{"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","Input RE","Simulation Results RE","Calc RE","Background"],"not_rendered":{"charts":31,"images":31,"macros":1,"external_links":0,"defined_names":103,"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":245,"n_cols":7,"rows_kept":245,"cut":false,"hidden":false,"merged":[[223,1,223,5],[225,1,227,1],[225,5,233,5],[238,1,238,5],[244,1,246,5],[235,5,236,5],[241,1,242,1],[241,5,242,5],[222,1,222,5],[153,5,162,5],[163,5,168,5],[170,1,170,5],[172,1,173,1],[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],[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,null,null,null,"jj"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"http://www.reiner-lemoine-institut.de/en/"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"INPUT MANUAL"]
[null,"General remarks:\nPlease enter a value for each single field, if you copy & paste values make sure you insert them as \"values only\" without the cell format, otherwise format settings might be changed.\nIf 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 existing non-eligible and eligible PV capacity in kW"]
[null,null,"5.3","If individual PV size is chosen in, enter non-eligible capacity of PV system ","Enter new (eligible) PV capacity in kW"]
[null,null,"6","Select location","Select between 3 main geographic 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 new (eligible) and existing eligible and non-eligible capacities"]
[null,null,"9.3","If individual PV size is chosen, enter eligible capacity of wind park","Enter existing eligible and non-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 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 existing non-eligible and 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 new (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, \nIndividual: enter heating value (in kWh/kg; please convert if you have the data in e.g. kcal/kg)\nif you do not have any data, 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 existing non-eligible and eligible units in kW"]
[null,null,"13.3","If Individual is chosen, enter the non-eligible capacity of the biomass power plant","Enter the total rated capacity of new (eligible) units in kW"]
[null,null,"13.4","No action required for biomass power plant capacity total ","Total power plant capacity will be calculated from existing and new 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 information about RE Certificates (REC) ","Enter REC amount, RE generation equivalent per REC (MWh/REC) and RE generation equivalent total (MWh/year)"," RE Certificates (REC) "]
[]
[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 can take a few minutes, 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 tabular format along 3 sections: Techno-economic results, Initial investment, Yearly cost results. Below the tabular results a power flow diagram and a cost diagram give further information on the techno-economic characteristics of the system. "]
[null,"Tab","Step","Result section","Description","Topic"]
[null,"Simulation Results","23.1","LCOE","Levelized cost of electricity of hybrid system","Simulation Results: techno-economic results"]
[null,null,"23.8","RE-share","Renewable energy share"]
[null,null,"23.2","Load  [MWh]","Annual consumption, peak load and Distribution losses "]
[null,null,"23.3","Output  [MWh]","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","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 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,null,"Step","Results","Description"]
[null,"Tab","26.1","LCOE/RE-Share","Average LCOE and RE-Share for given RE and battery configuration","Topic"]
[null,"Scenario Results","26.2","LCOE  [PHP/kWh]","Average LCOE for given RE and battery configuration","Scenario Results matrix"]
[null,null,"26.3","RE-Share ","Average RE-Share for given RE and battery configuration"]
[]
[null,"* The default battery size change in the Input sheet during the \"Simulation\" in the case of load growth. This is based on the VBA process of changing the load (the parameter with which the Default battery value is determined).  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",0,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$17)*I8))","v":0}]
[null,null,"Energy demand per household ",0,"MWh/year",null,3,{"$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$17)*I10))","v":0}]
[null,null,"Add. commercial activity",0,null,null,5,{"$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":131,"n_cols":7,"rows_kept":131,"cut":false,"hidden":false,"merged":[[117,3,117,4],[117,5,117,6],[113,2,115,6],[108,3,108,7]]}
[]
[]
[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$3,'Calc Solar'!I171,'Calc Solar'!J171))","v":3.7388993559205406},null,null,"kWh/kWp"]
[]
[]
[]
[null,null,"Select diesel power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel plant CAPEX ",{"$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 (high load)",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Number of genset units",{"$f":"1","v":1}]
[null,null,"Diesel power plant total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D41","v":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$46=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX",{"$f":"IF($D$46=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$46=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$46=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$46=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$46=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$46=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$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",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$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 (Indiviudal)"]
[]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalent total",{"$f":"D94*D95","v":0},{"$f":"E94*E95","v":0},null,"MWh/year"]
[]
[]
[]
[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$58=\"Default\",$D$60,\"\")","v":0},{"$f":"IF($D$58=\"Default\",\"\",$E$60)","v":""},null,"kWh"]
[null,null,"Diesel capacity",{"$f":"IF($D$38=\"Default\",$D$41,\"\")","v":0},{"$f":"IF($D$38=\"Default\",\"\",$E$41)","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","Multiplier"]
[null,null,null,"Multiplier",null,"Size values "]
[null,null,"Steps","PV (new)","Battery","PV (new)","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,20,30]
[null,null,"Step 2",0.6,0.6,40,60]
[null,null,"Step 3",1,1,60,90]
[null,null,"Step 4",1.3,1.3,80,120]
[null,null,"Step 5",1.6,1.6,100,150]
[null,null,"Step 6",2,2,120,180]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,140,210]
[null,null,"Step 8",2.6,2.6,160,240]
[null,null,"Step 9",3,3,180,270]
[null,null,"Step 10",3.3,3.3,200,300]

{"sheet":"Simulation Results Solar","index":3,"n_rows":73,"n_cols":33,"rows_kept":73,"cut":false,"hidden":false,"merged":[[68,1,72,6]]}
[]
[null,"Techno-economic results - PV hybrid system"]
[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 genset electricity generation [MWh]"},{"$f":"Background!N32","v":"Diesel genset electricity consumed [MWh]"},{"$f":"Background!O32","v":"Diesel Fuel consumption [l]"},{"$f":"Background!R32","v":"Battery discharge [MWh]"},{"$f":"Background!S32","v":"Diesel excess generation [MWh]"},{"$f":"Background!T32","v":"Unmet load  [MWh]"}]
[null,{"$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!R33","v":0},{"$f":"Background!S33","v":0},{"$f":"Background!T33","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},{"$f":"Background!R34","v":0},{"$f":"Background!S34","v":0},{"$f":"Background!T34","v":0}]
[null,{"$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!R35","v":0},{"$f":"Background!S35","v":0},{"$f":"Background!T35","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},{"$f":"Background!R36","v":0},{"$f":"Background!S36","v":0},{"$f":"Background!T36","v":0}]
[null,{"$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!R37","v":0},{"$f":"Background!S37","v":0},{"$f":"Background!T37","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},{"$f":"Background!R38","v":0},{"$f":"Background!S38","v":0},{"$f":"Background!T38","v":0}]
[null,{"$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!R39","v":0},{"$f":"Background!S39","v":0},{"$f":"Background!T39","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},{"$f":"Background!R40","v":0},{"$f":"Background!S40","v":0},{"$f":"Background!T40","v":0}]
[null,{"$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!R41","v":0},{"$f":"Background!S41","v":0},{"$f":"Background!T41","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},{"$f":"Background!R42","v":0},{"$f":"Background!S42","v":0},{"$f":"Background!T42","v":0}]
[null,{"$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!R43","v":0},{"$f":"Background!S43","v":0},{"$f":"Background!T43","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},{"$f":"Background!R44","v":0},{"$f":"Background!S44","v":0},{"$f":"Background!T44","v":0}]
[null,{"$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!R45","v":0},{"$f":"Background!S45","v":0},{"$f":"Background!T45","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},{"$f":"Background!R46","v":0},{"$f":"Background!S46","v":0},{"$f":"Background!T46","v":0}]
[null,{"$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!R47","v":0},{"$f":"Background!S47","v":0},{"$f":"Background!T47","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},{"$f":"Background!R48","v":0},{"$f":"Background!S48","v":0},{"$f":"Background!T48","v":0}]
[null,{"$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!R49","v":0},{"$f":"Background!S49","v":0},{"$f":"Background!T49","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},{"$f":"Background!R50","v":0},{"$f":"Background!S50","v":0},{"$f":"Background!T50","v":0}]
[null,{"$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!R51","v":0},{"$f":"Background!S51","v":0},{"$f":"Background!T51","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},{"$f":"Background!R52","v":0},{"$f":"Background!S52","v":0},{"$f":"Background!T52","v":0}]
[null,"Average",{"$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!R55","v":{"$error":"#DIV/0!"}},{"$f":"Background!S55","v":{"$error":"#DIV/0!"}},{"$f":"Background!T55","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},{"$f":"'Calc Solar'!B61","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","PV OPEX","Battery OPEX",{"$f":"Background!P32","v":"Diesel OPEX "},{"$f":"Background!Q32","v":"Diesel fuel costs "},"Grid OPEX","Other OPEX","Personnel OPEX","PV annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$41,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!P33","v":0},{"$f":"Background!Q33","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$64,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$48+C31,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$56+D31,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$56>=B31,E31+F31+'Calc Solar'!$B$52,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$70+G31,0)","v":0},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$56>=B31,'Calc Solar'!$B$62+H31,0)","v":0}]
[null,2,{"$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!P34","v":0},{"$f":"Background!Q34","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B32,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H32,0)","v":0}]
[null,3,{"$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!P35","v":0},{"$f":"Background!Q35","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B33,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H33,0)","v":0}]
[null,4,{"$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!P36","v":0},{"$f":"Background!Q36","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B34,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H34,0)","v":0}]
[null,5,{"$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!P37","v":0},{"$f":"Background!Q37","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B35,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H35,0)","v":0}]
[null,6,{"$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!P38","v":0},{"$f":"Background!Q38","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B36,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H36,0)","v":0}]
[null,7,{"$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!P39","v":0},{"$f":"Background!Q39","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B37,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H37,0)","v":0}]
[null,8,{"$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!P40","v":0},{"$f":"Background!Q40","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B38,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H38,0)","v":0}]
[null,9,{"$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!P41","v":0},{"$f":"Background!Q41","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B39,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H39,0)","v":0}]
[null,10,{"$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!P42","v":0},{"$f":"Background!Q42","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B40,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H40,0)","v":0}]
[null,11,{"$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!P43","v":0},{"$f":"Background!Q43","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B41,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H41,0)","v":0}]
[null,12,{"$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!P44","v":0},{"$f":"Background!Q44","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B42,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H42,0)","v":0}]
[null,13,{"$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!P45","v":0},{"$f":"Background!Q45","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B43,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H43,0)","v":0}]
[null,14,{"$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!P46","v":0},{"$f":"Background!Q46","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B44,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H44,0)","v":0}]
[null,15,{"$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!P47","v":0},{"$f":"Background!Q47","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B45,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H45,0)","v":0}]
[null,16,{"$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!P48","v":0},{"$f":"Background!Q48","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B46,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H46,0)","v":0}]
[null,17,{"$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!P49","v":0},{"$f":"Background!Q49","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B47,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H47,0)","v":0}]
[null,18,{"$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!P50","v":0},{"$f":"Background!Q50","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B48,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H48,0)","v":0}]
[null,19,{"$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!P51","v":0},{"$f":"Background!Q51","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B49,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H49,0)","v":0}]
[null,20,{"$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!P52","v":0},{"$f":"Background!Q52","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$67,0)","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$63,0)","v":0},{"$f":"IF(Background!$B$56>=B50,'Calc Solar'!$B$64,0)","v":0},{"$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$62+H50,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C31:C50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D31:D50,\"<>0\"),0)","v":4.0500000000000009E-11},0,0,{"$f":"IFERROR(AVERAGEIF(G31:G50,\"<>0\"),0)","v":0},0,0,0,5.1835724323157893E-10,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"\n* Only the share of the RE 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"]
[]
[]
[]
[null,null,null,null,null,null,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 total",null,"Project duration"]

{"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 (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$121*'Calc Solar'!$B$2,'Input Solar'!$F$121)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$122*'Calc Solar'!$B$2,'Input Solar'!$F$122)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$123*'Calc Solar'!$B$2,'Input Solar'!$F$123)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$124*'Calc Solar'!$B$2,'Input Solar'!$F$124)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$125*'Calc Solar'!$B$2,'Input Solar'!$F$125)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$126*'Calc Solar'!$B$2,'Input Solar'!$F$126)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$127*'Calc Solar'!$B$2,'Input Solar'!$F$127)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$128*'Calc Solar'!$B$2,'Input Solar'!$F$128)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$129*'Calc Solar'!$B$2,'Input Solar'!$F$129)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$130*'Calc Solar'!$B$2,'Input Solar'!$F$130)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$131*'Calc Solar'!$B$2,'Input Solar'!$F$131)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E121*'Calc Solar'!$B$3/168,'Input Solar'!$G121)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E122*'Calc Solar'!$B$3/168,'Input Solar'!$G122)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E123*'Calc Solar'!$B$3/168,'Input Solar'!$G123)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E124*'Calc Solar'!$B$3/168,'Input Solar'!$G124)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E125*'Calc Solar'!$B$3/168,'Input Solar'!$G125)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E126*'Calc Solar'!$B$3/168,'Input Solar'!$G126)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E127*'Calc Solar'!$B$3/168,'Input Solar'!$G127)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E128*'Calc Solar'!$B$3/168,'Input Solar'!$G128)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E129*'Calc Solar'!$B$3/168,'Input Solar'!$G129)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E130*'Calc Solar'!$B$3/168,'Input Solar'!$G130)","v":0}]
[]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E131*'Calc Solar'!$B$3/168,'Input Solar'!$G131)","v":0}]
[]
[]
[null,"LCOE [PHP/kWh]","PV-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$121*'Calc Solar'!$B$2,'Input Solar'!$F$121)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$122*'Calc Solar'!$B$2,'Input Solar'!$F$122)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$123*'Calc Solar'!$B$2,'Input Solar'!$F$123)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$124*'Calc Solar'!$B$2,'Input Solar'!$F$124)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$125*'Calc Solar'!$B$2,'Input Solar'!$F$125)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$126*'Calc Solar'!$B$2,'Input Solar'!$F$126)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$127*'Calc Solar'!$B$2,'Input Solar'!$F$127)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$128*'Calc Solar'!$B$2,'Input Solar'!$F$128)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$129*'Calc Solar'!$B$2,'Input Solar'!$F$129)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$130*'Calc Solar'!$B$2,'Input Solar'!$F$130)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$131*'Calc Solar'!$B$2,'Input Solar'!$F$131)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E121*'Calc Solar'!$B$3/168,'Input Solar'!$G121)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E122*'Calc Solar'!$B$3/168,'Input Solar'!$G122)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E123*'Calc Solar'!$B$3/168,'Input Solar'!$G123)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E124*'Calc Solar'!$B$3/168,'Input Solar'!$G124)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E125*'Calc Solar'!$B$3/168,'Input Solar'!$G125)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E126*'Calc Solar'!$B$3/168,'Input Solar'!$G126)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E127*'Calc Solar'!$B$3/168,'Input Solar'!$G127)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E128*'Calc Solar'!$B$3/168,'Input Solar'!$G128)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E129*'Calc Solar'!$B$3/168,'Input Solar'!$G129)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E130*'Calc Solar'!$B$3/168,'Input Solar'!$G130)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E131*'Calc Solar'!$B$3/168,'Input Solar'!$G131)","v":0}]
[]
[null,"RE-Share","PV-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$121*'Calc Solar'!$B$2,'Input Solar'!$F$121)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$122*'Calc Solar'!$B$2,'Input Solar'!$F$122)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$123*'Calc Solar'!$B$2,'Input Solar'!$F$123)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$124*'Calc Solar'!$B$2,'Input Solar'!$F$124)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$125*'Calc Solar'!$B$2,'Input Solar'!$F$125)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$126*'Calc Solar'!$B$2,'Input Solar'!$F$126)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$127*'Calc Solar'!$B$2,'Input Solar'!$F$127)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$128*'Calc Solar'!$B$2,'Input Solar'!$F$128)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$129*'Calc Solar'!$B$2,'Input Solar'!$F$129)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$130*'Calc Solar'!$B$2,'Input Solar'!$F$130)","v":0},{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$D$131*'Calc Solar'!$B$2,'Input Solar'!$F$131)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E$121*'Calc Solar'!$B$3/168,'Input Solar'!$G$121)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E122*'Calc Solar'!$B$3/168,'Input Solar'!$G122)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E123*'Calc Solar'!$B$3/168,'Input Solar'!$G123)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E124*'Calc Solar'!$B$3/168,'Input Solar'!$G124)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E125*'Calc Solar'!$B$3/168,'Input Solar'!$G125)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E126*'Calc Solar'!$B$3/168,'Input Solar'!$G126)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E127*'Calc Solar'!$B$3/168,'Input Solar'!$G127)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E128*'Calc Solar'!$B$3/168,'Input Solar'!$G128)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E129*'Calc Solar'!$B$3/168,'Input Solar'!$G129)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E130*'Calc Solar'!$B$3/168,'Input Solar'!$G130)","v":0}]
[null,{"$f":"IF('Input Solar'!$D$117=Background!$M$1,'Input Solar'!$E131*'Calc Solar'!$B$3/168,'Input Solar'!$G131)","v":0}]

{"sheet":"Calc Solar","index":5,"n_rows":173,"n_cols":48,"rows_kept":173,"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 potential ","Demand minus PV","Excess","C-rate constraint ch.","potential charge","Residual","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT requirement","RT of Batt","RT req. minus Batt","Diesel req. total","Diesel generation","Gen Efficiency ","L/kwh","Gen Consumption [L]","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 direct consumption","Diesel surplus","Diesel battcharge","Diesel discharged","Diesel excess","Diesel electricity used"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(AM2/B8),0.7)","v":0.19999999999999996},{"$f":"MAX(AM6-AM8,0)*B10","v":0},null,null,null,null,null,null,{"$f":"MIN(-SUM(AS3:AS170),SUM(AJ3:AJ171))","v":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-AL2)*$B$8)","v":0},{"$f":"MAX(N3,0)","v":0},{"$f":"MIN(R3/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(S3,(AL2-$B$12)*$B$8),0)","v":0},{"$f":"T3*$B$11","v":0},{"$f":"ROUND(MAX(0,N3-U3),5)","v":0},{"$f":"G3*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AL2-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,W3-X3)","v":0},{"$f":"MAX(V3,Y3)","v":0},{"$f":"IF(Z3<=0,0,MIN(MAX(Z3,$D$107),$D$108))","v":0},{"$f":"IF(AA3=0,0,MIN((AA3/$D$109)/(($D$113+$D$114*(AA3/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB3>0,Background!$M$22/AB3,0)","v":0},{"$f":"AC3*AA3","v":0},{"$f":"AA3+M3-G3","v":0},{"$f":"IF(AE3>0,MIN(AE3*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF3/$B$8,1-AL2))","v":0},{"$f":"IF(AE3<0,MAX(AE3/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH3/$B$8,-1*(AL2-$B$12)))","v":0},{"$f":"AI3*-$B$8*$B$11","v":0},{"$f":"AG3*-$B$8","v":0},{"$f":"MIN(1,AL2+AI3+AG3)","v":0.19999999999999996},"initial Batt. used",{"$f":"MAX(G3-M3-AA3-AJ3,0)","v":0},{"$f":"MAX(G3-AA3-AN3-AJ3,0)","v":0},{"$f":"MAX(AK3,-1*(M3-AO3))","v":0},{"$f":"G3-AO3-AJ3-AN3","v":0},{"$f":"AA3-AQ3","v":0},{"$f":"MAX(AK3-AP3,-1*AR3)","v":0},null,{"$f":"-1*(AR3+AS3)","v":0},{"$f":"AQ3-AS3","v":0}]
["Losses ",{"$f":"IF('Input Solar'!D64=\"Default\",'Input Solar'!D70,'Input Solar'!E70)","v":0.05},null,null,2,{"$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},{"$f":"MIN(N4,0)","v":0},{"$f":"MAX(O4*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(P4,-(1-AL3)*$B$8)","v":0},{"$f":"MAX(N4,0)","v":0},{"$f":"MIN(R4/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(S4,(AL3-$B$12)*$B$8),0)","v":0},{"$f":"T4*$B$11","v":0},{"$f":"ROUND(MAX(0,N4-U4),5)","v":0},{"$f":"G4*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AL3-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,W4-X4)","v":0},{"$f":"MAX(V4,Y4)","v":0},{"$f":"IF(Z4<=0,0,MIN(MAX(Z4,$D$107),$D$108))","v":0},{"$f":"IF(AA4=0,0,MIN((AA4/$D$109)/(($D$113+$D$114*(AA4/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB4>0,Background!$M$22/AB4,0)","v":0},{"$f":"AC4*AA4","v":0},{"$f":"AA4+M4-G4","v":0},{"$f":"IF(AE4>0,MIN(AE4*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF4/$B$8,1-AL3))","v":0},{"$f":"IF(AE4<0,MAX(AE4/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH4/$B$8,-1*(AL3-$B$12)))","v":0},{"$f":"AI4*-$B$8*$B$11","v":0},{"$f":"AG4*-$B$8","v":0},{"$f":"MIN(1,AL3+AI4+AG4)","v":0.19999999999999996},{"$f":"MAX(0,SUM(AJ3:AJ170)-(-1*SUM(AK3:AK170)))","v":0},{"$f":"MAX(G4-M4-AA4-AJ4,0)","v":0},{"$f":"MAX(G4-AA4-AN4-AJ4,0)","v":0},{"$f":"MAX(AK4,-1*(M4-AO4))","v":0},{"$f":"G4-AO4-AJ4-AN4","v":0},{"$f":"AA4-AQ4","v":0},{"$f":"MAX(AK4-AP4,-1*AR4)","v":0},null,{"$f":"-1*(AR4+AS4)","v":0},{"$f":"AQ4-AS4","v":0}]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$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$3,'Calc Solar'!I5,'Calc Solar'!J5)),K5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA5=0,0,MIN((AA5/$D$109)/(($D$113+$D$114*(AA5/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB5>0,Background!$M$22/AB5,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,"RE excess ",0,{"$f":"MAX(G5-AA5-AN5-AJ5,0)","v":0},0,0,0,0,null,0,{"$f":"AQ5-AS5","v":0}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},0,0,0,{"$f":"IF('Input 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$3,'Calc Solar'!I6,'Calc Solar'!J6)),K6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA6=0,0,MIN((AA6/$D$109)/(($D$113+$D$114*(AA6/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB6>0,Background!$M$22/AB6,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,{"$f":"-1*SUM(O3:O170)","v":0},0,0,0,0,0,0,null,0,{"$f":"AQ6-AS6","v":0}]
["PV capacity",{"$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$3,'Calc Solar'!I7,'Calc Solar'!J7)),K7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA7=0,0,MIN((AA7/$D$109)/(($D$113+$D$114*(AA7/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB7>0,Background!$M$22/AB7,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,"Residual ",0,0,0,0,0,0,null,0,0]
["Battery capacity",{"$f":"MAX(IF(Background!U2,Background!U4,IF('Input Solar'!$D$58=\"Default\",'Input Solar'!$D$60,'Input Solar'!$E$60)),0.0000000000001)","v":1E-13},null,null,6,{"$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$3,'Calc Solar'!I8,'Calc Solar'!J8)),K8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB8>0,Background!$M$22/AB8,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,{"$f":"SUM(R3:R170)","v":0},0,0,0,0,0,0,null,0,0]
["C-rate 1: ",{"$f":"IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D52,'Input Solar'!E52)","v":1},null,null,7,{"$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$3,'Calc Solar'!I9,'Calc Solar'!J9)),K9)","v":2.2041301193998747E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB9>0,Background!$M$22/AB9,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Charge efficiency",{"$f":"IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D54,'Input Solar'!E54)","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$3,'Calc Solar'!I10,'Calc Solar'!J10)),K10)","v":0.18277158363838594},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB10>0,Background!$M$22/AB10,0)","v":0},0,{"$f":"AA10+M10-G10","v":0},0,0,0,0,0,0,0.19999999999999996,null,0,{"$f":"MAX(G10-AA10-AN10-AJ10,0)","v":0},0,0,0,0,null,0,0]
