,'Input RE'!$E297)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs start",{"$f":"IF('Input RE'!$D$289=\"Default\",'Input RE'!$D298,'Input RE'!$E298)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Min offtake/weekday",{"$f":"IF('Input RE'!$D$289=\"Default\",'Input RE'!$D299,'Input RE'!$E299)/(5+2*('Existing Load'!$D$19/'Existing Load'!$D$17))*1000/(8760/168)","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Min offtake/weekend",{"$f":"('Existing Load'!$D$19/'Existing Load'!$D$17)*B308","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Max offtake",{"$f":"IF('Input RE'!$D$289=\"Default\",'Input RE'!$D300,'Input RE'!$E300)*1000/(8760/168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Fuel costs (sim)",{"$f":"IF(Background!$W$2,B307*(1+B$41)^(Background!$B$140-1),IF(Background!$U$2,fuel_costs(B307,B$41,$B$43),B307))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel generation",{"$f":"SUM(DJ3:DJ170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel l/week",{"$f":"SUM(DK3:DK170)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel cost PHP/week",{"$f":"B313*B311","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CAPEX",{"$f":"IF('Input RE'!D$289=\"Default\",'Input RE'!D$294,'Input RE'!E$294)*B304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel lifetime",{"$f":"IF('Input RE'!D$289=\"Default\",'Input RE'!D$301,'Input RE'!E$301)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel CRF",{"$f":"B$92*POWER(1+B$92,B316)/(POWER(1+B$92,B316)-1)","v":0.17698416415984405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Diesel Ann",{"$f":"B317*B315","v":0},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,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,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,0]
["Diesel Opex var",{"$f":"IF('Input RE'!D$289=\"Default\",'Input RE'!D$295,'Input RE'!E$295)*B312*8760/168","v":{"$error":"#DIV/0!"}},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,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,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,0]
["Diesel Opex fix",{"$f":"IF('Input RE'!D$289=\"Default\",'Input RE'!D$296,'Input RE'!E$296)*B304","v":0},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,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,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,0]