["Discharge efficiency",{"$f":"IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D55,'Input Solar'!E55)","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$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB11>0,Background!$M$22/AB11,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["min SOC",{"$f":"(1-IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D53,'Input Solar'!E53))","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$3,'Calc Solar'!I12,'Calc Solar'!J12)),K12)","v":0.36906145564329101},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB12>0,Background!$M$22/AB12,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel capacity",{"$f":"IF('Input Solar'!D38=\"Default\",'Input Solar'!D41,'Input Solar'!E41)","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$3,'Calc Solar'!I13,'Calc Solar'!J13)),K13)","v":0.34007434773158757},0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($B$9*$B$8,(AL12-$B$12)*$B$8*$B$11)","v":0},0,0,0,0,{"$f":"IF(AB13>0,Background!$M$22/AB13,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Rotating mass",{"$f":"IF('Input Solar'!D64=\"Default\",'Input Solar'!D71,'Input Solar'!E71)","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$3,'Calc Solar'!I14,'Calc Solar'!J14)),K14)","v":0.37120070876848166},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB14>0,Background!$M$22/AB14,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Distribution losses",{"$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$3,'Calc Solar'!I15,'Calc Solar'!J15)),K15)","v":0.37052411485184344},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB15>0,Background!$M$22/AB15,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV generation",{"$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$3,'Calc Solar'!I16,'Calc Solar'!J16)),K16)","v":0.33628998310571667},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB16>0,Background!$M$22/AB16,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Battery discharge ",{"$f":"SUM(AJ3:AJ170)","v":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$3,'Calc Solar'!I17,'Calc Solar'!J17)),K17)","v":0.23952945084761107},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB17>0,Background!$M$22/AB17,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel generation",{"$f":"SUM(AA3:AA170)","v":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$3,'Calc Solar'!I18,'Calc Solar'!J18)),K18)","v":0.13687099620291804},0,0,0,0,0,0,{"$f":"MIN(R18/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(S18,(AL17-$B$12)*$B$8),0)","v":0},{"$f":"T18*$B$11","v":0},0,0,0,0,0,0,0,{"$f":"IF(AB18>0,Background!$M$22/AB18,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel fuel l/week",{"$f":"SUM(AD3:AD170)","v":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$3,'Calc Solar'!I19,'Calc Solar'!J19)),K19)","v":4.5785490447851018E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB19>0,Background!$M$22/AB19,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel fuel l/year",{"$f":"B19/168*8760","v":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$3,'Calc Solar'!I20,'Calc Solar'!J20)),K20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB20>0,Background!$M$22/AB20,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV from batt. ",{"$f":"IF(B18=0,B17,MIN(-1*SUM(AP3:AP170)+AM4,B17))","v":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$3,'Calc Solar'!I21,'Calc Solar'!J21)),K21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA21=0,0,MIN((AA21/$D$109)/(($D$113+$D$114*(AA21/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB21>0,Background!$M$22/AB21,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV capacity new",{"$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$3,'Calc Solar'!I22,'Calc Solar'!J22)),K22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB22>0,Background!$M$22/AB22,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV capacity existing eligible",{"$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$3,'Calc Solar'!I23,'Calc Solar'!J23)),K23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB23>0,Background!$M$22/AB23,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV Capex",{"$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$3,'Calc Solar'!I24,'Calc Solar'!J24)),K24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB24>0,Background!$M$22/AB24,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV OPEX",{"$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$3,'Calc Solar'!I25,'Calc Solar'!J25)),K25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB25>0,Background!$M$22/AB25,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel Capex",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D30,'Input Solar'!E30)","v":30000},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$3,'Calc Solar'!I26,'Calc Solar'!J26)),K26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB26>0,Background!$M$22/AB26,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel OPEX",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D31,'Input Solar'!E31)","v":2.5},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$3,'Calc Solar'!I27,'Calc Solar'!J27)),K27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB27>0,Background!$M$22/AB27,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Battery Capex",{"$f":"IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D50,'Input Solar'!E50)","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$3,'Calc Solar'!I28,'Calc Solar'!J28)),K28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB28>0,Background!$M$22/AB28,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Battery OPEX fix",{"$f":"IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D51,'Input Solar'!E51)","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$3,'Calc Solar'!I29,'Calc Solar'!J29)),K29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB29>0,Background!$M$22/AB29,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,28,0,0,0,0,0,{"$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$3,'Calc Solar'!I30,'Calc Solar'!J30)),K30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB30>0,Background!$M$22/AB30,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Fuel start",{"$f":"IF('Input Solar'!$D$26=\"Default\",'Input Solar'!$D$34,'Input Solar'!$E$34)","v":35},null,null,29,0,0,0,0,0,{"$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$3,'Calc Solar'!I31,'Calc Solar'!J31)),K31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB31>0,Background!$M$22/AB31,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Fuel increase",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D35,'Input Solar'!E35)","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$3,'Calc Solar'!I32,'Calc Solar'!J32)),K32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB32>0,Background!$M$22/AB32,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Fuel costs ",{"$f":"IF(Background!W2,'Calc Solar'!B31*(1+'Calc Solar'!B32)^(Background!B56-1),IF(Background!U2,fuel_costs(B31,B32,B34),B31))","v":35},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$3,'Calc Solar'!I33,'Calc Solar'!J33)),K33)","v":1.1820186949815958E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB33>0,Background!$M$22/AB33,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Project duration",{"$f":"IF('Input Solar'!D64=\"Default\",'Input Solar'!D69,'Input Solar'!E69)","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$3,'Calc Solar'!I34,'Calc Solar'!J34)),K34)","v":8.980757949229301E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB34>0,Background!$M$22/AB34,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Fuel l/kWh",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D33,'Input Solar'!E33)","v":0.33},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$3,'Calc Solar'!I35,'Calc Solar'!J35)),K35)","v":0.2246337416311959},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB35>0,Background!$M$22/AB35,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,{"$f":"MAX(AK35,-1*(M35-AO35))","v":0},{"$f":"G35-AO35-AJ35-AN35","v":0},{"$f":"AA35-AQ35","v":0},{"$f":"MAX(AK35-AP35,-1*AR35)","v":0},null,0,0]
["Diesel OPEX fix",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D32,'Input Solar'!E32)","v":300},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$3,'Calc Solar'!I36,'Calc Solar'!J36)),K36)","v":0.36724149402932221},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB36>0,Background!$M$22/AB36,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,35,{"$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$3,'Calc Solar'!I37,'Calc Solar'!J37)),K37)","v":0.49591597305200419},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB37>0,Background!$M$22/AB37,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV Capex",{"$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$3,'Calc Solar'!I38,'Calc Solar'!J38)),K38)","v":0.494967221132943},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB38>0,Background!$M$22/AB38,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel Capex",{"$f":"B13*B26","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$3,'Calc Solar'!I39,'Calc Solar'!J39)),K39)","v":0.44819253517460916},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB39>0,Background!$M$22/AB39,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Battery Capex",{"$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$3,'Calc Solar'!I40,'Calc Solar'!J40)),K40)","v":0.36600537975016068},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB40>0,Background!$M$22/AB40,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV OPEX",{"$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$3,'Calc Solar'!I41,'Calc Solar'!J41)),K41)","v":0.27160760467510181},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB41>0,Background!$M$22/AB41,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel OPEX var",{"$f":"B18*8760/168*B27","v":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$3,'Calc Solar'!I42,'Calc Solar'!J42)),K42)","v":0.16454155878334686},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB42>0,Background!$M$22/AB42,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Battery OPEX",{"$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$3,'Calc Solar'!I43,'Calc Solar'!J43)),K43)","v":6.0292576282035333E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB43>0,Background!$M$22/AB43,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Fuel costs total",{"$f":"B33*B19*8760/168","v":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$3,'Calc Solar'!I44,'Calc Solar'!J44)),K44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB44>0,Background!$M$22/AB44,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel OPEX fix",{"$f":"B36*B13","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$3,'Calc Solar'!I45,'Calc Solar'!J45)),K45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB45>0,Background!$M$22/AB45,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV lifetime",{"$f":"IF('Input Solar'!D3=\"Default\",'Input Solar'!D9,'Input Solar'!E9)","v":20},null,null,44,{"$f":"IF(E46-E22=24,F22,\"\")","v":0},0,0,0,0,{"$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$3,'Calc Solar'!I46,'Calc Solar'!J46)),K46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB46>0,Background!$M$22/AB46,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV CRF",{"$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$3,'Calc Solar'!I47,'Calc Solar'!J47)),K47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB47>0,Background!$M$22/AB47,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["PV Ann",{"$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$3,'Calc Solar'!I48,'Calc Solar'!J48)),K48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB48>0,Background!$M$22/AB48,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,47,0,0,0,0,0,{"$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$3,'Calc Solar'!I49,'Calc Solar'!J49)),K49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB49>0,Background!$M$22/AB49,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel lifetime",{"$f":"IF('Input Solar'!D26=\"Default\",'Input Solar'!D36,'Input Solar'!E36)","v":10},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$3,'Calc Solar'!I50,'Calc Solar'!J50)),K50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB50>0,Background!$M$22/AB50,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel CRF",{"$f":"B77*POWER(1+B77,B50)/(POWER(1+B77,B50)-1)","v":0.17698416415984405},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$3,'Calc Solar'!I51,'Calc Solar'!J51)),K51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB51>0,Background!$M$22/AB51,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel Ann",{"$f":"B51*B39","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$3,'Calc Solar'!I52,'Calc Solar'!J52)),K52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB52>0,Background!$M$22/AB52,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel Opex total",{"$f":"B45+B42","v":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$3,'Calc Solar'!I53,'Calc Solar'!J53)),K53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB53>0,Background!$M$22/AB53,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Bat lifetime",{"$f":"IF('Input Solar'!D46<>\"Individual\",'Input Solar'!D56,'Input Solar'!E56)","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$3,'Calc Solar'!I54,'Calc Solar'!J54)),K54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB54>0,Background!$M$22/AB54,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Bat CRF",{"$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$3,'Calc Solar'!I55,'Calc Solar'!J55)),K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB55>0,Background!$M$22/AB55,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Bat Ann",{"$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$3,'Calc Solar'!I56,'Calc Solar'!J56)),K56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB56>0,Background!$M$22/AB56,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,55,0,0,1.4841961812026039E-2,6.2162798262276615E-2,5.7849972037557311E-2,{"$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$3,'Calc Solar'!I57,'Calc Solar'!J57)),K57)","v":1.4841961812026039E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB57>0,Background!$M$22/AB57,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Project CAPEX",{"$f":"IF('Input Solar'!D64<>\"Individual\",'Input Solar'!D73,'Input Solar'!E73)","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$3,'Calc Solar'!I58,'Calc Solar'!J58)),K58)","v":0.14002361976729866},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB58>0,Background!$M$22/AB58,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,{"$f":"MAX(G58-AA58-AN58-AJ58,0)","v":0},0,0,0,0,null,0,0]
["Project CRF",{"$f":"B77*POWER(1+B77,B34)/(POWER(1+B77,B34)-1)","v":0.13387878003966064},null,null,57,{"$f":"IF(E59-E35=24,F35,\"\")","v":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$3,'Calc Solar'!I59,'Calc Solar'!J59)),K59)","v":0.27473666148508263},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB59>0,Background!$M$22/AB59,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Project Ann",{"$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$3,'Calc Solar'!I60,'Calc Solar'!J60)),K60)","v":0.36282006681677398},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB60>0,Background!$M$22/AB60,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Other CAPEX",{"$f":"IF('Input Solar'!D64<>\"Individual\",'Input Solar'!D74,'Input Solar'!E74)","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$3,'Calc Solar'!I61,'Calc Solar'!J61)),K61)","v":0.40131902089137317},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB61>0,Background!$M$22/AB61,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Other Ann",{"$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$3,'Calc Solar'!I62,'Calc Solar'!J62)),K62)","v":0.5233735225813746},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB62>0,Background!$M$22/AB62,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Other OPEX fix",{"$f":"IF('Input Solar'!D64<>\"Individual\",'Input Solar'!D75,'Input Solar'!E75)","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$3,'Calc Solar'!I63,'Calc Solar'!J63)),K63)","v":0.60520033472887191},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB63>0,Background!$M$22/AB63,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Personal OPEX fix",{"$f":"IF('Input Solar'!D64<>\"Individual\",'Input Solar'!D76,'Input Solar'!E76)","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$3,'Calc Solar'!I64,'Calc Solar'!J64)),K64)","v":0.62629029926300428},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB64>0,Background!$M$22/AB64,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,63,0,0,0.46457979187916393,0.34989855294446243,0.37082145165103891,{"$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$3,'Calc Solar'!I65,'Calc Solar'!J65)),K65)","v":0.46457979187916393},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB65>0,Background!$M$22/AB65,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Grid CAPEX",{"$f":"IF('Input Solar'!D80<>\"Individual\",'Input Solar'!D84,'Input Solar'!E84)","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$3,'Calc Solar'!I66,'Calc Solar'!J66)),K66)","v":0.28188118915762883},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB66>0,Background!$M$22/AB66,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Grid OPEX",{"$f":"IF('Input Solar'!D80<>\"Individual\",'Input Solar'!D85,'Input Solar'!E85)","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$3,'Calc Solar'!I67,'Calc Solar'!J67)),K67)","v":0.10581077412192005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB67>0,Background!$M$22/AB67,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,{"$f":"MAX(AK67,-1*(M67-AO67))","v":0},{"$f":"G67-AO67-AJ67-AN67","v":0},{"$f":"AA67-AQ67","v":0},{"$f":"MAX(AK67-AP67,-1*AR67)","v":0},null,0,0]
["Grid lifetime",{"$f":"IF('Input Solar'!$D$80<>\"Individual\",'Input Solar'!D86,'Input Solar'!E86)","v":20},null,null,66,0,{"$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},{"$f":"MIN(N68,0)","v":0},{"$f":"MAX(O68*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(P68,-(1-AL67)*$B$8)","v":0},{"$f":"MAX(N68,0)","v":0},{"$f":"MIN(R68/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(S68,(AL67-$B$12)*$B$8),0)","v":0},{"$f":"T68*$B$11","v":0},{"$f":"ROUND(MAX(0,N68-U68),5)","v":0},{"$f":"G68*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AL67-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,W68-X68)","v":0},{"$f":"MAX(V68,Y68)","v":0},{"$f":"IF(Z68<=0,0,MIN(MAX(Z68,$D$107),$D$108))","v":0},{"$f":"IF(AA68=0,0,MIN((AA68/$D$109)/(($D$113+$D$114*(AA68/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB68>0,Background!$M$22/AB68,0)","v":0},{"$f":"AC68*AA68","v":0},{"$f":"AA68+M68-G68","v":0},{"$f":"IF(AE68>0,MIN(AE68*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF68/$B$8,1-AL67))","v":0},{"$f":"IF(AE68<0,MAX(AE68/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH68/$B$8,-1*(AL67-$B$12)))","v":0},{"$f":"AI68*-$B$8*$B$11","v":0},{"$f":"AG68*-$B$8","v":0},{"$f":"MIN(1,AL67+AI68+AG68)","v":0.19999999999999996},null,{"$f":"MAX(G68-M68-AA68-AJ68,0)","v":0},{"$f":"MAX(G68-AA68-AN68-AJ68,0)","v":0},{"$f":"MAX(AK68,-1*(M68-AO68))","v":0},0,0,0,null,{"$f":"-1*(AR68+AS68)","v":0},{"$f":"AQ68-AS68","v":0}]
["Grid CRF",{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB69>0,Background!$M$22/AB69,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Grid Ann",{"$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$3,'Calc Solar'!I70,'Calc Solar'!J70)),K70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB70>0,Background!$M$22/AB70,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,69,0,0,0,0,0,{"$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$3,'Calc Solar'!I71,'Calc Solar'!J71)),K71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB71>0,Background!$M$22/AB71,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel excess weekly",{"$f":"SUM(AR3:AR170)+SUM(AS3:AS170)","v":0},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$3,'Calc Solar'!I72,'Calc Solar'!J72)),K72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB72>0,Background!$M$22/AB72,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,71,0,0,0,0,0,{"$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$3,'Calc Solar'!I73,'Calc Solar'!J73)),K73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB73>0,Background!$M$22/AB73,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Opex",{"$f":"SUM(B41:B43)+B45+B63+B64+B67","v":4.0500000000000002E-11},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$3,'Calc Solar'!I74,'Calc Solar'!J74)),K74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB74>0,Background!$M$22/AB74,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Fuel costs",{"$f":"B44","v":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$3,'Calc Solar'!I75,'Calc Solar'!J75)),K75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB75>0,Background!$M$22/AB75,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Annual cons. ",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":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$3,'Calc Solar'!I76,'Calc Solar'!J76)),K76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA76=0,0,MIN((AA76/$D$109)/(($D$113+$D$114*(AA76/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB76>0,Background!$M$22/AB76,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["WACC",{"$f":"IF('Input Solar'!D64=\"Default\",'Input Solar'!D68,'Input Solar'!E68)","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$3,'Calc Solar'!I77,'Calc Solar'!J77)),K77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB77>0,Background!$M$22/AB77,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Ann Capex",{"$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$3,'Calc Solar'!I78,'Calc Solar'!J78)),K78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB78>0,Background!$M$22/AB78,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["LCOE",{"$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$3,'Calc Solar'!I79,'Calc Solar'!J79)),K79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB79>0,Background!$M$22/AB79,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["RE Share eligible",{"$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$3,'Calc Solar'!I80,'Calc Solar'!J80)),K80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB80>0,Background!$M$22/AB80,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Weekly unmet load",{"$f":"SUM(AN3:AN170)","v":0},"RECs kwh total",null,79,{"$f":"IF(E81-E57=24,F57,\"\")","v":0},{"$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$3,'Calc Solar'!I81,'Calc Solar'!J81)),K81)","v":2.0252660556845457E-2},0,0,0,0,{"$f":"MAX(P81,-(1-AL80)*$B$8)","v":0},0,0,{"$f":"MAX(MIN(S81,(AL80-$B$12)*$B$8),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AB81>0,Background!$M$22/AB81,0)","v":0},0,0,0,{"$f":"MAX(0,MIN(AF81/$B$8,1-AL80))","v":0},0,{"$f":"MIN(0,MAX(AH81/$B$8,-1*(AL80-$B$12)))","v":0},0,0,{"$f":"MIN(1,AL80+AI81+AG81)","v":0.19999999999999996},null,0,0,0,0,0,0,null,0,0]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Solar'!$D$90=\"Default\",'Input Solar'!$D$96,'Input Solar'!$E$96)/(365/7)*1000","v":0},null,80,0,0,0.22400580165912484,0.21913500553001608,0.30309882129725285,{"$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$3,'Calc Solar'!I82,'Calc Solar'!J82)),K82)","v":0.22400580165912484},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB82>0,Background!$M$22/AB82,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly PV+ PV_Batt eligible",{"$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$3,'Calc Solar'!I83,'Calc Solar'!J83)),K83)","v":0.43193147463877574},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB83>0,Background!$M$22/AB83,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly PV total consumed",{"$f":"B86+B87","v":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$3,'Calc Solar'!I84,'Calc Solar'!J84)),K84)","v":0.56598981671497683},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB84>0,Background!$M$22/AB84,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly Diesel consumed directly",{"$f":"SUM(AQ3:AQ170)","v":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$3,'Calc Solar'!I85,'Calc Solar'!J85)),K85)","v":0.62313995635227537},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB85>0,Background!$M$22/AB85,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly PV consumed directly",{"$f":"SUM(AO3:AO170)","v":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$3,'Calc Solar'!I86,'Calc Solar'!J86)),K86)","v":0.7023500985435156},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB86>0,Background!$M$22/AB86,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly PV from Batt consumed",{"$f":"B21","v":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$3,'Calc Solar'!I87,'Calc Solar'!J87)),K87)","v":0.72461079861879718},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB87>0,Background!$M$22/AB87,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly batt discharge ",{"$f":"B17","v":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$3,'Calc Solar'!I88,'Calc Solar'!J88)),K88)","v":0.68571805168035682},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB88>0,Background!$M$22/AB88,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly Diesel from batt consumed",{"$f":"B88-B87","v":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$3,'Calc Solar'!I89,'Calc Solar'!J89)),K89)","v":0.49311076906054913},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB89>0,Background!$M$22/AB89,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["weekly Diesel total consumed",{"$f":"B85+B89","v":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$3,'Calc Solar'!I90,'Calc Solar'!J90)),K90)","v":0.28667360269750231},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB90>0,Background!$M$22/AB90,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Dieselgen efficiency",null,null,null,89,0,0,0.1015427588783354,5.5493729303869123E-2,3.3392557333872218E-2,{"$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$3,'Calc Solar'!I91,'Calc Solar'!J91)),K91)","v":0.1015427588783354},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z91<=0,0,MIN(MAX(Z91,$D$107),$D$108))","v":0},0,{"$f":"IF(AB91>0,Background!$M$22/AB91,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Source:",null,null,null,90,0,0,0,0,0,{"$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$3,'Calc Solar'!I92,'Calc Solar'!J92)),K92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA92=0,0,MIN((AA92/$D$109)/(($D$113+$D$114*(AA92/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB92>0,Background!$M$22/AB92,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,null,null,91,0,0,0,0,0,{"$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$3,'Calc Solar'!I93,'Calc Solar'!J93)),K93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z93<=0,0,MIN(MAX(Z93,$D$107),$D$108))","v":0},0,{"$f":"IF(AB93>0,Background!$M$22/AB93,0)","v":0},{"$f":"AC93*AA93","v":0},0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,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$3,'Calc Solar'!I94,'Calc Solar'!J94)),K94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(V94,Y94)","v":0},0,0,{"$f":"IF(AB94>0,Background!$M$22/AB94,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,93,0,0,0,0,0,{"$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$3,'Calc Solar'!I95,'Calc Solar'!J95)),K95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(V95,Y95)","v":0},{"$f":"IF(Z95<=0,0,MIN(MAX(Z95,$D$107),$D$108))","v":0},0,{"$f":"IF(AB95>0,Background!$M$22/AB95,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Input parameters","l/kWh",null,"n. of Gens",94,0,0,0,0,0,{"$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$3,'Calc Solar'!I96,'Calc Solar'!J96)),K96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA96=0,0,MIN((AA96/$D$109)/(($D$113+$D$114*(AA96/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB96>0,Background!$M$22/AB96,0)","v":0},{"$f":"AC96*AA96","v":0},0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["full load",{"$f":"IF('Input Solar'!$D$26=\"Default\",'Input Solar'!D33,'Input Solar'!E33)","v":0.33},null,{"$f":"IF('Input Solar'!$D$38=\"Default\",'Input Solar'!D40,'Input Solar'!E40)","v":1},95,0,0,0,0,0,{"$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$3,'Calc Solar'!I97,'Calc Solar'!J97)),K97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB97>0,Background!$M$22/AB97,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["half load",{"$f":"$B$101*B97","v":0.40260000000000001},null,{"$f":"IF(D97=\"5+\",5,D97)","v":1},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$3,'Calc Solar'!I98,'Calc Solar'!J98)),K98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB98>0,Background!$M$22/AB98,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,97,0,0,0,0,0,{"$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$3,'Calc Solar'!I99,'Calc Solar'!J99)),K99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB99>0,Background!$M$22/AB99,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,{"$f":"G99-AO99-AJ99-AN99","v":0},{"$f":"AA99-AQ99","v":0},{"$f":"MAX(AK99-AP99,-1*AR99)","v":0},null,0,0]
["half load ratios:",null,"just example ","(formula applied in column \"Gen efficiency\")",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$3,'Calc Solar'!I100,'Calc Solar'!J100)),K100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB100>0,Background!$M$22/AB100,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["current ",{"$f":"IF(D97=1,B103,IF(D97=2,B104,IF(D97=3,B105,IF(D97=4,B106,IF(D97=\"5+\",B107,)))))","v":1.22},"P_t",20,99,0,0,0,0,0,{"$f":"IF('Input Solar'!$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$3,'Calc Solar'!I101,'Calc Solar'!J101)),K101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB101>0,Background!$M$22/AB101,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["nr. of Gensets",null,"P_rel.",{"$f":"D101/D109","v":{"$error":"#DIV/0!"}},100,0,0,0,0,0,{"$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$3,'Calc Solar'!I102,'Calc Solar'!J102)),K102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB102>0,Background!$M$22/AB102,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[1,1.22,"eff_t",{"$f":"$D$102/($D$113+$D$114*$D$102)/$D$115","v":{"$error":"#DIV/0!"}},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$3,'Calc Solar'!I103,'Calc Solar'!J103)),K103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB103>0,Background!$M$22/AB103,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[2,1.18,"l/kwh_t",{"$f":"0.1/D103","v":{"$error":"#DIV/0!"}},102,0,0,0,0,0,{"$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$3,'Calc Solar'!I104,'Calc Solar'!J104)),K104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB104>0,Background!$M$22/AB104,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[3,1.1499999999999999,null,null,103,{"$f":"IF(E105-E81=24,F81,\"\")","v":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$3,'Calc Solar'!I105,'Calc Solar'!J105)),K105)","v":2.0729621257181214E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB105>0,Background!$M$22/AB105,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[4,1.1100000000000001,"P_smallest gen",{"$f":"IF('Input Solar'!$D$38=\"Default\",'Input Solar'!$D$42,'Input Solar'!$E$42)","v":0},104,0,0,0.23513539147888185,0.15674603865506848,0.30262079132107339,{"$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$3,'Calc Solar'!I106,'Calc Solar'!J106)),K106)","v":0.23513539147888185},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB106>0,Background!$M$22/AB106,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["5+",1.06,"P_min",{"$f":"0.3*D106","v":0},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$3,'Calc Solar'!I107,'Calc Solar'!J107)),K107)","v":0.42009032087972281},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB107>0,Background!$M$22/AB107,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"P_max",{"$f":"B13","v":0},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$3,'Calc Solar'!I108,'Calc Solar'!J108)),K108)","v":0.4994373022900585},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB108>0,Background!$M$22/AB108,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["efficiency curves",null,"P_full load",{"$f":"D108/D98","v":0},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$3,'Calc Solar'!I109,'Calc Solar'!J109)),K109)","v":0.48244795302148408},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB109>0,Background!$M$22/AB109,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"P_half load",{"$f":"D109/2","v":0},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$3,'Calc Solar'!I110,'Calc Solar'!J110)),K110)","v":0.53727334636992896},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB110>0,Background!$M$22/AB110,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"liter_full load",{"$f":"D109*B97","v":0},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$3,'Calc Solar'!I111,'Calc Solar'!J111)),K111)","v":0.54731430417999383},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB111>0,Background!$M$22/AB111,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"liter_half load",{"$f":"D110*B98","v":0},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$3,'Calc Solar'!I112,'Calc Solar'!J112)),K112)","v":0.51051367685794502},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB112>0,Background!$M$22/AB112,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"F_0",{"$f":"((D112-(D110*D114))/D109)","v":{"$error":"#DIV/0!"}},111,0,0,0.36251293879169327,0.40185707961373701,0.41856778623301527,{"$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$3,'Calc Solar'!I113,'Calc Solar'!J113)),K113)","v":0.36251293879169327},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB113>0,Background!$M$22/AB113,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"F_1 (Liter/h/kW)",{"$f":"((D111-D112)/(D109-D110))","v":{"$error":"#DIV/0!"}},112,0,0,0.20734942782368257,0.21924798223948541,0.23451491279672967,{"$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$3,'Calc Solar'!I114,'Calc Solar'!J114)),K114)","v":0.20734942782368257},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB114>0,Background!$M$22/AB114,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"Energy Density Diesel [kWh_th/l]",10,113,0,0,7.157694646294685E-2,6.9736218880769529E-2,8.4037875859752392E-2,{"$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$3,'Calc Solar'!I115,'Calc Solar'!J115)),K115)","v":7.157694646294685E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB115>0,Background!$M$22/AB115,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,114,0,0,0,0,3.5712032955360225E-3,{"$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$3,'Calc Solar'!I116,'Calc Solar'!J116)),K116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB116>0,Background!$M$22/AB116,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"single generator",null,115,0,0,0,0,0,{"$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$3,'Calc Solar'!I117,'Calc Solar'!J117)),K117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB117>0,Background!$M$22/AB117,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"output","efficiency",116,0,0,0,0,0,{"$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$3,'Calc Solar'!I118,'Calc Solar'!J118)),K118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB118>0,Background!$M$22/AB118,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,0.02,{"$f":"C119/($D$113+$D$114*C119)/$D$115","v":{"$error":"#DIV/0!"}},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$3,'Calc Solar'!I119,'Calc Solar'!J119)),K119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB119>0,Background!$M$22/AB119,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,0.1,{"$error":"#DIV/0!"},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$3,'Calc Solar'!I120,'Calc Solar'!J120)),K120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB120>0,Background!$M$22/AB120,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,0.25,{"$error":"#DIV/0!"},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$3,'Calc Solar'!I121,'Calc Solar'!J121)),K121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB121>0,Background!$M$22/AB121,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,0.5,{"$error":"#DIV/0!"},120,{"$f":"IF(E122-E98=24,F98,\"\")","v":0},0,0,0,0,{"$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$3,'Calc Solar'!I122,'Calc Solar'!J122)),K122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB122>0,Background!$M$22/AB122,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,0.75,{"$error":"#DIV/0!"},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$3,'Calc Solar'!I123,'Calc Solar'!J123)),K123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB123>0,Background!$M$22/AB123,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,0.9,{"$error":"#DIV/0!"},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$3,'Calc Solar'!I124,'Calc Solar'!J124)),K124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB124>0,Background!$M$22/AB124,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,1,{"$error":"#DIV/0!"},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$3,'Calc Solar'!I125,'Calc Solar'!J125)),K125)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MAX(0,N125-U125),5)","v":0},0,0,{"$f":"MAX(0,W125-X125)","v":0},{"$f":"MAX(V125,Y125)","v":0},0,0,{"$f":"IF(AB125>0,Background!$M$22/AB125,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,124,{"$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$3,'Calc Solar'!I126,'Calc Solar'!J126)),K126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB126>0,Background!$M$22/AB126,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,125,{"$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$3,'Calc Solar'!I127,'Calc Solar'!J127)),K127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB127>0,Background!$M$22/AB127,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,126,{"$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$3,'Calc Solar'!I128,'Calc Solar'!J128)),K128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB128>0,Background!$M$22/AB128,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Diesel l/kWh",0.1,null,null,127,{"$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$3,'Calc Solar'!I129,'Calc Solar'!J129)),K129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB129>0,Background!$M$22/AB129,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
["Energy Density Diesel","10kWh/l",null,null,128,{"$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$3,'Calc Solar'!I130,'Calc Solar'!J130)),K130)","v":6.6725692058862335E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB130>0,Background!$M$22/AB130,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,129,{"$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$3,'Calc Solar'!I131,'Calc Solar'!J131)),K131)","v":0.15682534726213559},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB131>0,Background!$M$22/AB131,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,{"$f":"G131-AO131-AJ131-AN131","v":0},{"$f":"AA131-AQ131","v":0},{"$f":"MAX(AK131-AP131,-1*AR131)","v":0},null,0,0]
[null,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},{"$f":"MIN(N132,0)","v":0},{"$f":"MAX(O132*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(P132,-(1-AL131)*$B$8)","v":0},{"$f":"MAX(N132,0)","v":0},{"$f":"MIN(R132/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(S132,(AL131-$B$12)*$B$8),0)","v":0},{"$f":"T132*$B$11","v":0},{"$f":"ROUND(MAX(0,N132-U132),5)","v":0},{"$f":"G132*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AL131-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,W132-X132)","v":0},{"$f":"MAX(V132,Y132)","v":0},{"$f":"IF(Z132<=0,0,MIN(MAX(Z132,$D$107),$D$108))","v":0},{"$f":"IF(AA132=0,0,MIN((AA132/$D$109)/(($D$113+$D$114*(AA132/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB132>0,Background!$M$22/AB132,0)","v":0},{"$f":"AC132*AA132","v":0},{"$f":"AA132+M132-G132","v":0},{"$f":"IF(AE132>0,MIN(AE132*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF132/$B$8,1-AL131))","v":0},{"$f":"IF(AE132<0,MAX(AE132/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH132/$B$8,-1*(AL131-$B$12)))","v":0},{"$f":"AI132*-$B$8*$B$11","v":0},{"$f":"AG132*-$B$8","v":0},{"$f":"MIN(1,AL131+AI132+AG132)","v":0.19999999999999996},null,{"$f":"MAX(G132-M132-AA132-AJ132,0)","v":0},{"$f":"MAX(G132-AA132-AN132-AJ132,0)","v":0},{"$f":"MAX(AK132,-1*(M132-AO132))","v":0},0,0,0,null,{"$f":"-1*(AR132+AS132)","v":0},{"$f":"AQ132-AS132","v":0}]
[null,null,null,null,131,{"$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$3,'Calc Solar'!I133,'Calc Solar'!J133)),K133)","v":0.30974317460121442},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB133>0,Background!$M$22/AB133,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,132,{"$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$3,'Calc Solar'!I134,'Calc Solar'!J134)),K134)","v":0.43005069559409825},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB134>0,Background!$M$22/AB134,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,133,{"$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$3,'Calc Solar'!I135,'Calc Solar'!J135)),K135)","v":0.51739516914267447},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB135>0,Background!$M$22/AB135,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,134,{"$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$3,'Calc Solar'!I136,'Calc Solar'!J136)),K136)","v":0.55044488142574244},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB136>0,Background!$M$22/AB136,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,135,{"$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$3,'Calc Solar'!I137,'Calc Solar'!J137)),K137)","v":0.42262184643298722},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB137>0,Background!$M$22/AB137,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,136,{"$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$3,'Calc Solar'!I138,'Calc Solar'!J138)),K138)","v":0.26889666770124571},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB138>0,Background!$M$22/AB138,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,137,{"$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$3,'Calc Solar'!I139,'Calc Solar'!J139)),K139)","v":0.1085676282559615},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB139>0,Background!$M$22/AB139,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,138,{"$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$3,'Calc Solar'!I140,'Calc Solar'!J140)),K140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB140>0,Background!$M$22/AB140,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,139,{"$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 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$3,'Calc Solar'!I141,'Calc Solar'!J141)),K141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB141>0,Background!$M$22/AB141,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,140,{"$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$3,'Calc Solar'!I142,'Calc Solar'!J142)),K142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB142>0,Background!$M$22/AB142,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,141,{"$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$3,'Calc Solar'!I143,'Calc Solar'!J143)),K143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB143>0,Background!$M$22/AB143,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,142,{"$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$3,'Calc Solar'!I144,'Calc Solar'!J144)),K144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA144=0,0,MIN((AA144/$D$109)/(($D$113+$D$114*(AA144/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB144>0,Background!$M$22/AB144,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,143,{"$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$3,'Calc Solar'!I145,'Calc Solar'!J145)),K145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB145>0,Background!$M$22/AB145,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,"leave section empty for VBA usage",null,144,{"$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$3,'Calc Solar'!I146,'Calc Solar'!J146)),K146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB146>0,Background!$M$22/AB146,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,145,{"$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$3,'Calc Solar'!I147,'Calc Solar'!J147)),K147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB147>0,Background!$M$22/AB147,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,146,{"$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$3,'Calc Solar'!I148,'Calc Solar'!J148)),K148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB148>0,Background!$M$22/AB148,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,147,0,0,0,0,0,{"$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$3,'Calc Solar'!I149,'Calc Solar'!J149)),K149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB149>0,Background!$M$22/AB149,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,148,{"$f":"IF(E150-E126=24,F126,\"\")","v":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$3,'Calc Solar'!I150,'Calc Solar'!J150)),K150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB150>0,Background!$M$22/AB150,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,149,0,0,0,0,0,{"$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$3,'Calc Solar'!I151,'Calc Solar'!J151)),K151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB151>0,Background!$M$22/AB151,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,150,0,0,0,0,0,{"$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$3,'Calc Solar'!I152,'Calc Solar'!J152)),K152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB152>0,Background!$M$22/AB152,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,151,0,0,2.4421239301220823E-2,5.5265731544473402E-2,7.3423962009340191E-2,{"$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$3,'Calc Solar'!I153,'Calc Solar'!J153)),K153)","v":2.4421239301220823E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB153>0,Background!$M$22/AB153,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,152,0,0,0.29814224969346226,0.24355196236799184,0.28796566974531307,{"$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$3,'Calc Solar'!I154,'Calc Solar'!J154)),K154)","v":0.29814224969346226},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB154>0,Background!$M$22/AB154,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,153,{"$f":"IF(E155-E131=24,F131,\"\")","v":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$3,'Calc Solar'!I155,'Calc Solar'!J155)),K155)","v":0.5201380352676529},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB155>0,Background!$M$22/AB155,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,154,0,0,0.60142965402491055,0.51206532171673536,0.61292509031961762,{"$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$3,'Calc Solar'!I156,'Calc Solar'!J156)),K156)","v":0.60142965402491055},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB156>0,Background!$M$22/AB156,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,155,0,0,0.55682006859981903,0.563387950906997,0.69326503342829549,{"$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$3,'Calc Solar'!I157,'Calc Solar'!J157)),K157)","v":0.55682006859981903},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB157>0,Background!$M$22/AB157,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,156,0,0,0.64102332185227273,0.6145599444846328,0.66836111400117038,{"$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$3,'Calc Solar'!I158,'Calc Solar'!J158)),K158)","v":0.64102332185227273},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB158>0,Background!$M$22/AB158,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,157,0,0,0.67411864720837245,0.62042182175309846,0.59003940521002585,{"$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$3,'Calc Solar'!I159,'Calc Solar'!J159)),K159)","v":0.67411864720837245},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB159>0,Background!$M$22/AB159,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,158,0,0,0.64780294494056456,0.57668046775255954,0.47172183492052172,{"$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$3,'Calc Solar'!I160,'Calc Solar'!J160)),K160)","v":0.64780294494056456},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB160>0,Background!$M$22/AB160,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,159,0,0,0.47118608528993494,0.40058743659303414,0.34653670467150832,{"$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$3,'Calc Solar'!I161,'Calc Solar'!J161)),K161)","v":0.47118608528993494},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB161>0,Background!$M$22/AB161,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,160,0,0,0.2784282795291223,0.22189594111571412,0.21209077387103548,{"$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$3,'Calc Solar'!I162,'Calc Solar'!J162)),K162)","v":0.2784282795291223},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB162>0,Background!$M$22/AB162,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,161,0,0,0.10257483067746805,7.3120355515273627E-2,8.829193055294253E-2,{"$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$3,'Calc Solar'!I163,'Calc Solar'!J163)),K163)","v":0.10257483067746805},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB163>0,Background!$M$22/AB163,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,{"$f":"G163-AO163-AJ163-AN163","v":0},{"$f":"AA163-AQ163","v":0},{"$f":"MAX(AK163-AP163,-1*AR163)","v":0},null,0,0]
[null,null,null,null,162,{"$f":"IF(E164-E140=24,F140,\"\")","v":0},0,1.6301656170831732E-4,0,4.1452307570180712E-3,{"$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$3,'Calc Solar'!I164,'Calc Solar'!J164)),K164)","v":1.6301656170831732E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB164>0,Background!$M$22/AB164,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,163,0,0,0,0,0,{"$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$3,'Calc Solar'!I165,'Calc Solar'!J165)),K165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB165>0,Background!$M$22/AB165,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,164,0,0,0,0,0,{"$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$3,'Calc Solar'!I166,'Calc Solar'!J166)),K166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA166=0,0,MIN((AA166/$D$109)/(($D$113+$D$114*(AA166/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB166>0,Background!$M$22/AB166,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,165,0,0,0,0,0,{"$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$3,'Calc Solar'!I167,'Calc Solar'!J167)),K167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB167>0,Background!$M$22/AB167,0)","v":0},0,{"$f":"AA167+M167-G167","v":0},0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,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$3,'Calc Solar'!I168,'Calc Solar'!J168)),K168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB168>0,Background!$M$22/AB168,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,167,0,0,0,0,0,{"$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$3,'Calc Solar'!I169,'Calc Solar'!J169)),K169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB169>0,Background!$M$22/AB169,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,168,{"$f":"IF(E170-E146=24,F146,\"\")","v":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$3,'Calc Solar'!I170,'Calc Solar'!J170)),K170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB170>0,Background!$M$22/AB170,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,"kWh/kWp per day",{"$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$173))","v":0}]
[null,null,null,null,null,null,"input",{"$f":"'Input Solar'!$E$22","v":0},{"$f":"'Input Solar'!$E$22","v":0},{"$f":"'Input Solar'!$E$22","v":0}]
[null,null,null,null,null,null,"ratio",{"$f":"H172/H171","v":0},{"$f":"I172/I171","v":0},{"$f":"J172/J171","v":0}]

{"sheet":"Input Wind","index":6,"n_rows":130,"n_cols":7,"rows_kept":130,"cut":false,"hidden":false,"merged":[[111,2,113,6],[116,3,116,4],[106,3,106,7]]}
[]
[]
[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!$AG$20:$AH$24,2,FALSE)","v":0},{"$f":"VLOOKUP(E18,Background!$AG$20:$AH$24,2,FALSE)","v":0},null,"m"]
[]
[]
[]
[null,null,"Select diesel power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel CAPEX total",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel OPEX var. total",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel OPEX fix. total",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh (high load)",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh"]
[null,null,"Initital diesel fuel price",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel power plant size","Default"]
[]
[null,null,"Number of genset units",{"$f":"1","v":1}]
[null,null,"Diesel power plant total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D38","v":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$45=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX fix.",{"$f":"IF($D$45=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$45=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$45=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$45=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$45=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$45=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$Q$13","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$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",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$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 (Indiviudal)"]
[]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalent total",{"$f":"D93*D94","v":0},{"$f":"E93*E94","v":0},null,"MWh/year"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Indiviudal)"]
[]
[null,null,"Wind  capacity total",{"$f":"IF($D$11=\"Default\",$D$17,\"\")","v":0},{"$f":"IF($D$11=\"Default\",\"\",$E$17)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$57=\"Default\",$D$59,\"\")","v":0},{"$f":"IF($D$57=\"Default\",\"\",$E$59)","v":""},null,"kWh"]
[null,null,"Diesel capacity",{"$f":"IF($D$35=\"Default\",$D$38,\"\")","v":0},{"$f":"IF($D$35=\"Default\",\"\",$E$38)","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 power capacities are defined below, existing (eligible and ineligible) Wind power capacities remain constant as chosen above in section \"select Wind park size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: approx 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[]
[null,null,"Select scenario parameters","Multiplier"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","Wind (new)","Battery","Wind (new)","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,20,30]
[null,null,"Step 2",0.6,0.6,40,60]
[null,null,"Step 3",1,1,60,90]
[null,null,"Step 4",1.3,1.3,80,120]
[null,null,"Step 5",1.6,1.6,100,150]
[null,null,"Step 6",2,2,120,180]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,140,210]
[null,null,"Step 8",2.6,2.6,160,240]
[null,null,"Step 9",3,3,180,270]
[null,null,"Step 10",3.3,3.3,200,300]

{"sheet":"Simulation Results Wind","index":7,"n_rows":70,"n_cols":18,"rows_kept":70,"cut":false,"hidden":false,"merged":[[69,1,73,6]]}
[]
[null,"Techno-economic results - Wind hybrid system"]
[null,{"$f":"Background!A60","v":"Year"},{"$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 genset electricity generation [MWh]"},{"$f":"Background!N60","v":"Diesel genset electricity consumed [MWh]"},{"$f":"Background!O60","v":"Diesel Fuel consumption [l]"},{"$f":"Background!R60","v":"Battery discharge [MWh]"},{"$f":"Background!S60","v":"Diesel excess generation [MWh]"},{"$f":"Background!T60","v":"Unmet load  [MWh]"}]
[null,{"$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!R61","v":0},{"$f":"Background!S61","v":0},{"$f":"Background!T61","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},{"$f":"Background!R62","v":0},{"$f":"Background!S62","v":0},{"$f":"Background!T62","v":0}]
[null,{"$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!R63","v":0},{"$f":"Background!S63","v":0},{"$f":"Background!T63","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},{"$f":"Background!R64","v":0},{"$f":"Background!S64","v":0},{"$f":"Background!T64","v":0}]
[null,{"$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!R65","v":0},{"$f":"Background!S65","v":0},{"$f":"Background!T65","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},{"$f":"Background!R66","v":0},{"$f":"Background!S66","v":0},{"$f":"Background!T66","v":0}]
[null,{"$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!R67","v":0},{"$f":"Background!S67","v":0},{"$f":"Background!T67","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},{"$f":"Background!R68","v":0},{"$f":"Background!S68","v":0},{"$f":"Background!T68","v":0}]
[null,{"$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!R69","v":0},{"$f":"Background!S69","v":0},{"$f":"Background!T69","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},{"$f":"Background!R70","v":0},{"$f":"Background!S70","v":0},{"$f":"Background!T70","v":0}]
[null,{"$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!R71","v":0},{"$f":"Background!S71","v":0},{"$f":"Background!T71","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},{"$f":"Background!R72","v":0},{"$f":"Background!S72","v":0},{"$f":"Background!T72","v":0}]
[null,{"$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!R73","v":0},{"$f":"Background!S73","v":0},{"$f":"Background!T73","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},{"$f":"Background!R74","v":0},{"$f":"Background!S74","v":0},{"$f":"Background!T74","v":0}]
[null,{"$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!R75","v":0},{"$f":"Background!S75","v":0},{"$f":"Background!T75","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},{"$f":"Background!R76","v":0},{"$f":"Background!S76","v":0},{"$f":"Background!T76","v":0}]
[null,{"$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!R77","v":0},{"$f":"Background!S77","v":0},{"$f":"Background!T77","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},{"$f":"Background!R78","v":0},{"$f":"Background!S78","v":0},{"$f":"Background!T78","v":0}]
[null,{"$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!R79","v":0},{"$f":"Background!S79","v":0},{"$f":"Background!T79","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},{"$f":"Background!R80","v":0},{"$f":"Background!S80","v":0},{"$f":"Background!T80","v":0}]
[null,"Average",{"$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!R83","v":{"$error":"#DIV/0!"}},{"$f":"Background!S83","v":{"$error":"#DIV/0!"}},{"$f":"Background!T83","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},{"$f":"'Calc Wind'!B40","v":2.7000000000000002E-5},{"$f":"'Calc Wind'!B39","v":0},{"$f":"'Calc Wind'!B58","v":500000},{"$f":"'Calc Wind'!B66","v":0},{"$f":"'Calc Wind'!B61","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","Wind OPEX","Battery OPEX",{"$f":"Background!P32","v":"Diesel OPEX "},{"$f":"Background!Q32","v":"Diesel fuel costs "},"Grid OPEX","Other OPEX","Personnel OPEX","Wind annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P61","v":0},{"$f":"Background!Q61","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$48+C31,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$56+D31,0)","v":5.1835724323157906E-6},{"$f":"IF(Background!$B$84>=B31,E31+F31+'Calc Wind'!$B$52,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$70+G31,0)","v":0},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$84>=B31,'Calc Wind'!$B$62+H31,0)","v":0}]
[null,2,{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P62","v":0},{"$f":"Background!Q62","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$48+C32,0)","v":0},{"$f":"IF(Background!$B$84>=B32,'Calc Wind'!$B$56+D32,0)","v":5.1835724323157906E-6},{"$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$62+H32,0)","v":0}]
[null,3,{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P63","v":0},{"$f":"Background!Q63","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$48+C33,0)","v":0},{"$f":"IF(Background!$B$84>=B33,'Calc Wind'!$B$56+D33,0)","v":5.1835724323157906E-6},{"$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$62+H33,0)","v":0}]
[null,4,{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P64","v":0},{"$f":"Background!Q64","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$48+C34,0)","v":0},{"$f":"IF(Background!$B$84>=B34,'Calc Wind'!$B$56+D34,0)","v":5.1835724323157906E-6},{"$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$62+H34,0)","v":0}]
[null,5,{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P65","v":0},{"$f":"Background!Q65","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$48+C35,0)","v":0},{"$f":"IF(Background!$B$84>=B35,'Calc Wind'!$B$56+D35,0)","v":5.1835724323157906E-6},{"$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$62+H35,0)","v":0}]
[null,6,{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P66","v":0},{"$f":"Background!Q66","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$48+C36,0)","v":0},{"$f":"IF(Background!$B$84>=B36,'Calc Wind'!$B$56+D36,0)","v":5.1835724323157906E-6},{"$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$62+H36,0)","v":0}]
[null,7,{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P67","v":0},{"$f":"Background!Q67","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$48+C37,0)","v":0},{"$f":"IF(Background!$B$84>=B37,'Calc Wind'!$B$56+D37,0)","v":5.1835724323157906E-6},{"$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$62+H37,0)","v":0}]
[null,8,{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P68","v":0},{"$f":"Background!Q68","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$48+C38,0)","v":0},{"$f":"IF(Background!$B$84>=B38,'Calc Wind'!$B$56+D38,0)","v":5.1835724323157906E-6},{"$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$62+H38,0)","v":0}]
[null,9,{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P69","v":0},{"$f":"Background!Q69","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$48+C39,0)","v":0},{"$f":"IF(Background!$B$84>=B39,'Calc Wind'!$B$56+D39,0)","v":5.1835724323157906E-6},{"$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$62+H39,0)","v":0}]
[null,10,{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P70","v":0},{"$f":"Background!Q70","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$48+C40,0)","v":0},{"$f":"IF(Background!$B$84>=B40,'Calc Wind'!$B$56+D40,0)","v":5.1835724323157906E-6},{"$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$62+H40,0)","v":0}]
[null,11,{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P71","v":0},{"$f":"Background!Q71","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$48+C41,0)","v":0},{"$f":"IF(Background!$B$84>=B41,'Calc Wind'!$B$56+D41,0)","v":5.1835724323157906E-6},{"$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$62+H41,0)","v":0}]
[null,12,{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P72","v":0},{"$f":"Background!Q72","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$48+C42,0)","v":0},{"$f":"IF(Background!$B$84>=B42,'Calc Wind'!$B$56+D42,0)","v":5.1835724323157906E-6},{"$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$62+H42,0)","v":0}]
[null,13,{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P73","v":0},{"$f":"Background!Q73","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$48+C43,0)","v":0},{"$f":"IF(Background!$B$84>=B43,'Calc Wind'!$B$56+D43,0)","v":5.1835724323157906E-6},{"$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$62+H43,0)","v":0}]
[null,14,{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P74","v":0},{"$f":"Background!Q74","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$48+C44,0)","v":0},{"$f":"IF(Background!$B$84>=B44,'Calc Wind'!$B$56+D44,0)","v":5.1835724323157906E-6},{"$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$62+H44,0)","v":0}]
[null,15,{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P75","v":0},{"$f":"Background!Q75","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$48+C45,0)","v":0},{"$f":"IF(Background!$B$84>=B45,'Calc Wind'!$B$56+D45,0)","v":5.1835724323157906E-6},{"$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$62+H45,0)","v":0}]
[null,16,{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P76","v":0},{"$f":"Background!Q76","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$48+C46,0)","v":0},{"$f":"IF(Background!$B$84>=B46,'Calc Wind'!$B$56+D46,0)","v":5.1835724323157906E-6},{"$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$62+H46,0)","v":0}]
[null,17,{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P77","v":0},{"$f":"Background!Q77","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$48+C47,0)","v":0},{"$f":"IF(Background!$B$84>=B47,'Calc Wind'!$B$56+D47,0)","v":5.1835724323157906E-6},{"$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$62+H47,0)","v":0}]
[null,18,{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P78","v":0},{"$f":"Background!Q78","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$48+C48,0)","v":0},{"$f":"IF(Background!$B$84>=B48,'Calc Wind'!$B$56+D48,0)","v":5.1835724323157906E-6},{"$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$62+H48,0)","v":0}]
[null,19,{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P79","v":0},{"$f":"Background!Q79","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$48+C49,0)","v":0},{"$f":"IF(Background!$B$84>=B49,'Calc Wind'!$B$56+D49,0)","v":5.1835724323157906E-6},{"$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$62+H49,0)","v":0}]
[null,20,{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$41,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$43,0)","v":4.0500000000000004E-7},{"$f":"Background!P80","v":0},{"$f":"Background!Q80","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$67,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$63,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$64,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$48+C50,0)","v":0},{"$f":"IF(Background!$B$84>=B50,'Calc Wind'!$B$56+D50,0)","v":5.1835724323157906E-6},{"$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$62+H50,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C31:C50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D31:D50,\"<>0\"),0)","v":4.050000000000002E-7},{"$f":"IFERROR(AVERAGEIF(E31:E50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(F31:F50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(G31:G50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(H31:H50,\"<>0\"),0)","v":0},0,0,5.1835724323157906E-6,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"* Only the share of the RE 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 (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$120*'Calc Wind'!$B$2,'Input Wind'!$F$120)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$121*'Calc Wind'!$B$2,'Input Wind'!$F$121)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$122*'Calc Wind'!$B$2,'Input Wind'!F$122)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$123*'Calc Wind'!$B$2,'Input Wind'!$F$123)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$124*'Calc Wind'!$B$2,'Input Wind'!F$124)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$125*'Calc Wind'!$B$2,'Input Wind'!F$125)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$126*'Calc Wind'!$B$2,'Input Wind'!F$126)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$127*'Calc Wind'!$B$2,'Input Wind'!F$127)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$128*'Calc Wind'!$B$2,'Input Wind'!F$128)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$129*'Calc Wind'!$B$2,'Input Wind'!F$129)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$130*'Calc Wind'!$B$2,'Input Wind'!F$130)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E120*'Calc Wind'!$B$3/168,'Input Wind'!G120)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E121*'Calc Wind'!$B$3/168,'Input Wind'!G121)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E122*'Calc Wind'!$B$3/168,'Input Wind'!G122)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E123*'Calc Wind'!$B$3/168,'Input Wind'!G123)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E124*'Calc Wind'!$B$3/168,'Input Wind'!G124)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E125*'Calc Wind'!$B$3/168,'Input Wind'!G125)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E126*'Calc Wind'!$B$3/168,'Input Wind'!G126)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E127*'Calc Wind'!$B$3/168,'Input Wind'!G127)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E128*'Calc Wind'!$B$3/168,'Input Wind'!G128)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E129*'Calc Wind'!$B$3/168,'Input Wind'!G129)","v":0}]
[]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E130*'Calc Wind'!$B$3/168,'Input Wind'!G130)","v":0}]
[]
[]
[null,"LCOE [PHP/kWh]","Wind-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$120*'Calc Wind'!$B$2,'Input Wind'!$F$120)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$121*'Calc Wind'!$B$2,'Input Wind'!$F$121)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$122*'Calc Wind'!$B$2,'Input Wind'!F$122)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$123*'Calc Wind'!$B$2,'Input Wind'!$F$123)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$124*'Calc Wind'!$B$2,'Input Wind'!F$124)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$125*'Calc Wind'!$B$2,'Input Wind'!F$125)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$126*'Calc Wind'!$B$2,'Input Wind'!F$126)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$127*'Calc Wind'!$B$2,'Input Wind'!F$127)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$128*'Calc Wind'!$B$2,'Input Wind'!F$128)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$129*'Calc Wind'!$B$2,'Input Wind'!F$129)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$130*'Calc Wind'!$B$2,'Input Wind'!F$130)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E120*'Calc Wind'!$B$3/168,'Input Wind'!G120)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E121*'Calc Wind'!$B$3/168,'Input Wind'!G121)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E122*'Calc Wind'!$B$3/168,'Input Wind'!G122)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E123*'Calc Wind'!$B$3/168,'Input Wind'!G123)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E124*'Calc Wind'!$B$3/168,'Input Wind'!G124)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E125*'Calc Wind'!$B$3/168,'Input Wind'!G125)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E126*'Calc Wind'!$B$3/168,'Input Wind'!G126)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E127*'Calc Wind'!$B$3/168,'Input Wind'!G127)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E128*'Calc Wind'!$B$3/168,'Input Wind'!G128)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E129*'Calc Wind'!$B$3/168,'Input Wind'!G129)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E130*'Calc Wind'!$B$3/168,'Input Wind'!G130)","v":0}]
[]
[null,"RE-Share ","Wind-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$120*'Calc Wind'!$B$2,'Input Wind'!$F$120)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$121*'Calc Wind'!$B$2,'Input Wind'!$F$121)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$122*'Calc Wind'!$B$2,'Input Wind'!F$122)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$123*'Calc Wind'!$B$2,'Input Wind'!$F$123)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$124*'Calc Wind'!$B$2,'Input Wind'!F$124)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$125*'Calc Wind'!$B$2,'Input Wind'!F$125)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$126*'Calc Wind'!$B$2,'Input Wind'!F$126)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$127*'Calc Wind'!$B$2,'Input Wind'!F$127)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$128*'Calc Wind'!$B$2,'Input Wind'!F$128)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$129*'Calc Wind'!$B$2,'Input Wind'!F$129)","v":0},{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$D$130*'Calc Wind'!$B$2,'Input Wind'!F$130)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E$120*'Calc Wind'!$B$3/168,'Input Wind'!$G$120)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E121*'Calc Wind'!$B$3/168,'Input Wind'!G121)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E122*'Calc Wind'!$B$3/168,'Input Wind'!G122)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E123*'Calc Wind'!$B$3/168,'Input Wind'!G123)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E124*'Calc Wind'!$B$3/168,'Input Wind'!G124)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E125*'Calc Wind'!$B$3/168,'Input Wind'!G125)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E126*'Calc Wind'!$B$3/168,'Input Wind'!G126)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E127*'Calc Wind'!$B$3/168,'Input Wind'!G127)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E128*'Calc Wind'!$B$3/168,'Input Wind'!G128)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E129*'Calc Wind'!$B$3/168,'Input Wind'!G129)","v":0}]
[null,{"$f":"IF('Input Wind'!$D$116=Background!$M$1,'Input Wind'!$E130*'Calc Wind'!$B$3/168,'Input Wind'!G130)","v":0}]

{"sheet":"Calc Wind","index":9,"n_rows":173,"n_cols":46,"rows_kept":173,"cut":false,"hidden":true,"merged":[[0,2,0,3],[147,2,148,3],[4,0,4,1]]}
["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 power potential","Demand minus Wind","Excess","C-rate constraint ch.","potential Charge","Residual","C-rate constraint dch.","pot. discharge","pot. discharge - losses","Diesel requirement","RT requirement","RT of Batt","RTr minus Batt requirment","Diesel req. Total","Diesel generation","Gen Efficiency","l/kwh","Gen Consumption l","Surplus","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery discharge","Battery charge","Real SoC","Initial Batt. Energy","Unmet load","Wind power used","wind battcharge","Diesel direct use","Diesel surplus","Diesel battcharge","Diesel Excess","Diesel electricity used"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(MAX(0,N4-U4),3)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(AL2/B8),0.7)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AL6-AL8,0)*B10","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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J3/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K3,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$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!"}},{"$f":"MAX(O3,-(1-AK2)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q3/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(R3,(AK2-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$f":"S3*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,M3-T3),5)","v":{"$error":"#DIV/0!"}},{"$f":"G3*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AK2-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V3-W3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(U3,X3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y3<=0,0,(MIN(MAX(Y3,$D$105),$D$106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z3=0,0,MIN((Z3/$D$107)/(($D$111+$D$112*(Z3/$D$107)))/$D$113,$D$123))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA3>0,Background!$M$22/AA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB3*Z3","v":{"$error":"#DIV/0!"}},{"$f":"Z3+L3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD3>0,MIN(AD3*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AE3/$B$8,1-AK2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD3<0,MAX(AD3/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AG3/$B$8,-1*(AK2-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"AH3*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"AF3*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,AK2+AH3+AF3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-L3-Z3-AI3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G3-Z3-AI3-AM3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ3,-1*(L3-AN3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-AN3-AM3-AI3","v":{"$error":"#DIV/0!"}},{"$f":"Z3-AP3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ3-AO3,-1*AQ3)","v":{"$error":"#DIV/0!"}},{"$f":"-1*(AQ3+AR3)","v":{"$error":"#DIV/0!"}},{"$f":"AP3-AR3","v":{"$error":"#DIV/0!"}}]
["Losses",{"$f":"IF('Input Wind'!D63=\"Default\",'Input Wind'!D69,'Input Wind'!E69)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},0,4.4829999999999997,{"$f":"H4*$H$173","v":6.9956343698498156},{"$f":"MIN(I4*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J4/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K4,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G4-L4","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N4*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(O4,-(1-AK3)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q4/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(R4,(AK3-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$f":"S4*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,M4-T4),5)","v":{"$error":"#DIV/0!"}},{"$f":"G4*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AK3-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V4-W4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(U4,X4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y4<=0,0,(MIN(MAX(Y4,$D$105),$D$106)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z4=0,0,MIN((Z4/$D$107)/(($D$111+$D$112*(Z4/$D$107)))/$D$113,$D$123))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA4>0,Background!$M$22/AA4,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB4*Z4","v":{"$error":"#DIV/0!"}},{"$f":"Z4+L4-G4","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD4>0,MIN(AD4*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AE4/$B$8,1-AK3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD4<0,MAX(AD4/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AG4/$B$8,-1*(AK3-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"AH4*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"AF4*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,AK3+AH4+AF4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(AI3:AI170)-(-1*SUM(AJ3:AJ170)))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G4-L4-Z4-AI4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G4-Z4-AI4-AM4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ4,-1*(L4-AN4))","v":{"$error":"#DIV/0!"}},{"$f":"G4-AN4-AM4-AI4","v":{"$error":"#DIV/0!"}},{"$f":"Z4-AP4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ4-AO4,-1*AQ4)","v":{"$error":"#DIV/0!"}},{"$f":"-1*(AQ4+AR4)","v":{"$error":"#DIV/0!"}},{"$f":"AP4-AR4","v":{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J5/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K5,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(Y5<=0,0,(MIN(MAX(Y5,$D$105),$D$106)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AA5>0,Background!$M$22/AA5,0)","v":{"$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!"},{"$error":"#DIV/0!"},"RE excess ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(AJ5-AO5,-1*AQ5)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AP5-AR5","v":{"$error":"#DIV/0!"}}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},0,4.4669999999999996,6.9706666808206839,{"$f":"MIN(I6*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J6/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K6,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA6>0,Background!$M$22/AA6,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$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!"},{"$error":"#DIV/0!"}]
["Wind peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$17,'Input Wind'!$E$17))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,4.5549999999999997,7.1079889704809078,{"$f":"MIN(I7*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J7/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K7,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA7>0,Background!$M$22/AA7,0)","v":{"$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!"},{"$error":"#DIV/0!"},"Residual ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AP7-AR7","v":{"$error":"#DIV/0!"}}]
["Battery capacity",{"$f":"(MAX(IF(Background!U2,Background!U4,IF('Input Wind'!$D$57=\"Default\",'Input Wind'!$D$59,'Input Wind'!$E$59)),0.000000001))","v":1.0000000000000001E-9},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,4.5590000000000002,7.114230892738191,{"$f":"MIN(I8*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J8/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K8,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA8>0,Background!$M$22/AA8,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$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!"},{"$error":"#DIV/0!"}]
["C-rate 1: ",{"$f":"IF('Input Wind'!D45<>\"Individual\",'Input Wind'!D51,'Input Wind'!E51)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},0,4.43,6.9129288999408169,{"$f":"MIN(I9*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J9/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K9,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA9>0,Background!$M$22/AA9,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Charge efficiency",{"$f":"IF('Input Wind'!D45<>\"Individual\",'Input Wind'!D53,'Input Wind'!E53)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,4.234,6.607074709333955,{"$f":"MIN(I10*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J10/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K10,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA10>0,Background!$M$22/AA10,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discharge efficiency",{"$f":"IF('Input Wind'!D45<>\"Individual\",'Input Wind'!D54,'Input Wind'!E54)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,3.9630000000000001,6.184184476403038,{"$f":"MIN(I11*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J11/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K11,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA11>0,Background!$M$22/AA11,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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'!D45<>\"Individual\",'Input Wind'!D52,'Input Wind'!E52))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,3.339,5.2104446042669048,{"$f":"MIN(I12*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J12/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K12,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA12>0,Background!$M$22/AA12,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel capacity",{"$f":"IF('Input Wind'!D35=\"Default\",'Input Wind'!D38,'Input Wind'!E38)","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,2.5230000000000001,3.9370924637811924,{"$f":"MIN(I13*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J13/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K13,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA13>0,Background!$M$22/AA13,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Rotating mass",{"$f":"IF('Input Wind'!D63=\"Default\",'Input Wind'!D70,'Input Wind'!E70)","v":0.4},null,null,12,{"$f":"'Existing Load'!J18","v":0},0,1.8089999999999999,2.8229093408561936,{"$f":"MIN(I14*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J14/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K14,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA14>0,Background!$M$22/AA14,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I15*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J15/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K15,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA15>0,Background!$M$22/AA15,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind generation",{"$f":"SUM(L2:L170)","v":{"$error":"#DIV/0!"}},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,2.4500000000000002,3.8231773825857798,{"$f":"MIN(I16*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J16/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K16,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA16>0,Background!$M$22/AA16,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AP16-AR16","v":{"$error":"#DIV/0!"}}]
["Battery discharge",{"$f":"SUM(AI3:AI170)","v":{"$error":"#DIV/0!"}},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,2.903,4.5300750782230681,{"$f":"MIN(I17*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J17/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K17,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA17>0,Background!$M$22/AA17,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation",{"$f":"SUM(Z3:Z170)","v":{"$error":"#DIV/0!"}},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,3.1829999999999998,4.9670096362328717,{"$f":"MIN(I18*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J18/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K18,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA18>0,Background!$M$22/AA18,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/week",{"$f":"SUM(AC3:AC170)","v":{"$error":"#DIV/0!"}},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,3.39,5.2900291130472619,{"$f":"MIN(I19*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J19/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K19,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA19>0,Background!$M$22/AA19,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/year",{"$f":"B19/168*8760","v":{"$error":"#DIV/0!"}},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,3.859,6.0218944977136823,{"$f":"MIN(I20*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J20/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K20,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA20>0,Background!$M$22/AA20,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind battery discharge",{"$f":"IF(B18=0,B17,MIN(-1*SUM(AO3:AO170)+AL4,B17))","v":{"$error":"#DIV/0!"}},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,3.6269999999999998,5.6598630067912739,{"$f":"MIN(I21*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J21/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K21,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA21>0,Background!$M$22/AA21,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind capacity new",{"$f":"IF(Background!U2,Background!U5,IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$16,'Input Wind'!$E$16))","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,2.9049999999999998,4.5331960393517097,{"$f":"MIN(I22*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J22/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K22,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA22>0,Background!$M$22/AA22,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex",{"$f":"IF('Input Wind'!$D$3=\"Default\",'Input Wind'!$D$7,'Input Wind'!$E$7)","v":100000},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,3.8290000000000002,5.9750800807840614,{"$f":"MIN(I23*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J23/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K23,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA23>0,Background!$M$22/AA23,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX",{"$f":"IF('Input Wind'!$D$3=\"Default\",'Input Wind'!$D$8,'Input Wind'!$E$8)","v":2000},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,4.6260000000000003,7.2187830905476797,{"$f":"MIN(I24*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J24/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K24,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA24>0,Background!$M$22/AA24,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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$23=\"Default\",'Input Wind'!$D$27,'Input Wind'!$E$27)","v":30000},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,5.0430000000000001,7.8695034858694228,{"$f":"MIN(I25*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J25/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K25,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA25>0,Background!$M$22/AA25,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX",{"$f":"IF('Input Wind'!$D$23=\"Default\",'Input Wind'!$D$28,'Input Wind'!$E$28)","v":2.5},null,null,24,{"$f":"'Existing Load'!J30","v":0},0,5.2119999999999997,8.1332247012396248,{"$f":"MIN(I26*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J26/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K26,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA26>0,Background!$M$22/AA26,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input Wind'!$D$45<>\"Individual\",'Input Wind'!$D$49,'Input Wind'!$E$49)","v":27000},null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,5.2789999999999999,8.2377768990491145,{"$f":"MIN(I27*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J27/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K27,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA27>0,Background!$M$22/AA27,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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'!$D$45<>\"Individual\",'Input Wind'!$D$50,'Input Wind'!$E$50)","v":405},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,5.2220000000000004,8.1488295068828336,{"$f":"MIN(I28*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J28/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K28,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA28>0,Background!$M$22/AA28,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind capacity existing eligible",{"$f":"IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$14,'Input Wind'!$E$14)","v":0},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,5.1040000000000001,7.9646928002929869,{"$f":"MIN(I29*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J29/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K29,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA29>0,Background!$M$22/AA29,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J30/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K30,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA30>0,Background!$M$22/AA30,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel start",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D31,'Input Wind'!E31)","v":35},null,null,29,0,0,5.008,7.8148866661181966,{"$f":"MIN(I31*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J31/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K31,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA31>0,Background!$M$22/AA31,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D32,'Input Wind'!E32)","v":0.03},null,null,30,0,0,5.07,7.9116364611060828,{"$f":"MIN(I32*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J32/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K32,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA32>0,Background!$M$22/AA32,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs ",{"$f":"IF(Background!W2,B31*(1+B32)^(Background!B84-1),IF(Background!U2,fuel_costs(B31,B32,B34),B31))","v":35},null,null,31,0,0,5.0519999999999996,7.8835478109483086,{"$f":"MIN(I33*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J33/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K33,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA33>0,Background!$M$22/AA33,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input Wind'!D63=\"Default\",'Input Wind'!D68,'Input Wind'!E68)","v":20},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,4.9630000000000001,7.7446650407237643,{"$f":"MIN(I34*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J34/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K34,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA34>0,Background!$M$22/AA34,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel l/kWh",{"$f":"IF('Input Wind'!D23=\"Default\",'Input Wind'!D30,'Input Wind'!E30)","v":0.33},null,null,33,0,{"$f":"F35*(1+$B$4)","v":0},4.5780000000000003,7.1438800234602855,{"$f":"MIN(I35*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J35/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K35,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA35>0,Background!$M$22/AA35,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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'!D29,'Input Wind'!E29)","v":300},null,null,34,0,0,3.645,5.6879516569490471,{"$f":"MIN(I36*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J36/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K36,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA36>0,Background!$M$22/AA36,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I37*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J37/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K37,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA37>0,Background!$M$22/AA37,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex total",{"$f":"B22*B23","v":0},null,null,36,0,0,1.3,2.0286247336169443,{"$f":"MIN(I38*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J38/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K38,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA38>0,Background!$M$22/AA38,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B13*B25","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,0.70199999999999996,1.0954573561531498,{"$f":"MIN(I39*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J39/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K39,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA39>0,Background!$M$22/AA39,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex total",{"$f":"B8*B27","v":2.7000000000000002E-5},null,null,38,0,0,1.927,3.0070460474460394,{"$f":"MIN(I40*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J40/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K40,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA40>0,Background!$M$22/AA40,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX total",{"$f":"B24*B7","v":0},null,null,39,0,0,2.7690000000000001,4.3209706826040915,{"$f":"MIN(I41*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J41/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K41,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA41>0,Background!$M$22/AA41,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var",{"$f":"B18*8760/168*B26","v":{"$error":"#DIV/0!"}},null,null,40,0,0,3.5259999999999998,5.5022544697948801,{"$f":"MIN(I42*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J42/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K42,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA42>0,Background!$M$22/AA42,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX total",{"$f":"B28*B8","v":4.0500000000000004E-7},null,null,41,0,0,4.2149999999999999,6.5774255786118605,{"$f":"MIN(I43*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J43/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K43,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA43>0,Background!$M$22/AA43,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"B33*B19*8760/168","v":{"$error":"#DIV/0!"}},null,null,42,0,0,4.5860000000000003,7.1563638679748509,{"$f":"MIN(I44*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J44/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K44,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA44>0,Background!$M$22/AA44,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B36*B13","v":0},null,null,43,0,0,4.5449999999999999,7.0923841648377008,{"$f":"MIN(I45*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J45/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K45,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA45>0,Background!$M$22/AA45,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind lifetime",{"$f":"IF('Input Wind'!D3=\"Default\",'Input Wind'!D9,'Input Wind'!E9)","v":20},null,null,44,0,0,4.2060000000000004,6.5633812535329747,{"$f":"MIN(I46*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J46/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K46,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA46>0,Background!$M$22/AA46,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind CRF",{"$f":"B77*POWER(1+B77,B46)/(POWER(1+B77,B46)-1)","v":0.13387878003966064},null,null,45,0,0,3.8460000000000001,6.0016082503775134,{"$f":"MIN(I47*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J47/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K47,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA47>0,Background!$M$22/AA47,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Ann",{"$f":"B47*B38","v":0},null,null,46,0,0,3.581,5.5880809008325203,{"$f":"MIN(I48*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J48/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K48,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA48>0,Background!$M$22/AA48,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J49/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K49,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA49>0,Background!$M$22/AA49,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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'!D33,'Input Wind'!E33)","v":10},null,null,48,0,0,3.5470000000000002,5.5350245616456162,{"$f":"MIN(I50*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J50/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K50,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA50>0,Background!$M$22/AA50,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B77*POWER(1+B77,B50)/(POWER(1+B77,B50)-1)","v":0.17698416415984405},null,null,49,0,0,3.843,5.9969268086845506,{"$f":"MIN(I51*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J51/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K51,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA51>0,Background!$M$22/AA51,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B51*B39","v":0},null,null,50,0,0,4.2830000000000004,6.6835382569856714,{"$f":"MIN(I52*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J52/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K52,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA52>0,Background!$M$22/AA52,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J53/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K53,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA53>0,Background!$M$22/AA53,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input Wind'!D45<>\"Individual\",'Input Wind'!D55,'Input Wind'!E55)","v":10},null,null,52,0,0,4.9889999999999999,7.785237535396103,{"$f":"MIN(I54*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J54/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K54,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA54>0,Background!$M$22/AA54,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,53,0,0,5.194,8.1051360510818515,{"$f":"MIN(I55*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J55/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K55,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA55>0,Background!$M$22/AA55,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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-6},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,5.2850000000000001,8.2471397824350383,{"$f":"MIN(I56*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J56/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K56,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA56>0,Background!$M$22/AA56,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J57/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K57,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA57>0,Background!$M$22/AA57,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input Wind'!D63<>\"Individual\",'Input Wind'!D72,'Input Wind'!E72)","v":500000},null,null,56,0,0,5.05,7.880426849819667,{"$f":"MIN(I58*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J58/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K58,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA58>0,Background!$M$22/AA58,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I59*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J59/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K59,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA59>0,Background!$M$22/AA59,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I60*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J60/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K60,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA60>0,Background!$M$22/AA60,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input Wind'!D63<>\"Individual\",'Input Wind'!D73,'Input Wind'!E73)","v":0},null,null,59,0,0,4.827,7.5324396839761452,{"$f":"MIN(I61*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J61/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K61,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA61>0,Background!$M$22/AA61,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I62*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J62/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K62,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA62>0,Background!$M$22/AA62,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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'!D63<>\"Individual\",'Input Wind'!D74,'Input Wind'!E74)","v":0},null,null,61,0,0,4.47,6.9753481225136458,{"$f":"MIN(I63*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J63/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K63,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA63>0,Background!$M$22/AA63,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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'!D63<>\"Individual\",'Input Wind'!D75,'Input Wind'!E75)","v":0},null,null,62,0,0,4.4980000000000002,7.0190415783146269,{"$f":"MIN(I64*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J64/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K64,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA64>0,Background!$M$22/AA64,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J65/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K65,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA65>0,Background!$M$22/AA65,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input Wind'!D79<>\"Individual\",'Input Wind'!D83,'Input Wind'!E83)","v":0},null,null,64,0,0,4.8310000000000004,7.5386816062334292,{"$f":"MIN(I66*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J66/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K66,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA66>0,Background!$M$22/AA66,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input Wind'!D79<>\"Individual\",'Input Wind'!D84,'Input Wind'!E84)","v":0},null,null,65,0,{"$f":"F67*(1+$B$4)","v":0},5.2060000000000004,8.123861817853701,{"$f":"MIN(I67*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J67/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K67,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA67>0,Background!$M$22/AA67,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input Wind'!$D$79<>\"Individual\",'Input Wind'!D85,'Input Wind'!E85)","v":20},null,null,66,0,0,6.0979999999999999,{"$f":"H68*$H$173","v":9.5158104812277884},{"$f":"MIN(I68*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J68/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K68,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G68-L68","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N68*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(O68,-(1-AK67)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q68/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(R68,(AK67-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$f":"S68*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,M68-T68),5)","v":{"$error":"#DIV/0!"}},{"$f":"G68*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AK67-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V68-W68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(U68,X68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Z68=0,0,MIN((Z68/$D$107)/(($D$111+$D$112*(Z68/$D$107)))/$D$113,$D$123))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA68>0,Background!$M$22/AA68,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB68*Z68","v":{"$error":"#DIV/0!"}},{"$f":"Z68+L68-G68","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD68>0,MIN(AD68*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AE68/$B$8,1-AK67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD68<0,MAX(AD68/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AG68/$B$8,-1*(AK67-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"AH68*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"AF68*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,AK67+AH68+AF68)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G68-L68-Z68-AI68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G68-Z68-AI68-AM68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ68,-1*(L68-AN68))","v":{"$error":"#DIV/0!"}},{"$f":"G68-AN68-AM68-AI68","v":{"$error":"#DIV/0!"}},{"$f":"Z68-AP68","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ68-AO68,-1*AQ68)","v":{"$error":"#DIV/0!"}},{"$f":"-1*(AQ68+AR68)","v":{"$error":"#DIV/0!"}},{"$f":"AP68-AR68","v":{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J69/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K69,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(Y69<=0,0,(MIN(MAX(Y69,$D$105),$D$106)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AA69>0,Background!$M$22/AA69,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I70*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J70/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K70,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA70>0,Background!$M$22/AA70,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J71/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K71,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA71>0,Background!$M$22/AA71,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Excess",{"$f":"SUM(AQ3:AQ170)+SUM(AR3:AR170)","v":{"$error":"#DIV/0!"}},null,null,70,0,0,6.5190000000000001,10.172772798806815,{"$f":"MIN(I72*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J72/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K72,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA72>0,Background!$M$22/AA72,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J73/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K73,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA73>0,Background!$M$22/AA73,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J74/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K74,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA74>0,Background!$M$22/AA74,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J75/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K75,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA75>0,Background!$M$22/AA75,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Annual cons. (w/o unmet)",{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J76/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K76,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA76>0,Background!$M$22/AA76,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input Wind'!D63=\"Default\",'Input Wind'!D67,'Input Wind'!E67)","v":0.12},null,null,75,0,0,4.54,7.0845817620160974,{"$f":"MIN(I77*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J77/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K77,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA77>0,Background!$M$22/AA77,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":66939.390024608889},null,null,76,0,0,4.649,7.2546741435270565,{"$f":"MIN(I78*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J78/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K78,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA78>0,Background!$M$22/AA78,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"MIN(I79*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J79/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K79,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA79>0,Background!$M$22/AA79,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE Share eligible",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,5.0270000000000001,7.8445357968402911,{"$f":"MIN(I80*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J80/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K80,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA80>0,Background!$M$22/AA80,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Weekly unmet load",{"$f":"SUM(AM3:AM170)","v":{"$error":"#DIV/0!"}},"RECs kwh total",null,79,0,0,4.8330000000000002,7.5418025673620699,{"$f":"MIN(I81*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J81/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K81,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA81>0,Background!$M$22/AA81,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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},{"$f":"IF('Input Wind'!$D$89=\"Default\",'Input Wind'!$D$95,'Input Wind'!$E$95)/(365/7)*1000","v":0},null,80,0,0,4.8570000000000002,7.5792541009057679,{"$f":"MIN(I82*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J82/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K82,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA82>0,Background!$M$22/AA82,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["wind+wind_batt consumed/week eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible wind capacity",null,81,0,0,4.9089999999999998,7.6603990902504444,{"$f":"MIN(I83*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J83/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K83,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA83>0,Background!$M$22/AA83,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly total wind consumed",{"$f":"B86+B87","v":{"$error":"#DIV/0!"}},{"$f":"B29+B22","v":0},null,82,0,0,4.3659999999999997,6.8130581438242901,{"$f":"MIN(I84*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J84/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K84,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA84>0,Background!$M$22/AA84,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel consumed",{"$f":"SUM(AP3:AP170)","v":{"$error":"#DIV/0!"}},"weekly existing nn-eligible Wind consumed",null,83,0,0,3.423,5.3415249716698456,{"$f":"MIN(I85*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J85/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K85,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA85>0,Background!$M$22/AA85,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly wind consumed",{"$f":"SUM(AN3:AN170)","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,{"$f":"MIN(I86*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J86/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K86,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA86>0,Background!$M$22/AA86,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly wind Batt consumed",{"$f":"B21","v":{"$error":"#DIV/0!"}},"weekly existing eligible Wind consumed",null,85,0,0,1.508,2.3532046909956552,{"$f":"MIN(I87*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J87/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K87,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA87>0,Background!$M$22/AA87,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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)*(B29/B7),0)","v":0},null,86,0,0,1.1870000000000001,1.8522904298487022,{"$f":"MIN(I88*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J88/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K88,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA88>0,Background!$M$22/AA88,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel batt consumed",{"$f":"B88-B87","v":{"$error":"#DIV/0!"}},"weekly new Wind consumed",null,87,0,0,2.1949999999999998,3.4252548386839941,{"$f":"MIN(I89*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J89/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K89,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA89>0,Background!$M$22/AA89,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel total consumed",{"$f":"B89+B85","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,{"$f":"MIN(I90*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J90/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K90,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA90>0,Background!$M$22/AA90,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Dieselgen efficiency",null,null,null,89,0,0,3.2709999999999999,5.1043319258930957,{"$f":"MIN(I91*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J91/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K91,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA91>0,Background!$M$22/AA91,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Source:","https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,null,90,0,0,3.5539999999999998,5.5459479255958604,{"$f":"MIN(I92*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J92/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K92,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA92>0,Background!$M$22/AA92,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,3.67,5.7269636710570655,{"$f":"MIN(I93*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J93/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K93,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA93>0,Background!$M$22/AA93,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Input parameters","l/kWh",null,"n. of Gens",92,0,0,4.2779999999999996,6.6757358541640661,{"$f":"MIN(I94*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J94/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K94,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA94>0,Background!$M$22/AA94,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["full load",{"$f":"IF('Input Wind'!$D$23=\"Default\",'Input Wind'!D30,'Input Wind'!E30)","v":0.33},null,{"$f":"IF('Input Wind'!$D$35=\"Default\",'Input Wind'!D37,'Input Wind'!E37)","v":1},93,0,0,5.3120000000000003,8.2892727576716982,{"$f":"MIN(I95*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J95/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K95,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA95>0,Background!$M$22/AA95,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["half load",{"$f":"$B$99*B95","v":0.40260000000000001},null,{"$f":"IF(D95=\"5+\",5,D95)","v":1},94,0,0,5.9740000000000002,9.3223108912520196,{"$f":"MIN(I96*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J96/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K96,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA96>0,Background!$M$22/AA96,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,95,0,0,6.0819999999999999,9.4908427921986576,{"$f":"MIN(I97*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J97/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K97,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA97>0,Background!$M$22/AA97,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["half load ratios:",null,"just example ","(formula applied in column \"Gen efficiency\")",96,0,0,5.9669999999999996,9.3113875273017737,{"$f":"MIN(I98*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J98/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K98,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA98>0,Background!$M$22/AA98,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["current ",{"$f":"IF(D95=1,B101,IF(D95=2,B102,IF(D95=3,B103,IF(D95=4,B104,IF(D95=\"5+\",B105,)))))","v":1.22},"P_t",300,97,0,{"$f":"F99*(1+$B$4)","v":0},5.7679999999999998,9.0008518950019489,{"$f":"MIN(I99*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J99/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K99,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA99>0,Background!$M$22/AA99,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["nr. of Gensets",null,"P_rel.",{"$f":"D99/D107","v":{"$error":"#DIV/0!"}},98,0,0,5.7569999999999997,8.9836866087944198,{"$f":"MIN(I100*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J100/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K100,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA100>0,Background!$M$22/AA100,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[1,1.22,"eff_t",{"$f":"D$100/($D$111+$D$112*$D$100)/$D$113","v":{"$error":"#DIV/0!"}},99,0,0,5.9249999999999998,9.2458473436003032,{"$f":"MIN(I101*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J101/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K101,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA101>0,Background!$M$22/AA101,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2,1.18,"l/kwh_t",{"$f":"0.1/D101","v":{"$error":"#DIV/0!"}},100,0,0,6.1829999999999998,9.6484513291950496,{"$f":"MIN(I102*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J102/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K102,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA102>0,Background!$M$22/AA102,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[3,1.1499999999999999,null,null,101,0,0,6.452,10.068220600997325,{"$f":"MIN(I103*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J103/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K103,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA103>0,Background!$M$22/AA103,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,1.1100000000000001,"P_smallest Gen",{"$f":"IF('Input Wind'!$D$35=\"Default\",'Input Wind'!$D$39,'Input Wind'!$E$39)","v":0},102,0,0,6.6319999999999997,10.349107102575056,{"$f":"MIN(I104*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J104/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K104,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA104>0,Background!$M$22/AA104,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["5+",1.06,"P_min",{"$f":"0.3*D104","v":0},103,0,0,6.4779999999999998,10.108793095669665,{"$f":"MIN(I105*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J105/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K105,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA105>0,Background!$M$22/AA105,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"P_max",{"$f":"B13","v":0},104,0,0,6.8710000000000004,10.722061957447711,{"$f":"MIN(I106*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J106/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K106,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA106>0,Background!$M$22/AA106,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["efficiency curves",null,"P_full load ",{"$f":"B13/D96","v":0},105,0,0,7.15,11.157436034893193,{"$f":"MIN(I107*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J107/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K107,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA107>0,Background!$M$22/AA107,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"P_half load",{"$f":"D107/2","v":0},106,0,0,6.7990000000000004,10.609707356816619,{"$f":"MIN(I108*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J108/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K108,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA108>0,Background!$M$22/AA108,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"liter_full load",{"$f":"D107*B95","v":0},107,0,0,6.2140000000000004,9.6968262266889926,{"$f":"MIN(I109*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J109/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K109,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA109>0,Background!$M$22/AA109,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"liter_half load",{"$f":"D108*B96","v":0},108,0,0,5.8289999999999997,9.096041209425513,{"$f":"MIN(I110*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J110/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K110,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA110>0,Background!$M$22/AA110,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"F_0",{"$f":"((D110-(D108*D112))/D107)","v":{"$error":"#DIV/0!"}},109,0,0,5.44,8.4890142699047519,{"$f":"MIN(I111*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J111/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K111,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA111>0,Background!$M$22/AA111,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"F_1 (Liter/h/kW)",{"$f":"((D109-D110)/(D107-D108))","v":{"$error":"#DIV/0!"}},110,0,0,4.9180000000000001,7.6744434153293319,{"$f":"MIN(I112*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J112/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K112,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA112>0,Background!$M$22/AA112,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Energy Density Diesel [kWh_th/l]",10,111,0,0,4.383,6.839586313417743,{"$f":"MIN(I113*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J113/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K113,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA113>0,Background!$M$22/AA113,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,112,0,0,4.0540000000000003,6.3261882077562248,{"$f":"MIN(I114*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J114/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K114,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA114>0,Background!$M$22/AA114,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"single generator",null,113,0,0,3.9630000000000001,6.184184476403038,{"$f":"MIN(I115*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J115/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K115,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA115>0,Background!$M$22/AA115,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"output","efficiency",114,0,0,3.8660000000000001,6.0328178616639274,{"$f":"MIN(I116*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J116/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K116,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA116>0,Background!$M$22/AA116,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.02,{"$f":"C117/($D$111+$D$112*C117)/$D$113","v":{"$error":"#DIV/0!"}},115,0,0,4.1310000000000002,6.4463452112089206,{"$f":"MIN(I117*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J117/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K117,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA117>0,Background!$M$22/AA117,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.1,{"$f":"C118/($D$111+$D$112*C118)/$D$113","v":{"$error":"#DIV/0!"}},116,0,0,4.6790000000000003,7.3014885604566784,{"$f":"MIN(I118*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J118/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K118,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA118>0,Background!$M$22/AA118,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$error":"#DIV/0!"},117,0,0,4.9420000000000002,7.7118949488730291,{"$f":"MIN(I119*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J119/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K119,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA119>0,Background!$M$22/AA119,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.5,{"$error":"#DIV/0!"},118,0,0,5.17,8.0676845175381544,{"$f":"MIN(I120*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J120/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K120,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA120>0,Background!$M$22/AA120,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.75,{"$error":"#DIV/0!"},119,0,0,5.2439999999999998,8.1831600792978882,{"$f":"MIN(I121*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J121/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K121,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA121>0,Background!$M$22/AA121,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.9,{"$error":"#DIV/0!"},120,{"$f":"IF(E122-E98=24,F98,\"\")","v":0},0,5.4749999999999996,8.5436310896559764,{"$f":"MIN(I122*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J122/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K122,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA122>0,Background!$M$22/AA122,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,1,{"$error":"#DIV/0!"},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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J123/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K123,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA123>0,Background!$M$22/AA123,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,122,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J124/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K124,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA124>0,Background!$M$22/AA124,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,123,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J125/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K125,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA125>0,Background!$M$22/AA125,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,124,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J126/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K126,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA126>0,Background!$M$22/AA126,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,125,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J127/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K127,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA127>0,Background!$M$22/AA127,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,126,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J128/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K128,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA128>0,Background!$M$22/AA128,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,127,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J129/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K129,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA129>0,Background!$M$22/AA129,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,128,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J130/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K130,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA130>0,Background!$M$22/AA130,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F131*(1+$B$4)","v":0},7.7210000000000001,12.048470437120328,{"$f":"MIN(I131*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J131/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K131,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA131>0,Background!$M$22/AA131,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,7.2839999999999998,{"$f":"H132*$H$173","v":11.36654043051217},{"$f":"MIN(I132*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J132/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K132,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G132-L132","v":{"$error":"#DIV/0!"}},{"$f":"MIN(M132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N132*$B$10,-1*$B$8*$B$9*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(O132,-(1-AK131)*$B$8)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(Q132/$B$11,$B$8*$B$9/$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(R132,(AK131-$B$12)*$B$8),0)","v":{"$error":"#DIV/0!"}},{"$f":"S132*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,M132-T132),5)","v":{"$error":"#DIV/0!"}},{"$f":"G132*$B$14","v":0},{"$f":"MIN($B$9*$B$8,(AK131-$B$12)*$B$8*$B$11)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V132-W132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(U132,X132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Z132=0,0,MIN((Z132/$D$107)/(($D$111+$D$112*(Z132/$D$107)))/$D$113,$D$123))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA132>0,Background!$M$22/AA132,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB132*Z132","v":{"$error":"#DIV/0!"}},{"$f":"Z132+L132-G132","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD132>0,MIN(AD132*$B$10,$B$8*$B$9*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AE132/$B$8,1-AK131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AD132<0,MAX(AD132/$B$11,-$B$8*$B$9/$B$11),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AG132/$B$8,-1*(AK131-$B$12)))","v":{"$error":"#DIV/0!"}},{"$f":"AH132*-$B$8*$B$11","v":{"$error":"#DIV/0!"}},{"$f":"AF132*-$B$8","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,AK131+AH132+AF132)","v":{"$error":"#DIV/0!"}},null,{"$f":"MAX(G132-L132-Z132-AI132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G132-Z132-AI132-AM132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ132,-1*(L132-AN132))","v":{"$error":"#DIV/0!"}},{"$f":"G132-AN132-AM132-AI132","v":{"$error":"#DIV/0!"}},{"$f":"Z132-AP132","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AJ132-AO132,-1*AQ132)","v":{"$error":"#DIV/0!"}},{"$f":"-1*(AQ132+AR132)","v":{"$error":"#DIV/0!"}},{"$f":"AP132-AR132","v":{"$error":"#DIV/0!"}}]
[null,null,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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J133/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K133,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(Y133<=0,0,(MIN(MAX(Y133,$D$105),$D$106)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AA133>0,Background!$M$22/AA133,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,132,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J134/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K134,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA134>0,Background!$M$22/AA134,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,133,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J135/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K135,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA135>0,Background!$M$22/AA135,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,134,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J136/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K136,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA136>0,Background!$M$22/AA136,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,135,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J137/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K137,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA137>0,Background!$M$22/AA137,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,136,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J138/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K138,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA138>0,Background!$M$22/AA138,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,137,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J139/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K139,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA139>0,Background!$M$22/AA139,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,138,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J140/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K140,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA140>0,Background!$M$22/AA140,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,139,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J141/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K141,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA141>0,Background!$M$22/AA141,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,140,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J142/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K142,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA142>0,Background!$M$22/AA142,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,141,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J143/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K143,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA143>0,Background!$M$22/AA143,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,142,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J144/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K144,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA144>0,Background!$M$22/AA144,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,143,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J145/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K145,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA145>0,Background!$M$22/AA145,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,144,{"$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!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J146/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K146,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA146>0,Background!$M$22/AA146,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,5.2560000000000002,8.2018858460697377,{"$f":"MIN(I147*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J147/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K147,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA147>0,Background!$M$22/AA147,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Bereich D150:D174 freilassen für Zwischennutzung in Simulation",null,146,0,0,5.1509999999999998,8.0380353868160608,{"$f":"MIN(I148*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J148/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K148,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA148>0,Background!$M$22/AA148,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,147,0,0,4.9189999999999996,7.6760038958936514,{"$f":"MIN(I149*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J149/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K149,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA149>0,Background!$M$22/AA149,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,148,0,0,4.718,7.362347302465186,{"$f":"MIN(I150*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J150/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K150,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA150>0,Background!$M$22/AA150,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,149,0,0,4.6479999999999997,7.2531136629627353,{"$f":"MIN(I151*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J151/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K151,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA151>0,Background!$M$22/AA151,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,150,0,0,4.641,7.2421902990124902,{"$f":"MIN(I152*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J152/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K152,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA152>0,Background!$M$22/AA152,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,151,0,0,4.5279999999999996,7.0658559952442479,{"$f":"MIN(I153*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J153/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K153,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA153>0,Background!$M$22/AA153,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,152,0,0,4.4000000000000004,6.866114483011196,{"$f":"MIN(I154*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J154/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K154,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA154>0,Background!$M$22/AA154,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,153,{"$f":"IF(E155-E131=24,F131,\"\")","v":0},0,4.1180000000000003,6.4260589638727508,{"$f":"MIN(I155*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J155/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K155,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA155>0,Background!$M$22/AA155,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,154,0,0,3.5430000000000001,5.528782639388333,{"$f":"MIN(I156*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J156/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K156,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA156>0,Background!$M$22/AA156,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,155,0,0,2.7080000000000002,4.2257813681805265,{"$f":"MIN(I157*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J157/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K157,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA157>0,Background!$M$22/AA157,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,156,0,0,1.7949999999999999,2.8010626129557035,{"$f":"MIN(I158*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J158/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K158,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA158>0,Background!$M$22/AA158,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,157,0,0,0.7,1.0923363950245082,{"$f":"MIN(I159*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J159/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K159,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA159>0,Background!$M$22/AA159,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,158,0,0,0.61,0.95189314423564297,{"$f":"MIN(I160*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J160/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K160,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA160>0,Background!$M$22/AA160,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,159,0,0,2.6150000000000002,4.0806566756986991,{"$f":"MIN(I161*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J161/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K161,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA161>0,Background!$M$22/AA161,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,160,0,0,3.44,5.3680531412632986,{"$f":"MIN(I162*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J162/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K162,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA162>0,Background!$M$22/AA162,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,161,0,{"$f":"F163*(1+$B$4)","v":0},4.258,6.6445262428776521,{"$f":"MIN(I163*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J163/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K163,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA163>0,Background!$M$22/AA163,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,162,{"$f":"IF(E164-E140=24,F140,\"\")","v":0},0,4.9249999999999998,7.6853667792795761,{"$f":"MIN(I164*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J164/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K164,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA164>0,Background!$M$22/AA164,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,163,0,0,5.008,7.8148866661181966,{"$f":"MIN(I165*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J165/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K165,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA165>0,Background!$M$22/AA165,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,164,0,0,4.508,7.0346463839578339,{"$f":"MIN(I166*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J166/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K166,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA166>0,Background!$M$22/AA166,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,165,0,0,3.8159999999999998,5.9547938334478907,{"$f":"MIN(I167*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J167/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K167,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA167>0,Background!$M$22/AA167,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,166,0,0,3.1709999999999998,4.9482838694610223,{"$f":"MIN(I168*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J168/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K168,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA168>0,Background!$M$22/AA168,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,167,0,0,2.778,4.3350150076829772,{"$f":"MIN(I169*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J169/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K169,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA169>0,Background!$M$22/AA169,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,168,0,0,2.7349999999999999,4.2679143434171865,{"$f":"MIN(I170*Background!$AG$28,20)","v":{"$error":"#N/A"}},{"$f":"ROUND('Calc Wind'!J170/5,1)*5","v":{"$error":"#N/A"}},{"$f":"Background!$AG$17*VLOOKUP(K170,Background!$AB$32:$AG$72,1+MATCH(Background!$AG$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"},{"$f":"IF(AA170>0,Background!$M$22/AA170,0)","v":{"$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!"},{"$f":"MIN(1,AK169+AH170+AF170)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,"Mean v (data)",{"$f":"SUM(H3:H170)/168","v":4.4857976190476201},{"$f":"SUM(I3:I170)/168","v":6.9999999999999973}]
[null,null,null,null,null,null,"mean v (input)",{"$f":"IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$13,'Input Wind'!$E$13)","v":7}]
[null,null,null,null,null,null,"ratio",{"$f":"H172/H171","v":1.5604805643207262}]

{"sheet":"Input Hydro","index":10,"n_rows":131,"n_cols":7,"rows_kept":131,"cut":false,"hidden":false,"merged":[[117,3,117,4],[117,5,117,6],[112,2,114,6],[107,3,107,7]]}
[]
[]
[null,null,"Select hydro plant costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Hydro CAPEX",{"$f":"Background!O14","v":200000},null,null,"PHP/kW"]
[null,null,"Hydro OPEX",{"$f":"Background!O15","v":5000},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O6","v":20},null,null,"years"]
[]
[null,null,"Select hydro plant size","Default"]
[]
[null,null,"Hydro capacity potential - new ",{"$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!$AP$9*E16)","v":0},null,"kW"]
[null,null,"Hydro capacity existing eligible ",0,null,null,"kW"]
[null,null,"Hydro capacity existing non-eligible",0,null,null,"kW"]
[null,null,"Hydro capacity total ",{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},null,"kW"]
[]
[]
[]
[null,null,"Select diesel power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Diesel CAPEX total",{"$f":"Background!M4","v":30000},null,null,"PHP/kW"]
[null,null,"Diesel OPEX var. total",{"$f":"Background!M5","v":2.5},null,null,"PHP/kWh"]
[null,null,"Diesel OPEX fix. total",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh (high load)",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh"]
[null,null,"Initital diesel fuel price",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel power plant size","Default"]
[]
[null,null,"Number of genset units",{"$f":"1","v":1}]
[null,null,"Diesel power plant total capacity",{"$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 battery type","Lithium-Ion"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Battery system CAPEX",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX fix.",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$44=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$f":"Background!$O$13","v":0},null,null,"capacity in kWh"]
[]
[]
[]
[null,null,"Select system parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[null,null,"Discount rate",{"$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",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$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 (Indiviudal)"]
[]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalent total",{"$f":"D93*D94","v":0},{"$f":"E93*E94","v":0},null,"MWh/year"]
[]
[]
[]
[]
[null,null,"System Simulation  "]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Indiviudal)"]
[]
[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$56=\"Default\",D58,\"\")","v":0},{"$f":"IF($D$56=\"Default\",\"\",$E$58)","v":""},null,"kWh"]
[null,null,"Diesel capacity",{"$f":"IF($D$36=\"Default\",D39,\"\")","v":0},{"$f":"IF($D$36=\"Default\",\"\",$E$39)","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 power capacities are defined below, existing (eligible and ineligible) Hydro power capacities remain constant as chosen above in section \"select Hydro power plant size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: approx. 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[]
[null,null,"Select scenario parameters","Multiplier"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","Hydro (new)","Battery","Hydro (new)","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.3,0.3,20,30]
[null,null,"Step 2",0.6,0.6,40,60]
[null,null,"Step 3",1,1,60,90]
[null,null,"Step 4",1.3,1.3,80,120]
[null,null,"Step 5",1.6,1.6,100,150]
[null,null,"Step 6",2,2,120,180]
[null,null,"Step 7",2.2999999999999998,2.2999999999999998,140,210]
[null,null,"Step 8",2.6,2.6,160,240]
[null,null,"Step 9",3,3,180,270]
[null,null,"Step 10",3.3,3.3,200,300]

{"sheet":"Simulation Results Hydro","index":11,"n_rows":69,"n_cols":18,"rows_kept":69,"cut":false,"hidden":false,"merged":[[68,1,72,6]]}
[]
[null,"Techno-economic results - Hydro hybrid system"]
[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]"},{"$f":"Background!L88","v":"annual costs Hydro electricity consumed [MWh]"},{"$f":"Background!M88","v":"Diesel genset electricity generation [MWh]"},{"$f":"Background!N88","v":"Diesel genset electricity consumed [MWh]"},{"$f":"Background!O88","v":"Diesel Fuel consumption [l]"},{"$f":"Background!R88","v":"Battery discharge [MWh]"},{"$f":"Background!S88","v":"Diesel excess generation [MWh]"},{"$f":"Background!T88","v":"Unmet load  [MWh]"}]
[null,{"$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!R89","v":0},{"$f":"Background!S89","v":0},{"$f":"Background!T89","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},{"$f":"Background!R90","v":0},{"$f":"Background!S90","v":0},{"$f":"Background!T90","v":0}]
[null,{"$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!R91","v":0},{"$f":"Background!S91","v":0},{"$f":"Background!T91","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},{"$f":"Background!R92","v":0},{"$f":"Background!S92","v":0},{"$f":"Background!T92","v":0}]
[null,{"$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!R93","v":0},{"$f":"Background!S93","v":0},{"$f":"Background!T93","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},{"$f":"Background!R94","v":0},{"$f":"Background!S94","v":0},{"$f":"Background!T94","v":0}]
[null,{"$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!R95","v":0},{"$f":"Background!S95","v":0},{"$f":"Background!T95","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},{"$f":"Background!R96","v":0},{"$f":"Background!S96","v":0},{"$f":"Background!T96","v":0}]
[null,{"$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!R97","v":0},{"$f":"Background!S97","v":0},{"$f":"Background!T97","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},{"$f":"Background!R98","v":0},{"$f":"Background!S98","v":0},{"$f":"Background!T98","v":0}]
[null,{"$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!R99","v":0},{"$f":"Background!S99","v":0},{"$f":"Background!T99","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},{"$f":"Background!R100","v":0},{"$f":"Background!S100","v":0},{"$f":"Background!T100","v":0}]
[null,{"$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!R101","v":0},{"$f":"Background!S101","v":0},{"$f":"Background!T101","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},{"$f":"Background!R102","v":0},{"$f":"Background!S102","v":0},{"$f":"Background!T102","v":0}]
[null,{"$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!R103","v":0},{"$f":"Background!S103","v":0},{"$f":"Background!T103","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},{"$f":"Background!R104","v":0},{"$f":"Background!S104","v":0},{"$f":"Background!T104","v":0}]
[null,{"$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!R105","v":0},{"$f":"Background!S105","v":0},{"$f":"Background!T105","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},{"$f":"Background!R106","v":0},{"$f":"Background!S106","v":0},{"$f":"Background!T106","v":0}]
[null,{"$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!R107","v":0},{"$f":"Background!S107","v":0},{"$f":"Background!T107","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},{"$f":"Background!R108","v":0},{"$f":"Background!S108","v":0},{"$f":"Background!T108","v":0}]
[null,"Average",{"$f":"Background!C111","v":{"$error":"#DIV/0!"}},{"$f":"Background!D111","v":{"$error":"#DIV/0!"}},{"$f":"Background!E111","v":{"$error":"#DIV/0!"}},{"$f":"Background!F111","v":{"$error":"#DIV/0!"}},{"$f":"Background!G111","v":{"$error":"#DIV/0!"}},{"$f":"Background!H111","v":{"$error":"#DIV/0!"}},{"$f":"Background!I111","v":{"$error":"#DIV/0!"}},{"$f":"Background!J111","v":{"$error":"#DIV/0!"}},{"$f":"Background!K111","v":{"$error":"#DIV/0!"}},{"$f":"Background!L111","v":{"$error":"#DIV/0!"}},{"$f":"Background!M111","v":{"$error":"#DIV/0!"}},{"$f":"Background!N111","v":{"$error":"#DIV/0!"}},{"$f":"Background!O111","v":{"$error":"#DIV/0!"}},{"$f":"Background!R111","v":{"$error":"#DIV/0!"}},{"$f":"Background!S111","v":{"$error":"#DIV/0!"}},{"$f":"Background!T111","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Hydro investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial investment [PHP]",{"$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},{"$f":"'Calc Hydro'!B61","v":0}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","Hydro OPEX","Battery OPEX",{"$f":"Background!P32","v":"Diesel OPEX "},{"$f":"Background!Q32","v":"Diesel fuel costs "},"Grid OPEX","Other OPEX","Personnel OPEX","Hydro annual costs"," Battery annual costs"," Diesel  annual costs "," Grid  annual costs"," Project  annual costs","Other annual costs"]
[null,1,{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$41,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$43,0)","v":4.0500000000000002E-11},{"$f":"Background!P89","v":0},{"$f":"Background!Q89","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$64,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$48+C31,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$56+D31,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$112>=B31,E31+F31+'Calc Hydro'!$B$52,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$70+G31,0)","v":0},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$60,0)","v":66939.390019830316},{"$f":"IF(Background!$B$112>=B31,'Calc Hydro'!$B$62+H31,0)","v":0}]
[null,2,{"$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!P90","v":0},{"$f":"Background!Q90","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B32,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H32,0)","v":0}]
[null,3,{"$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!P91","v":0},{"$f":"Background!Q91","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B33,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H33,0)","v":0}]
[null,4,{"$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!P92","v":0},{"$f":"Background!Q92","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B34,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H34,0)","v":0}]
[null,5,{"$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!P93","v":0},{"$f":"Background!Q93","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B35,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H35,0)","v":0}]
[null,6,{"$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!P94","v":0},{"$f":"Background!Q94","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B36,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H36,0)","v":0}]
[null,7,{"$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!P95","v":0},{"$f":"Background!Q95","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B37,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H37,0)","v":0}]
[null,8,{"$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!P96","v":0},{"$f":"Background!Q96","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B38,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H38,0)","v":0}]
[null,9,{"$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!P97","v":0},{"$f":"Background!Q97","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B39,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H39,0)","v":0}]
[null,10,{"$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!P98","v":0},{"$f":"Background!Q98","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B40,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H40,0)","v":0}]
[null,11,{"$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!P99","v":0},{"$f":"Background!Q99","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B41,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H41,0)","v":0}]
[null,12,{"$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!P100","v":0},{"$f":"Background!Q100","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B42,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H42,0)","v":0}]
[null,13,{"$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!P101","v":0},{"$f":"Background!Q101","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B43,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H43,0)","v":0}]
[null,14,{"$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!P102","v":0},{"$f":"Background!Q102","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B44,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H44,0)","v":0}]
[null,15,{"$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!P103","v":0},{"$f":"Background!Q103","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B45,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H45,0)","v":0}]
[null,16,{"$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!P104","v":0},{"$f":"Background!Q104","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B46,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H46,0)","v":0}]
[null,17,{"$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!P105","v":0},{"$f":"Background!Q105","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B47,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H47,0)","v":0}]
[null,18,{"$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!P106","v":0},{"$f":"Background!Q106","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B48,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H48,0)","v":0}]
[null,19,{"$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!P107","v":0},{"$f":"Background!Q107","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B49,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H49,0)","v":0}]
[null,20,{"$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!P108","v":0},{"$f":"Background!Q108","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$67,0)","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$63,0)","v":0},{"$f":"IF(Background!$B$112>=B50,'Calc Hydro'!$B$64,0)","v":0},{"$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$62+H50,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C31:C50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D31:D50,\"<>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 RE 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 (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$121*'Calc Hydro'!$B$2,'Input Hydro'!$F$121)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$122*'Calc Hydro'!$B$2,'Input Hydro'!$F$122)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$123*'Calc Hydro'!$B$2,'Input Hydro'!F$123)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$124*'Calc Hydro'!$B$2,'Input Hydro'!$F$124)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$125*'Calc Hydro'!$B$2,'Input Hydro'!F$125)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$126*'Calc Hydro'!$B$2,'Input Hydro'!F$126)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$127*'Calc Hydro'!$B$2,'Input Hydro'!F$127)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$128*'Calc Hydro'!$B$2,'Input Hydro'!F$128)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$129*'Calc Hydro'!$B$2,'Input Hydro'!F$129)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$130*'Calc Hydro'!$B$2,'Input Hydro'!F$130)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$131*'Calc Hydro'!$B$2,'Input Hydro'!F$131)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E121*'Calc Hydro'!$B$3/168,'Input Hydro'!G121)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E122*'Calc Hydro'!$B$3/168,'Input Hydro'!G122)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E123*'Calc Hydro'!$B$3/168,'Input Hydro'!G123)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E124*'Calc Hydro'!$B$3/168,'Input Hydro'!G124)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E125*'Calc Hydro'!$B$3/168,'Input Hydro'!G125)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E126*'Calc Hydro'!$B$3/168,'Input Hydro'!G126)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E127*'Calc Hydro'!$B$3/168,'Input Hydro'!G127)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E128*'Calc Hydro'!$B$3/168,'Input Hydro'!G128)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E129*'Calc Hydro'!$B$3/168,'Input Hydro'!G129)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E130*'Calc Hydro'!$B$3/168,'Input Hydro'!G130)","v":0}]
[]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E131*'Calc Hydro'!$B$3/168,'Input Hydro'!G131)","v":0}]
[]
[]
[null,"LCOE [PHP/kWh]","Hydro-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$121*'Calc Hydro'!$B$2,'Input Hydro'!$F$121)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$122*'Calc Hydro'!$B$2,'Input Hydro'!$F$122)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$123*'Calc Hydro'!$B$2,'Input Hydro'!F$123)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$124*'Calc Hydro'!$B$2,'Input Hydro'!$F$124)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$125*'Calc Hydro'!$B$2,'Input Hydro'!F$125)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$126*'Calc Hydro'!$B$2,'Input Hydro'!F$126)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$127*'Calc Hydro'!$B$2,'Input Hydro'!F$127)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$128*'Calc Hydro'!$B$2,'Input Hydro'!F$128)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$129*'Calc Hydro'!$B$2,'Input Hydro'!F$129)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$130*'Calc Hydro'!$B$2,'Input Hydro'!F$130)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$131*'Calc Hydro'!$B$2,'Input Hydro'!F$131)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E121*'Calc Hydro'!$B$3/168,'Input Hydro'!G121)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E122*'Calc Hydro'!$B$3/168,'Input Hydro'!G122)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E123*'Calc Hydro'!$B$3/168,'Input Hydro'!G123)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E124*'Calc Hydro'!$B$3/168,'Input Hydro'!G124)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E125*'Calc Hydro'!$B$3/168,'Input Hydro'!G125)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E126*'Calc Hydro'!$B$3/168,'Input Hydro'!G126)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E127*'Calc Hydro'!$B$3/168,'Input Hydro'!G127)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E128*'Calc Hydro'!$B$3/168,'Input Hydro'!G128)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E129*'Calc Hydro'!$B$3/168,'Input Hydro'!G129)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E130*'Calc Hydro'!$B$3/168,'Input Hydro'!G130)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E131*'Calc Hydro'!$B$3/168,'Input Hydro'!G131)","v":0}]
[]
[null,"RE-Share","Hydro-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$121*'Calc Hydro'!$B$2,'Input Hydro'!$F$121)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$122*'Calc Hydro'!$B$2,'Input Hydro'!$F$122)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$123*'Calc Hydro'!$B$2,'Input Hydro'!F$123)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$124*'Calc Hydro'!$B$2,'Input Hydro'!$F$124)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$125*'Calc Hydro'!$B$2,'Input Hydro'!F$125)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$126*'Calc Hydro'!$B$2,'Input Hydro'!F$126)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$127*'Calc Hydro'!$B$2,'Input Hydro'!F$127)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$128*'Calc Hydro'!$B$2,'Input Hydro'!F$128)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$129*'Calc Hydro'!$B$2,'Input Hydro'!F$129)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$130*'Calc Hydro'!$B$2,'Input Hydro'!F$130)","v":0},{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$D$131*'Calc Hydro'!$B$2,'Input Hydro'!F$131)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E$121*'Calc Hydro'!$B$3/168,'Input Hydro'!$G$121)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E122*'Calc Hydro'!$B$3/168,'Input Hydro'!G122)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E123*'Calc Hydro'!$B$3/168,'Input Hydro'!G123)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E124*'Calc Hydro'!$B$3/168,'Input Hydro'!G124)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E125*'Calc Hydro'!$B$3/168,'Input Hydro'!G125)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E126*'Calc Hydro'!$B$3/168,'Input Hydro'!G126)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E127*'Calc Hydro'!$B$3/168,'Input Hydro'!G127)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E128*'Calc Hydro'!$B$3/168,'Input Hydro'!G128)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E129*'Calc Hydro'!$B$3/168,'Input Hydro'!G129)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E130*'Calc Hydro'!$B$3/168,'Input Hydro'!G130)","v":0}]
[null,{"$f":"IF('Input Hydro'!$D$117=Background!$M$1,'Input Hydro'!$E131*'Calc Hydro'!$B$3/168,'Input Hydro'!G131)","v":0}]

{"sheet":"Calc Hydro","index":13,"n_rows":170,"n_cols":43,"rows_kept":170,"cut":false,"hidden":true,"merged":[[0,2,0,3],[147,2,148,3],[4,0,4,1]]}
["Framework ",null,"Caution when shifting cells, VBA uses cells in these columns",null,null,"Total Load","Load plus losses","Hydro generation potential","Demand minus Hydro","RT requirement","RT of Hydro","Excess","C-rate constraint","potential charge","Residual","C-rate constraint","pot. discharge","pot. discharge - losses","Diesel requirement","RT of Batt","RT req. minus Batt&Hydro","Diesel req. Total","Diesel generation","Gen Efficiency","l/kwh","Gen Consumption l","Surplus","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 direct use","Diesel surplus","Diesel battcharge","Diesel Excess","Diesel electricity used"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(B12+(AI2/B8),0.7)","v":0.19999999999999996},{"$f":"MAX(AI6-AI8,0)*B10","v":0}]
["Demand per week",{"$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-AH2)*$B$8)","v":0},{"$f":"MAX(I3,0)","v":0},{"$f":"MIN(O3/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(P3,(AH2-$B$12)*$B$8),0)","v":0},{"$f":"Q3*$B$11","v":0},{"$f":"ROUND(MAX(0,I3-R3),5)","v":0},{"$f":"MIN($B$9*$B$8,(AH2-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,J3-T3-K3)","v":0},{"$f":"MAX(S3,U3)","v":0},{"$f":"IF(V3<=0,0,(MIN(MAX(V3,$D$105),$D$106)))","v":0},{"$f":"IF(W3=0,0,MIN((W3/$D$107)/(($D$111+$D$112*(W3/$D$107)))/$D$113,$D$123))","v":0},{"$f":"IF(X3>0,Background!$M$22/X3,0)","v":0},{"$f":"Y3*W3","v":0},{"$f":"W3+H3-G3","v":0},{"$f":"IF(AA3>0,MIN(AA3*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB3/$B$8,1-AH2))","v":0},{"$f":"IF(AA3<0,MAX(AA3/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD3/$B$8,-1*(AH2-$B$12)))","v":0},{"$f":"AE3*-$B$8*$B$11","v":0},{"$f":"AC3*-$B$8","v":0},{"$f":"MIN(1,AH2+AE3+AC3)","v":0.19999999999999996},"initial Batt. used",{"$f":"MAX(G3-H3-W3-AF3,0)","v":0},{"$f":"MAX(G3-W3-AF3-AJ3,0)","v":0},{"$f":"MAX(-1*(H3-AK3),AG3)","v":0},{"$f":"G3-AK3-AJ3-AF3","v":0},{"$f":"W3-AM3","v":0},{"$f":"MAX(AG3-AL3,-1*AN3)","v":0},{"$f":"-1*(AN3+AO3)","v":0},{"$f":"AM3-AO3","v":0}]
["Losses",{"$f":"IF('Input Hydro'!D62=\"Default\",'Input Hydro'!D68,'Input Hydro'!E68)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},{"$f":"F4*(1+$B$4)","v":0},{"$f":"$B$7","v":0},{"$f":"G4-H4","v":0},{"$f":"G4*$B$14","v":0},{"$f":"H4","v":0},{"$f":"MIN(I4,0)","v":0},{"$f":"MAX(L4*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(M4,-(1-AH3)*$B$8)","v":0},{"$f":"MAX(I4,0)","v":0},{"$f":"MIN(O4/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(P4,(AH3-$B$12)*$B$8),0)","v":0},{"$f":"Q4*$B$11","v":0},{"$f":"ROUND(MAX(0,I4-R4),5)","v":0},{"$f":"MIN($B$9*$B$8,(AH3-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,J4-T4-K4)","v":0},{"$f":"MAX(S4,U4)","v":0},{"$f":"IF(V4<=0,0,(MIN(MAX(V4,$D$105),$D$106)))","v":0},{"$f":"IF(W4=0,0,MIN((W4/$D$107)/(($D$111+$D$112*(W4/$D$107)))/$D$113,$D$123))","v":0},{"$f":"IF(X4>0,Background!$M$22/X4,0)","v":0},{"$f":"Y4*W4","v":0},{"$f":"W4+H4-G4","v":0},{"$f":"IF(AA4>0,MIN(AA4*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB4/$B$8,1-AH3))","v":0},{"$f":"IF(AA4<0,MAX(AA4/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD4/$B$8,-1*(AH3-$B$12)))","v":0},{"$f":"AE4*-$B$8*$B$11","v":0},{"$f":"AC4*-$B$8","v":0},{"$f":"MIN(1,AH3+AE4+AC4)","v":0.19999999999999996},{"$f":"MAX(0,SUM(AF3:AF170)-(-1*SUM(AG3:AG170)))","v":0},{"$f":"MAX(G4-H4-W4-AF4,0)","v":0},{"$f":"MAX(G4-W4-AF4-AJ4,0)","v":0},{"$f":"MAX(-1*(H4-AK4),AG4)","v":0},{"$f":"G4-AK4-AJ4-AF4","v":0},{"$f":"W4-AM4","v":0},{"$f":"MAX(AG4-AL4,-1*AN4)","v":0},{"$f":"-1*(AN4+AO4)","v":0},{"$f":"AM4-AO4","v":0}]
["Caution when shifting cells, VBA uses cells in these columns",null,null,null,3,{"$f":"'Existing Load'!J9","v":0},0,0,{"$f":"G5-H5","v":0},{"$f":"G5*$B$14","v":0},{"$f":"H5","v":0},{"$f":"MIN(I5,0)","v":0},0,{"$f":"MAX(M5,-(1-AH4)*$B$8)","v":0},{"$f":"MAX(I5,0)","v":0},0,{"$f":"MAX(MIN(P5,(AH4-$B$12)*$B$8),0)","v":0},{"$f":"Q5*$B$11","v":0},0,0,{"$f":"MAX(0,J5-T5-K5)","v":0},{"$f":"MAX(S5,U5)","v":0},0,0,{"$f":"IF(X5>0,Background!$M$22/X5,0)","v":0},{"$f":"Y5*W5","v":0},{"$f":"W5+H5-G5","v":0},{"$f":"IF(AA5>0,MIN(AA5*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB5/$B$8,1-AH4))","v":0},{"$f":"IF(AA5<0,MAX(AA5/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD5/$B$8,-1*(AH4-$B$12)))","v":0},0,{"$f":"AC5*-$B$8","v":0},{"$f":"MIN(1,AH4+AE5+AC5)","v":0.19999999999999996},"RE excess ",0,0,0,0,0,0,0,0]
[" System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},0,0,{"$f":"G6-H6","v":0},{"$f":"G6*$B$14","v":0},{"$f":"H6","v":0},{"$f":"MIN(I6,0)","v":0},0,{"$f":"MAX(M6,-(1-AH5)*$B$8)","v":0},{"$f":"MAX(I6,0)","v":0},0,{"$f":"MAX(MIN(P6,(AH5-$B$12)*$B$8),0)","v":0},{"$f":"Q6*$B$11","v":0},0,0,{"$f":"MAX(0,J6-T6-K6)","v":0},{"$f":"MAX(S6,U6)","v":0},0,0,{"$f":"IF(X6>0,Background!$M$22/X6,0)","v":0},{"$f":"Y6*W6","v":0},{"$f":"W6+H6-G6","v":0},{"$f":"IF(AA6>0,MIN(AA6*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB6/$B$8,1-AH5))","v":0},{"$f":"IF(AA6<0,MAX(AA6/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD6/$B$8,-1*(AH5-$B$12)))","v":0},0,{"$f":"AC6*-$B$8","v":0},{"$f":"MIN(1,AH5+AE6+AC6)","v":0.19999999999999996},{"$f":"-1*SUM(L3:L170)","v":0},0,0,0,0,0,0,0,0]
["Hydro peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Hydro'!$D$11=\"Default\",'Input Hydro'!$D$20,'Input Hydro'!$E$20))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X7>0,Background!$M$22/X7,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,"Residual ",0,0,0,0,0,0,0,0]
["Battery capacity",{"$f":"(MAX(IF(Background!U2,Background!U4,IF('Input Hydro'!$D$56=\"Default\",'Input Hydro'!$D$58,'Input Hydro'!$E$58)),0.0000000000001))","v":1E-13},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X8>0,Background!$M$22/X8,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,{"$f":"SUM(O3:O170)","v":0},0,0,0,0,0,0,0,0]
["C-rate 1: ",{"$f":"IF('Input Hydro'!D44<>\"Individual\",'Input Hydro'!D50,'Input Hydro'!E50)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X9>0,Background!$M$22/X9,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Charge efficiency",{"$f":"IF('Input Hydro'!D44<>\"Individual\",'Input Hydro'!D52,'Input Hydro'!E52)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X10>0,Background!$M$22/X10,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Discharge efficiency",{"$f":"IF('Input Hydro'!D44<>\"Individual\",'Input Hydro'!D53,'Input Hydro'!E53)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X11>0,Background!$M$22/X11,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["min SOC",{"$f":"(1-IF('Input Hydro'!D44<>\"Individual\",'Input Hydro'!D51,'Input Hydro'!E51))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X12>0,Background!$M$22/X12,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel capacity",{"$f":"IF('Input Hydro'!D36=\"Default\",'Input Hydro'!D39,'Input Hydro'!E39)","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X13>0,Background!$M$22/X13,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Rotating mass",{"$f":"IF('Input Hydro'!D62=\"Default\",'Input Hydro'!D69,'Input Hydro'!E69)","v":0.4},null,null,12,{"$f":"'Existing Load'!J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X14>0,Background!$M$22/X14,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Distribution losses/week",{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X15>0,Background!$M$22/X15,0)","v":0},0,0,0,0,0,0,0,{"$f":"AC15*-$B$8","v":0},0.19999999999999996,null,{"$f":"MAX(G15-H15-W15-AF15,0)","v":0},0,{"$f":"MAX(-1*(H15-AK15),AG15)","v":0},{"$f":"G15-AK15-AJ15-AF15","v":0},0,0,0,{"$f":"AM15-AO15","v":0}]
["Hydro generation",{"$f":"SUM(H2:H170)","v":0},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X16>0,Background!$M$22/X16,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Battery discharge",{"$f":"SUM(AF3:AF170)","v":0},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X17>0,Background!$M$22/X17,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel generation",{"$f":"SUM(W3:W170)","v":0},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X18>0,Background!$M$22/X18,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel fuel l/week",{"$f":"SUM(Z3:Z170)","v":0},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X19>0,Background!$M$22/X19,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel fuel l/year",{"$f":"B19/168*8760","v":0},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X20>0,Background!$M$22/X20,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro battery discharge",{"$f":"IF(B18=0,B17,MIN(-1*SUM(AL3:AL170)+AI4,B17))","v":0},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X21>0,Background!$M$22/X21,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro capacity new",{"$f":"IF(Background!U$2,Background!U$5,IF('Input Hydro'!$D$11=\"Default\",'Input Hydro'!$D$17,'Input Hydro'!$E$17))","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X22>0,Background!$M$22/X22,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro Capex",{"$f":"IF('Input Hydro'!$D$3=\"Default\",'Input Hydro'!$D$7,'Input Hydro'!$E$7)","v":200000},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X23>0,Background!$M$22/X23,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro OPEX",{"$f":"IF('Input Hydro'!$D$3=\"Default\",'Input Hydro'!$D$8,'Input Hydro'!$E$8)","v":5000},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X24>0,Background!$M$22/X24,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel Capex",{"$f":"IF('Input Hydro'!$D$24=\"Default\",'Input Hydro'!$D$28,'Input Hydro'!$E$28)","v":30000},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X25>0,Background!$M$22/X25,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel OPEX",{"$f":"IF('Input Hydro'!$D$24=\"Default\",'Input Hydro'!$D$29,'Input Hydro'!$E$29)","v":2.5},null,null,24,{"$f":"'Existing Load'!J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X26>0,Background!$M$22/X26,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Battery Capex",{"$f":"IF('Input Hydro'!$D$44<>\"Individual\",'Input Hydro'!$D$48,'Input Hydro'!$E$48)","v":27000},null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X27>0,Background!$M$22/X27,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Battery OPEX",{"$f":"IF('Input Hydro'!$D$44<>\"Individual\",'Input Hydro'!$D$49,'Input Hydro'!$E$49)","v":405},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X28>0,Background!$M$22/X28,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro existing eligible",{"$f":"IF('Input Hydro'!$D$11=\"Default\",'Input Hydro'!$D$18,'Input Hydro'!$E$18)","v":0},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X29>0,Background!$M$22/X29,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X30>0,Background!$M$22/X30,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Fuel start",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D32,'Input Hydro'!E32)","v":35},null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X31>0,Background!$M$22/X31,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Fuel increase",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D33,'Input Hydro'!E33)","v":0.03},null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X32>0,Background!$M$22/X32,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Fuel costs ",{"$f":"IF(Background!W2,B31*(1+B32)^(Background!$B$112-1),IF(Background!U2,fuel_costs(B31,B32,B34),B31))","v":35},null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X33>0,Background!$M$22/X33,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Project duration",{"$f":"IF('Input Hydro'!D62=\"Default\",'Input Hydro'!D67,'Input Hydro'!E67)","v":20},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X34>0,Background!$M$22/X34,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Fuel l/kWh",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D31,'Input Hydro'!E31)","v":0.33},null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V35<=0,0,(MIN(MAX(V35,$D$105),$D$106)))","v":0},0,{"$f":"IF(X35>0,Background!$M$22/X35,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel OPEX fix",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D30,'Input Hydro'!E30)","v":300},null,null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X36>0,Background!$M$22/X36,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X37>0,Background!$M$22/X37,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro Capex total",{"$f":"B22*B23","v":0},null,null,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X38>0,Background!$M$22/X38,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel Capex total",{"$f":"B13*B25","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X39>0,Background!$M$22/X39,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Battery Capex total",{"$f":"$B$8*B27","v":2.7000000000000002E-9},null,null,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X40>0,Background!$M$22/X40,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro OPEX total",{"$f":"B24*B7","v":0},null,null,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X41>0,Background!$M$22/X41,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel OPEX var",{"$f":"B18*8760/168*B26","v":0},null,null,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X42>0,Background!$M$22/X42,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Battery OPEX total",{"$f":"B28*$B$8","v":4.0500000000000002E-11},null,null,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X43>0,Background!$M$22/X43,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Fuel costs total",{"$f":"B33*B19*8760/168","v":0},null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W44=0,0,MIN((W44/$D$107)/(($D$111+$D$112*(W44/$D$107)))/$D$113,$D$123))","v":0},{"$f":"IF(X44>0,Background!$M$22/X44,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel OPEX fix total",{"$f":"B36*B13","v":0},null,null,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X45>0,Background!$M$22/X45,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro lifetime",{"$f":"IF('Input Hydro'!D3=\"Default\",'Input Hydro'!D9,'Input Hydro'!E9)","v":20},null,null,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X46>0,Background!$M$22/X46,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro CRF",{"$f":"B77*POWER(1+B77,B46)/(POWER(1+B77,B46)-1)","v":0.13387878003966064},null,null,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X47>0,Background!$M$22/X47,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro Ann",{"$f":"B47*B38","v":0},null,null,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X48>0,Background!$M$22/X48,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X49>0,Background!$M$22/X49,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel lifetime",{"$f":"IF('Input Hydro'!D24=\"Default\",'Input Hydro'!D34,'Input Hydro'!E34)","v":10},null,null,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X50>0,Background!$M$22/X50,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel CRF",{"$f":"B77*POWER(1+B77,B50)/(POWER(1+B77,B50)-1)","v":0.17698416415984405},null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X51>0,Background!$M$22/X51,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel Ann",{"$f":"B51*B39","v":0},null,null,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X52>0,Background!$M$22/X52,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel Opex total",{"$f":"B45+B42","v":0},null,null,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X53>0,Background!$M$22/X53,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Bat lifetime",{"$f":"IF('Input Hydro'!D44<>\"Individual\",'Input Hydro'!D54,'Input Hydro'!E54)","v":10},null,null,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X54>0,Background!$M$22/X54,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Bat CRF",{"$f":"B77*POWER(1+B77,B54)/(POWER(1+B77,B54)-1)","v":0.17698416415984405},null,null,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X55>0,Background!$M$22/X55,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Bat Ann",{"$f":"B55*B40","v":4.7785724323157902E-10},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X56>0,Background!$M$22/X56,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X57>0,Background!$M$22/X57,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Project CAPEX",{"$f":"IF('Input Hydro'!D62<>\"Individual\",'Input Hydro'!D71,'Input Hydro'!E71)","v":500000},null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X58>0,Background!$M$22/X58,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Project CRF",{"$f":"B77*POWER(1+B77,B34)/(POWER(1+B77,B34)-1)","v":0.13387878003966064},null,null,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X59>0,Background!$M$22/X59,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Project Ann",{"$f":"B58*B59","v":66939.390019830316},null,null,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X60>0,Background!$M$22/X60,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Other CAPEX",{"$f":"IF('Input Hydro'!D62<>\"Individual\",'Input Hydro'!D72,'Input Hydro'!E72)","v":0},null,null,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X61>0,Background!$M$22/X61,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Other Ann",{"$f":"B61*B59","v":0},null,null,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X62>0,Background!$M$22/X62,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Other OPEX",{"$f":"IF('Input Hydro'!D62<>\"Individual\",'Input Hydro'!D73,'Input Hydro'!E73)","v":0},null,null,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X63>0,Background!$M$22/X63,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Personal OPEX",{"$f":"IF('Input Hydro'!D62<>\"Individual\",'Input Hydro'!D74,'Input Hydro'!E74)","v":0},null,null,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X64>0,Background!$M$22/X64,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X65>0,Background!$M$22/X65,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Grid CAPEX",{"$f":"IF('Input Hydro'!D78<>\"Individual\",'Input Hydro'!D82,'Input Hydro'!E82)","v":0},null,null,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X66>0,Background!$M$22/X66,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Grid OPEX",{"$f":"IF('Input Hydro'!D78<>\"Individual\",'Input Hydro'!D83,'Input Hydro'!E83)","v":0},null,null,65,0,{"$f":"F67*(1+$B$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V67<=0,0,(MIN(MAX(V67,$D$105),$D$106)))","v":0},0,{"$f":"IF(X67>0,Background!$M$22/X67,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Grid lifetime",{"$f":"IF('Input Hydro'!$D$78<>\"Individual\",'Input Hydro'!D84,'Input Hydro'!E84)","v":20},null,null,66,0,0,{"$f":"$B$7","v":0},0,0,0,0,{"$f":"MAX(L68*$B$10,-1*$B$8*$B$9*$B$10)","v":0},0,0,{"$f":"MIN(O68/$B$11,$B$8*$B$9/$B$11)","v":0},0,0,{"$f":"ROUND(MAX(0,I68-R68),5)","v":0},{"$f":"MIN($B$9*$B$8,(AH67-$B$12)*$B$8*$B$11)","v":0},0,0,0,{"$f":"IF(W68=0,0,MIN((W68/$D$107)/(($D$111+$D$112*(W68/$D$107)))/$D$113,$D$123))","v":0},{"$f":"IF(X68>0,Background!$M$22/X68,0)","v":0},0,0,0,0,0,0,{"$f":"AE68*-$B$8*$B$11","v":0},0,0.19999999999999996,null,{"$f":"MAX(G68-H68-W68-AF68,0)","v":0},{"$f":"MAX(G68-W68-AF68-AJ68,0)","v":0},{"$f":"MAX(-1*(H68-AK68),AG68)","v":0},{"$f":"G68-AK68-AJ68-AF68","v":0},{"$f":"W68-AM68","v":0},{"$f":"MAX(AG68-AL68,-1*AN68)","v":0},{"$f":"-1*(AN68+AO68)","v":0},{"$f":"AM68-AO68","v":0}]
["Grid CRF",{"$f":"B77*POWER(1+B77,B68)/(POWER(1+B77,B68)-1)","v":0.13387878003966064},null,null,67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X69>0,Background!$M$22/X69,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Grid Ann",{"$f":"B66*B69","v":0},null,null,68,0,0,0,{"$f":"G70-H70","v":0},{"$f":"G70*$B$14","v":0},{"$f":"H70","v":0},{"$f":"MIN(I70,0)","v":0},0,{"$f":"MAX(M70,-(1-AH69)*$B$8)","v":0},{"$f":"MAX(I70,0)","v":0},0,{"$f":"MAX(MIN(P70,(AH69-$B$12)*$B$8),0)","v":0},{"$f":"Q70*$B$11","v":0},0,0,{"$f":"MAX(0,J70-T70-K70)","v":0},{"$f":"MAX(S70,U70)","v":0},0,0,{"$f":"IF(X70>0,Background!$M$22/X70,0)","v":0},{"$f":"Y70*W70","v":0},{"$f":"W70+H70-G70","v":0},{"$f":"IF(AA70>0,MIN(AA70*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB70/$B$8,1-AH69))","v":0},{"$f":"IF(AA70<0,MAX(AA70/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD70/$B$8,-1*(AH69-$B$12)))","v":0},0,{"$f":"AC70*-$B$8","v":0},{"$f":"MIN(1,AH69+AE70+AC70)","v":0.19999999999999996},null,0,0,0,0,0,0,0,0]
[null,null,null,null,69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X71>0,Background!$M$22/X71,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Diesel Excess",{"$f":"SUM(AN3:AN170)-SUM(AO3:AO170)","v":0},null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X72>0,Background!$M$22/X72,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X73>0,Background!$M$22/X73,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Opex",{"$f":"SUM(B41:B43)+B45+B63+B64+B67","v":4.0500000000000002E-11},null,null,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X74>0,Background!$M$22/X74,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Fuel costs",{"$f":"B44","v":0},null,null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X75>0,Background!$M$22/X75,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Annual cons.",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":0},null,null,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X76>0,Background!$M$22/X76,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["WACC",{"$f":"IF('Input Hydro'!D62=\"Default\",'Input Hydro'!D66,'Input Hydro'!E66)","v":0.12},null,null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X77>0,Background!$M$22/X77,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Ann Capex",{"$f":"B56+B52+B48+B60+B62+B70","v":66939.390019830797},null,null,76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X78>0,Background!$M$22/X78,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["LCOE",{"$f":"IFERROR(MAX(0,(B78+B74+B75)/B76),0)","v":0},null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X79>0,Background!$M$22/X79,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["RE Share",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X80>0,Background!$M$22/X80,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Weekly unmet load",{"$f":"SUM(AJ3:AJ170)","v":0},"RECs kwh",null,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X81>0,Background!$M$22/X81,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Hydro'!$D$89=\"Default\",'Input Hydro'!$D$95,'Input Hydro'!$E$95)/(365/7)*1000","v":0},null,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X82>0,Background!$M$22/X82,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Hydro+ Hydro_Batt consumed/week eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible hydro capacity",null,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X83>0,Background!$M$22/X83,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly Hydro total consumed",{"$f":"B86+B87","v":0},{"$f":"B22+B29","v":0},null,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X84>0,Background!$M$22/X84,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly Diesel consumed",{"$f":"SUM(AM3:AM170)","v":0},"weekly existing nn-eligible Hydro consumed",null,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X85>0,Background!$M$22/X85,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly hydro consumed",{"$f":"SUM(AK3:AK170)","v":0},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*((B7-C84)/B7),0)","v":0},null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X86>0,Background!$M$22/X86,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly hydro Batt consumed",{"$f":"B21","v":0},"weekly existing eligible Hydro consumed",null,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X87>0,Background!$M$22/X87,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly batt discharge",{"$f":"B17","v":0},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B29/B7),0)","v":0},null,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X88>0,Background!$M$22/X88,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly Diesel batt consumed",{"$f":"B88-B87","v":0},"weekly new Hydro consumed",null,87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X89>0,Background!$M$22/X89,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["weekly Diesel total consumed",{"$f":"B89+B85","v":0},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B22/B7),0)","v":0},null,88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X90>0,Background!$M$22/X90,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Dieselgen efficiency",null,null,null,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X91>0,Background!$M$22/X91,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,null,null,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X92>0,Background!$M$22/X92,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X93>0,Background!$M$22/X93,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["Input parameters","l/kWh",null,"n. of Gens",92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X94>0,Background!$M$22/X94,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["full load",{"$f":"IF('Input Hydro'!$D$24=\"Default\",'Input Hydro'!D31,'Input Hydro'!E31)","v":0.33},null,{"$f":"IF('Input Hydro'!$D$36=\"Default\",'Input Hydro'!D38,'Input Hydro'!E38)","v":1},93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X95>0,Background!$M$22/X95,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["half load",{"$f":"$B$99*B95","v":0.40260000000000001},null,{"$f":"IF(D95=\"5+\",5,D95)","v":1},94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X96>0,Background!$M$22/X96,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X97>0,Background!$M$22/X97,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["half load ratios:",null,"just example ","(formula applied in column \"Gen efficiency\")",96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X98>0,Background!$M$22/X98,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["current ",{"$f":"IF(D95=1,B101,IF(D95=2,B102,IF(D95=3,B103,IF(D95=4,B104,IF(D95=\"5+\",B105,)))))","v":1.22},"P_t",300,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V99<=0,0,(MIN(MAX(V99,$D$105),$D$106)))","v":0},0,{"$f":"IF(X99>0,Background!$M$22/X99,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["nr. of Gensets",null,"P_rel.",{"$f":"D99/D107","v":{"$error":"#DIV/0!"}},98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X100>0,Background!$M$22/X100,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[1,1.22,"eff_t",{"$f":"D100/($D$111+$D$112*D100)/$D$113","v":{"$error":"#DIV/0!"}},99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X101>0,Background!$M$22/X101,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[2,1.18,"l/kwh_t",{"$f":"0.1/D101","v":{"$error":"#DIV/0!"}},100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X102>0,Background!$M$22/X102,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[3,1.1499999999999999,null,null,101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X103>0,Background!$M$22/X103,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[4,1.1100000000000001,"P_smallest Gen",{"$f":"IF('Input Hydro'!$D$36=\"Default\",'Input Hydro'!$D$40,'Input Hydro'!$E$40)","v":0},102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X104>0,Background!$M$22/X104,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["5+",1.06,"P_min",{"$f":"0.3*D104","v":0},103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X105>0,Background!$M$22/X105,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"P_max",{"$f":"B13","v":0},104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X106>0,Background!$M$22/X106,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
["efficiency curves",null,"P_full load ",{"$f":"B13/D96","v":0},105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X107>0,Background!$M$22/X107,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"P_half load",{"$f":"D107/2","v":0},106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X108>0,Background!$M$22/X108,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"liter_full load",{"$f":"D107*B95","v":0},107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X109>0,Background!$M$22/X109,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"liter_half load",{"$f":"D108*B96","v":0},108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X110>0,Background!$M$22/X110,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"F_0",{"$f":"((D110-(D108*D112))/D107)","v":{"$error":"#DIV/0!"}},109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X111>0,Background!$M$22/X111,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"F_1 (Liter/h/kW)",{"$f":"((D109-D110)/(D107-D108))","v":{"$error":"#DIV/0!"}},110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X112>0,Background!$M$22/X112,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"Energy Density Diesel [kWh_th/l]",10,111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X113>0,Background!$M$22/X113,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X114>0,Background!$M$22/X114,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null," generator",null,113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X115>0,Background!$M$22/X115,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"output","efficiency",114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X116>0,Background!$M$22/X116,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,0.02,{"$f":"C117/($D$111+$D$112*C117)/$D$113","v":{"$error":"#DIV/0!"}},115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X117>0,Background!$M$22/X117,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,0.1,{"$f":"C118/($D$111+$D$112*C118)/$D$113","v":{"$error":"#DIV/0!"}},116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X118>0,Background!$M$22/X118,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,0.25,{"$error":"#DIV/0!"},117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X119>0,Background!$M$22/X119,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,0.5,{"$error":"#DIV/0!"},118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X120>0,Background!$M$22/X120,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,0.75,{"$error":"#DIV/0!"},119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X121>0,Background!$M$22/X121,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,0.9,{"$error":"#DIV/0!"},120,{"$f":"IF(E122-E98=24,F98,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X122>0,Background!$M$22/X122,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,1,{"$error":"#DIV/0!"},121,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J7,'Existing Load'!J7*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X123>0,Background!$M$22/X123,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,122,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J8,'Existing Load'!J8*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X124>0,Background!$M$22/X124,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,123,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J9,'Existing Load'!J9*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X125>0,Background!$M$22/X125,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,124,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J10,'Existing Load'!J10*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X126>0,Background!$M$22/X126,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,125,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J11,'Existing Load'!J11*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X127>0,Background!$M$22/X127,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,126,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J12,'Existing Load'!J12*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X128>0,Background!$M$22/X128,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,127,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J13,'Existing Load'!J13*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X129>0,Background!$M$22/X129,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,128,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J14,'Existing Load'!J14*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X130>0,Background!$M$22/X130,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F131*(1+$B$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V131<=0,0,(MIN(MAX(V131,$D$105),$D$106)))","v":0},0,{"$f":"IF(X131>0,Background!$M$22/X131,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"$B$7","v":0},0,0,0,0,{"$f":"MAX(L132*$B$10,-1*$B$8*$B$9*$B$10)","v":0},0,0,{"$f":"MIN(O132/$B$11,$B$8*$B$9/$B$11)","v":0},0,0,{"$f":"ROUND(MAX(0,I132-R132),5)","v":0},{"$f":"MIN($B$9*$B$8,(AH131-$B$12)*$B$8*$B$11)","v":0},0,0,0,{"$f":"IF(W132=0,0,MIN((W132/$D$107)/(($D$111+$D$112*(W132/$D$107)))/$D$113,$D$123))","v":0},{"$f":"IF(X132>0,Background!$M$22/X132,0)","v":0},0,0,0,0,0,0,{"$f":"AE132*-$B$8*$B$11","v":0},0,0.19999999999999996,null,{"$f":"MAX(G132-H132-W132-AF132,0)","v":0},{"$f":"MAX(G132-W132-AF132-AJ132,0)","v":0},{"$f":"MAX(-1*(H132-AK132),AG132)","v":0},{"$f":"G132-AK132-AJ132-AF132","v":0},{"$f":"W132-AM132","v":0},{"$f":"MAX(AG132-AL132,-1*AN132)","v":0},{"$f":"-1*(AN132+AO132)","v":0},{"$f":"AM132-AO132","v":0}]
[null,null,null,null,131,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J17,'Existing Load'!J17*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X133>0,Background!$M$22/X133,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,132,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J18,'Existing Load'!J18*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,{"$f":"G134-H134","v":0},{"$f":"G134*$B$14","v":0},{"$f":"H134","v":0},{"$f":"MIN(I134,0)","v":0},0,{"$f":"MAX(M134,-(1-AH133)*$B$8)","v":0},{"$f":"MAX(I134,0)","v":0},0,{"$f":"MAX(MIN(P134,(AH133-$B$12)*$B$8),0)","v":0},{"$f":"Q134*$B$11","v":0},0,0,{"$f":"MAX(0,J134-T134-K134)","v":0},{"$f":"MAX(S134,U134)","v":0},0,0,{"$f":"IF(X134>0,Background!$M$22/X134,0)","v":0},{"$f":"Y134*W134","v":0},{"$f":"W134+H134-G134","v":0},{"$f":"IF(AA134>0,MIN(AA134*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB134/$B$8,1-AH133))","v":0},{"$f":"IF(AA134<0,MAX(AA134/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD134/$B$8,-1*(AH133-$B$12)))","v":0},0,{"$f":"AC134*-$B$8","v":0},{"$f":"MIN(1,AH133+AE134+AC134)","v":0.19999999999999996},null,0,0,0,0,0,0,0,0]
[null,null,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$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X135>0,Background!$M$22/X135,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,134,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J20,'Existing Load'!J20*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X136>0,Background!$M$22/X136,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,135,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J21,'Existing Load'!J21*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X137>0,Background!$M$22/X137,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,136,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J22,'Existing Load'!J22*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X138>0,Background!$M$22/X138,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,137,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J23,'Existing Load'!J23*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X139>0,Background!$M$22/X139,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,138,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J24,'Existing Load'!J24*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X140>0,Background!$M$22/X140,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X141>0,Background!$M$22/X141,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,140,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J26,'Existing Load'!J26*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X142>0,Background!$M$22/X142,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,141,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J27,'Existing Load'!J27*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X143>0,Background!$M$22/X143,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,142,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J28,'Existing Load'!J28*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X144>0,Background!$M$22/X144,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,143,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J29,'Existing Load'!J29*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X145>0,Background!$M$22/X145,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,144,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J30,'Existing Load'!J30*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X146>0,Background!$M$22/X146,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X147>0,Background!$M$22/X147,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,"Bereich D150:D174 freilassen für Zwischennutzung in Simulation",null,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X148>0,Background!$M$22/X148,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X149>0,Background!$M$22/X149,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X150>0,Background!$M$22/X150,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X151>0,Background!$M$22/X151,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X152>0,Background!$M$22/X152,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X153>0,Background!$M$22/X153,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X154>0,Background!$M$22/X154,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,153,{"$f":"IF(E155-E131=24,F131,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X155>0,Background!$M$22/X155,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X156>0,Background!$M$22/X156,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X157>0,Background!$M$22/X157,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X158>0,Background!$M$22/X158,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X159>0,Background!$M$22/X159,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X160>0,Background!$M$22/X160,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X161>0,Background!$M$22/X161,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,160,0,0,{"$f":"$B$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X162>0,Background!$M$22/X162,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V163<=0,0,(MIN(MAX(V163,$D$105),$D$106)))","v":0},0,{"$f":"IF(X163>0,Background!$M$22/X163,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,162,{"$f":"IF(E164-E140=24,F140,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X164>0,Background!$M$22/X164,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,163,{"$f":"IF(E165-E141=24,F141,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X165>0,Background!$M$22/X165,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X166>0,Background!$M$22/X166,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X167>0,Background!$M$22/X167,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V168<=0,0,(MIN(MAX(V168,$D$105),$D$106)))","v":0},0,{"$f":"IF(X168>0,Background!$M$22/X168,0)","v":0},0,0,0,0,0,0,{"$f":"AE168*-$B$8*$B$11","v":0},0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X169>0,Background!$M$22/X169,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,0,0]
[null,null,null,null,168,{"$f":"IF(E170-E146=24,F146,\"\")","v":0},0,{"$f":"$B$7","v":0},{"$f":"G170-H170","v":0},null,{"$f":"H170","v":0},{"$f":"MIN(I170,0)","v":0},{"$f":"MAX(L170*$B$10,-1*$B$8*$B$9*$B$10)","v":0},{"$f":"MAX(M170,-(1-AH169)*$B$8)","v":0},{"$f":"MAX(I170,0)","v":0},{"$f":"MIN(O170/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(P170,(AH169-$B$12)*$B$8),0)","v":0},{"$f":"Q170*$B$11","v":0},0,0,{"$f":"MAX(0,J170-T170-K170)","v":0},{"$f":"MAX(S170,U170)","v":0},0,0,{"$f":"IF(X170>0,Background!$M$22/X170,0)","v":0},{"$f":"Y170*W170","v":0},{"$f":"W170+H170-G170","v":0},{"$f":"IF(AA170>0,MIN(AA170*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AB170/$B$8,1-AH169))","v":0},{"$f":"IF(AA170<0,MAX(AA170/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AD170/$B$8,-1*(AH169-$B$12)))","v":0},0,{"$f":"AC170*-$B$8","v":0},{"$f":"MIN(1,AH169+AE170+AC170)","v":0.19999999999999996},null,0,0,0,0,0,0,0,0]

{"sheet":"Input Biomass","index":14,"n_rows":132,"n_cols":57,"rows_kept":132,"cut":false,"hidden":false,"merged":[[114,2,116,6],[118,3,118,4],[118,5,118,6],[109,3,109,7]]}
[]
[]
[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,{"$f":"BE4/Background!BF3","v":0}]
[null,null,"Biomass feedstock type","Coconut husk"]
[null,null,"Biomass plant CAPEX ",{"$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$29,2,FALSE)","v":6.0416666666666661},null,null,"kWh/kg"]
[null,null,"Fuel per kWh (high load)",{"$f":"(1/D11)/D10","v":0.66206896551724148},{"$f":"(1/E11)/E10","v":{"$error":"#DIV/0!"}},null,"kg/kWh "]
[null,null,"Biomass fuel costs",{"$f":"VLOOKUP(D6,Background!$N$21:$P$29,3,FALSE)","v":1.5},null,null,"PHP/kg"]
[null,null,"Life span",{"$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 power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[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. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh (high load)",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh "]
[null,null,"Initital diesel fuel costs",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel plant size","Default"]
[]
[null,null,"Number of genset units",{"$f":"1","v":1}]
[null,null,"Diesel power plant total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D42","v":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$47=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX fix.",{"$f":"IF($D$47=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$47=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$47=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$47=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$47=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$47=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$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",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$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 (Indiviudal)"]
[]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalent total",{"$f":"D95*D96","v":0},{"$f":"E95*E96","v":0},null,"MWh/year"]
[]
[]
[]
[null,null,"System simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"Biomass capacity total ",{"$f":"IF(D16=\"Default\",D22,\"\")","v":0},{"$f":"IF(D16=\"Default\",\"\",E22)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$59=\"Default\",$D$61,\"\")","v":0},{"$f":"IF($D$59=\"Default\",\"\",$E$61)","v":""},null,"kWh"]
[null,null,"Diesel capacity",{"$f":"IF($D$39=\"Default\",$D$42,\"\")","v":0},{"$f":"IF($D$39=\"Default\",\"\",$E$42)","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 power plant capacities are defined below, existing (eligible and ineligible) Biomass power plant capacities remain constant as chosen above in section \"select Biomass / WtE power plant size\". Diesel size remains constant at the value chosen above. Simplified: An average load growth is assumed, calc time: approx 1min. Detailed: yearly load growth is calculated, approx. 60min"]
[]
[]
[null,null,"Select scenario parameters","Multiplier"]
[null,null,null,"Multiplier",null,"Size values"]
[null,null,"Steps","Biomass / WtE (new)","Battery","Biomass / WtE (new)","Battery"]
[]
[null,null,"Step 0",0,0,0,0]
[null,null,"Step 1",0.1,0.1,20,30]
[null,null,"Step 2",0.2,0.2,40,60]
[null,null,"Step 3",0.3,0.3,60,90]
[null,null,"Step 4",0.4,0.4,80,120]
[null,null,"Step 5",0.5,0.5,100,150]
[null,null,"Step 6",0.6,0.6,120,180]
[null,null,"Step 7",0.7,0.7,140,210]
[null,null,"Step 8",0.8,0.8,160,240]
[null,null,"Step 9",0.9,0.9,180,270]
[null,null,"Step 10",1,1,200,300]

{"sheet":"Simulation Results Biomass","index":15,"n_rows":73,"n_cols":29,"rows_kept":73,"cut":false,"hidden":false,"merged":[[67,1,71,6]]}
[]
[null,"Techno-economic results - Biomass hybrid system"]
[null,{"$f":"Background!A32","v":"Year"},{"$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]"},{"$f":"Background!P144","v":"Diesel genset electricity generation [MWh]"},{"$f":"Background!Q144","v":"Diesel genset electricity consumed [MWh]"},{"$f":"Background!R144","v":"Diesel Fuel consumption [l]"},{"$f":"Background!U144","v":"Battery discharge [MWh]"},{"$f":"Background!V144","v":"Diesel excess generation [MWh]"},{"$f":"Background!W144","v":"Biomass excess generation [MWh]"},{"$f":"Background!X144","v":"Unmet load  [MWh]"}]
[null,{"$f":"Background!A33","v":1},{"$f":"Background!C145","v":19.428535596070006},{"$f":"Background!D145","v":0.70825034075330418},{"$f":"Background!E145","v":1050},{"$f":"Background!F145","v":205.47945205479451},{"$f":"Background!G145","v":49.999999999999879},{"$f":"Background!H145","v":761.99999999999977},{"$f":"Background!I145","v":0},{"$f":"Background!J145","v":0},{"$f":"Background!K145","v":742.66285702342839},{"$f":"Background!L145","v":742.66285702342839},{"$f":"Background!M145","v":524596.96551724232},{"$f":"Background!P145","v":307.33714189285683},{"$f":"Background!Q145","v":307.33714189285683},{"$f":"Background!R145","v":152616.08032322148},{"$f":"Background!U145","v":77.412857651999957},{"$f":"Background!V145","v":0},{"$f":"Background!W145","v":-9.6750000628571353},{"$f":"Background!X145","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A34","v":2},{"$f":"Background!C146","v":19.428535596070006},{"$f":"Background!D146","v":0.70825034075330418},{"$f":"Background!E146","v":1050},{"$f":"Background!F146","v":205.47945205479451},{"$f":"Background!G146","v":49.999999999999879},{"$f":"Background!H146","v":761.99999999999977},{"$f":"Background!I146","v":0},{"$f":"Background!J146","v":0},{"$f":"Background!K146","v":742.66285702342839},{"$f":"Background!L146","v":742.66285702342839},{"$f":"Background!M146","v":524596.96551724232},{"$f":"Background!P146","v":307.33714189285683},{"$f":"Background!Q146","v":307.33714189285683},{"$f":"Background!R146","v":152616.08032322148},{"$f":"Background!U146","v":77.412857651999957},{"$f":"Background!V146","v":0},{"$f":"Background!W146","v":-9.6750000628571353},{"$f":"Background!X146","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A35","v":3},{"$f":"Background!C147","v":19.428535596070006},{"$f":"Background!D147","v":0.70825034075330418},{"$f":"Background!E147","v":1050},{"$f":"Background!F147","v":205.47945205479451},{"$f":"Background!G147","v":49.999999999999879},{"$f":"Background!H147","v":761.99999999999977},{"$f":"Background!I147","v":0},{"$f":"Background!J147","v":0},{"$f":"Background!K147","v":742.66285702342839},{"$f":"Background!L147","v":742.66285702342839},{"$f":"Background!M147","v":524596.96551724232},{"$f":"Background!P147","v":307.33714189285683},{"$f":"Background!Q147","v":307.33714189285683},{"$f":"Background!R147","v":152616.08032322148},{"$f":"Background!U147","v":77.412857651999957},{"$f":"Background!V147","v":0},{"$f":"Background!W147","v":-9.6750000628571353},{"$f":"Background!X147","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A36","v":4},{"$f":"Background!C148","v":19.428535596070006},{"$f":"Background!D148","v":0.70825034075330418},{"$f":"Background!E148","v":1050},{"$f":"Background!F148","v":205.47945205479451},{"$f":"Background!G148","v":49.999999999999879},{"$f":"Background!H148","v":761.99999999999977},{"$f":"Background!I148","v":0},{"$f":"Background!J148","v":0},{"$f":"Background!K148","v":742.66285702342839},{"$f":"Background!L148","v":742.66285702342839},{"$f":"Background!M148","v":524596.96551724232},{"$f":"Background!P148","v":307.33714189285683},{"$f":"Background!Q148","v":307.33714189285683},{"$f":"Background!R148","v":152616.08032322148},{"$f":"Background!U148","v":77.412857651999957},{"$f":"Background!V148","v":0},{"$f":"Background!W148","v":-9.6750000628571353},{"$f":"Background!X148","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A37","v":5},{"$f":"Background!C149","v":19.428535596070006},{"$f":"Background!D149","v":0.70825034075330418},{"$f":"Background!E149","v":1050},{"$f":"Background!F149","v":205.47945205479451},{"$f":"Background!G149","v":49.999999999999879},{"$f":"Background!H149","v":761.99999999999977},{"$f":"Background!I149","v":0},{"$f":"Background!J149","v":0},{"$f":"Background!K149","v":742.66285702342839},{"$f":"Background!L149","v":742.66285702342839},{"$f":"Background!M149","v":524596.96551724232},{"$f":"Background!P149","v":307.33714189285683},{"$f":"Background!Q149","v":307.33714189285683},{"$f":"Background!R149","v":152616.08032322148},{"$f":"Background!U149","v":77.412857651999957},{"$f":"Background!V149","v":0},{"$f":"Background!W149","v":-9.6750000628571353},{"$f":"Background!X149","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A38","v":6},{"$f":"Background!C150","v":19.428535596070006},{"$f":"Background!D150","v":0.70825034075330418},{"$f":"Background!E150","v":1050},{"$f":"Background!F150","v":205.47945205479451},{"$f":"Background!G150","v":49.999999999999879},{"$f":"Background!H150","v":761.99999999999977},{"$f":"Background!I150","v":0},{"$f":"Background!J150","v":0},{"$f":"Background!K150","v":742.66285702342839},{"$f":"Background!L150","v":742.66285702342839},{"$f":"Background!M150","v":524596.96551724232},{"$f":"Background!P150","v":307.33714189285683},{"$f":"Background!Q150","v":307.33714189285683},{"$f":"Background!R150","v":152616.08032322148},{"$f":"Background!U150","v":77.412857651999957},{"$f":"Background!V150","v":0},{"$f":"Background!W150","v":-9.6750000628571353},{"$f":"Background!X150","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A39","v":7},{"$f":"Background!C151","v":19.428535596070006},{"$f":"Background!D151","v":0.70825034075330418},{"$f":"Background!E151","v":1050},{"$f":"Background!F151","v":205.47945205479451},{"$f":"Background!G151","v":49.999999999999879},{"$f":"Background!H151","v":761.99999999999977},{"$f":"Background!I151","v":0},{"$f":"Background!J151","v":0},{"$f":"Background!K151","v":742.66285702342839},{"$f":"Background!L151","v":742.66285702342839},{"$f":"Background!M151","v":524596.96551724232},{"$f":"Background!P151","v":307.33714189285683},{"$f":"Background!Q151","v":307.33714189285683},{"$f":"Background!R151","v":152616.08032322148},{"$f":"Background!U151","v":77.412857651999957},{"$f":"Background!V151","v":0},{"$f":"Background!W151","v":-9.6750000628571353},{"$f":"Background!X151","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A40","v":8},{"$f":"Background!C152","v":19.428535596070006},{"$f":"Background!D152","v":0.70825034075330418},{"$f":"Background!E152","v":1050},{"$f":"Background!F152","v":205.47945205479451},{"$f":"Background!G152","v":49.999999999999879},{"$f":"Background!H152","v":761.99999999999977},{"$f":"Background!I152","v":0},{"$f":"Background!J152","v":0},{"$f":"Background!K152","v":742.66285702342839},{"$f":"Background!L152","v":742.66285702342839},{"$f":"Background!M152","v":524596.96551724232},{"$f":"Background!P152","v":307.33714189285683},{"$f":"Background!Q152","v":307.33714189285683},{"$f":"Background!R152","v":152616.08032322148},{"$f":"Background!U152","v":77.412857651999957},{"$f":"Background!V152","v":0},{"$f":"Background!W152","v":-9.6750000628571353},{"$f":"Background!X152","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A41","v":9},{"$f":"Background!C153","v":19.428535596070006},{"$f":"Background!D153","v":0.70825034075330418},{"$f":"Background!E153","v":1050},{"$f":"Background!F153","v":205.47945205479451},{"$f":"Background!G153","v":49.999999999999879},{"$f":"Background!H153","v":761.99999999999977},{"$f":"Background!I153","v":0},{"$f":"Background!J153","v":0},{"$f":"Background!K153","v":742.66285702342839},{"$f":"Background!L153","v":742.66285702342839},{"$f":"Background!M153","v":524596.96551724232},{"$f":"Background!P153","v":307.33714189285683},{"$f":"Background!Q153","v":307.33714189285683},{"$f":"Background!R153","v":152616.08032322148},{"$f":"Background!U153","v":77.412857651999957},{"$f":"Background!V153","v":0},{"$f":"Background!W153","v":-9.6750000628571353},{"$f":"Background!X153","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A42","v":10},{"$f":"Background!C154","v":19.428535596070006},{"$f":"Background!D154","v":0.70825034075330418},{"$f":"Background!E154","v":1050},{"$f":"Background!F154","v":205.47945205479451},{"$f":"Background!G154","v":49.999999999999879},{"$f":"Background!H154","v":761.99999999999977},{"$f":"Background!I154","v":0},{"$f":"Background!J154","v":0},{"$f":"Background!K154","v":742.66285702342839},{"$f":"Background!L154","v":742.66285702342839},{"$f":"Background!M154","v":524596.96551724232},{"$f":"Background!P154","v":307.33714189285683},{"$f":"Background!Q154","v":307.33714189285683},{"$f":"Background!R154","v":152616.08032322148},{"$f":"Background!U154","v":77.412857651999957},{"$f":"Background!V154","v":0},{"$f":"Background!W154","v":-9.6750000628571353},{"$f":"Background!X154","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A43","v":11},{"$f":"Background!C155","v":19.428535596070006},{"$f":"Background!D155","v":0.70825034075330418},{"$f":"Background!E155","v":1050},{"$f":"Background!F155","v":205.47945205479451},{"$f":"Background!G155","v":49.999999999999879},{"$f":"Background!H155","v":761.99999999999977},{"$f":"Background!I155","v":0},{"$f":"Background!J155","v":0},{"$f":"Background!K155","v":742.66285702342839},{"$f":"Background!L155","v":742.66285702342839},{"$f":"Background!M155","v":524596.96551724232},{"$f":"Background!P155","v":307.33714189285683},{"$f":"Background!Q155","v":307.33714189285683},{"$f":"Background!R155","v":152616.08032322148},{"$f":"Background!U155","v":77.412857651999957},{"$f":"Background!V155","v":0},{"$f":"Background!W155","v":-9.6750000628571353},{"$f":"Background!X155","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A44","v":12},{"$f":"Background!C156","v":19.428535596070006},{"$f":"Background!D156","v":0.70825034075330418},{"$f":"Background!E156","v":1050},{"$f":"Background!F156","v":205.47945205479451},{"$f":"Background!G156","v":49.999999999999879},{"$f":"Background!H156","v":761.99999999999977},{"$f":"Background!I156","v":0},{"$f":"Background!J156","v":0},{"$f":"Background!K156","v":742.66285702342839},{"$f":"Background!L156","v":742.66285702342839},{"$f":"Background!M156","v":524596.96551724232},{"$f":"Background!P156","v":307.33714189285683},{"$f":"Background!Q156","v":307.33714189285683},{"$f":"Background!R156","v":152616.08032322148},{"$f":"Background!U156","v":77.412857651999957},{"$f":"Background!V156","v":0},{"$f":"Background!W156","v":-9.6750000628571353},{"$f":"Background!X156","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A45","v":13},{"$f":"Background!C157","v":19.428535596070006},{"$f":"Background!D157","v":0.70825034075330418},{"$f":"Background!E157","v":1050},{"$f":"Background!F157","v":205.47945205479451},{"$f":"Background!G157","v":49.999999999999879},{"$f":"Background!H157","v":761.99999999999977},{"$f":"Background!I157","v":0},{"$f":"Background!J157","v":0},{"$f":"Background!K157","v":742.66285702342839},{"$f":"Background!L157","v":742.66285702342839},{"$f":"Background!M157","v":524596.96551724232},{"$f":"Background!P157","v":307.33714189285683},{"$f":"Background!Q157","v":307.33714189285683},{"$f":"Background!R157","v":152616.08032322148},{"$f":"Background!U157","v":77.412857651999957},{"$f":"Background!V157","v":0},{"$f":"Background!W157","v":-9.6750000628571353},{"$f":"Background!X157","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A46","v":14},{"$f":"Background!C158","v":19.428535596070006},{"$f":"Background!D158","v":0.70825034075330418},{"$f":"Background!E158","v":1050},{"$f":"Background!F158","v":205.47945205479451},{"$f":"Background!G158","v":49.999999999999879},{"$f":"Background!H158","v":761.99999999999977},{"$f":"Background!I158","v":0},{"$f":"Background!J158","v":0},{"$f":"Background!K158","v":742.66285702342839},{"$f":"Background!L158","v":742.66285702342839},{"$f":"Background!M158","v":524596.96551724232},{"$f":"Background!P158","v":307.33714189285683},{"$f":"Background!Q158","v":307.33714189285683},{"$f":"Background!R158","v":152616.08032322148},{"$f":"Background!U158","v":77.412857651999957},{"$f":"Background!V158","v":0},{"$f":"Background!W158","v":-9.6750000628571353},{"$f":"Background!X158","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A47","v":15},{"$f":"Background!C159","v":19.428535596070006},{"$f":"Background!D159","v":0.70825034075330418},{"$f":"Background!E159","v":1050},{"$f":"Background!F159","v":205.47945205479451},{"$f":"Background!G159","v":49.999999999999879},{"$f":"Background!H159","v":761.99999999999977},{"$f":"Background!I159","v":0},{"$f":"Background!J159","v":0},{"$f":"Background!K159","v":742.66285702342839},{"$f":"Background!L159","v":742.66285702342839},{"$f":"Background!M159","v":524596.96551724232},{"$f":"Background!P159","v":307.33714189285683},{"$f":"Background!Q159","v":307.33714189285683},{"$f":"Background!R159","v":152616.08032322148},{"$f":"Background!U159","v":77.412857651999957},{"$f":"Background!V159","v":0},{"$f":"Background!W159","v":-9.6750000628571353},{"$f":"Background!X159","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A48","v":16},{"$f":"Background!C160","v":19.428535596070006},{"$f":"Background!D160","v":0.70825034075330418},{"$f":"Background!E160","v":1050},{"$f":"Background!F160","v":205.47945205479451},{"$f":"Background!G160","v":49.999999999999879},{"$f":"Background!H160","v":761.99999999999977},{"$f":"Background!I160","v":0},{"$f":"Background!J160","v":0},{"$f":"Background!K160","v":742.66285702342839},{"$f":"Background!L160","v":742.66285702342839},{"$f":"Background!M160","v":524596.96551724232},{"$f":"Background!P160","v":307.33714189285683},{"$f":"Background!Q160","v":307.33714189285683},{"$f":"Background!R160","v":152616.08032322148},{"$f":"Background!U160","v":77.412857651999957},{"$f":"Background!V160","v":0},{"$f":"Background!W160","v":-9.6750000628571353},{"$f":"Background!X160","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A49","v":17},{"$f":"Background!C161","v":19.428535596070006},{"$f":"Background!D161","v":0.70825034075330418},{"$f":"Background!E161","v":1050},{"$f":"Background!F161","v":205.47945205479451},{"$f":"Background!G161","v":49.999999999999879},{"$f":"Background!H161","v":761.99999999999977},{"$f":"Background!I161","v":0},{"$f":"Background!J161","v":0},{"$f":"Background!K161","v":742.66285702342839},{"$f":"Background!L161","v":742.66285702342839},{"$f":"Background!M161","v":524596.96551724232},{"$f":"Background!P161","v":307.33714189285683},{"$f":"Background!Q161","v":307.33714189285683},{"$f":"Background!R161","v":152616.08032322148},{"$f":"Background!U161","v":77.412857651999957},{"$f":"Background!V161","v":0},{"$f":"Background!W161","v":-9.6750000628571353},{"$f":"Background!X161","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A50","v":18},{"$f":"Background!C162","v":19.428535596070006},{"$f":"Background!D162","v":0.70825034075330418},{"$f":"Background!E162","v":1050},{"$f":"Background!F162","v":205.47945205479451},{"$f":"Background!G162","v":49.999999999999879},{"$f":"Background!H162","v":761.99999999999977},{"$f":"Background!I162","v":0},{"$f":"Background!J162","v":0},{"$f":"Background!K162","v":742.66285702342839},{"$f":"Background!L162","v":742.66285702342839},{"$f":"Background!M162","v":524596.96551724232},{"$f":"Background!P162","v":307.33714189285683},{"$f":"Background!Q162","v":307.33714189285683},{"$f":"Background!R162","v":152616.08032322148},{"$f":"Background!U162","v":77.412857651999957},{"$f":"Background!V162","v":0},{"$f":"Background!W162","v":-9.6750000628571353},{"$f":"Background!X162","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A51","v":19},{"$f":"Background!C163","v":19.428535596070006},{"$f":"Background!D163","v":0.70825034075330418},{"$f":"Background!E163","v":1050},{"$f":"Background!F163","v":205.47945205479451},{"$f":"Background!G163","v":49.999999999999879},{"$f":"Background!H163","v":761.99999999999977},{"$f":"Background!I163","v":0},{"$f":"Background!J163","v":0},{"$f":"Background!K163","v":742.66285702342839},{"$f":"Background!L163","v":742.66285702342839},{"$f":"Background!M163","v":524596.96551724232},{"$f":"Background!P163","v":307.33714189285683},{"$f":"Background!Q163","v":307.33714189285683},{"$f":"Background!R163","v":152616.08032322148},{"$f":"Background!U163","v":77.412857651999957},{"$f":"Background!V163","v":0},{"$f":"Background!W163","v":-9.6750000628571353},{"$f":"Background!X163","v":1.0837143304954416E-6}]
[null,{"$f":"Background!A52","v":20},{"$f":"Background!C164","v":19.428535596070006},{"$f":"Background!D164","v":0.70825034075330418},{"$f":"Background!E164","v":1050},{"$f":"Background!F164","v":205.47945205479451},{"$f":"Background!G164","v":49.999999999999879},{"$f":"Background!H164","v":761.99999999999977},{"$f":"Background!I164","v":0},{"$f":"Background!J164","v":0},{"$f":"Background!K164","v":742.66285702342839},{"$f":"Background!L164","v":742.66285702342839},{"$f":"Background!M164","v":524596.96551724232},{"$f":"Background!P164","v":307.33714189285683},{"$f":"Background!Q164","v":307.33714189285683},{"$f":"Background!R164","v":152616.08032322148},{"$f":"Background!U164","v":77.412857651999957},{"$f":"Background!V164","v":0},{"$f":"Background!W164","v":-9.6750000628571353},{"$f":"Background!X164","v":1.0837143304954416E-6}]
[null,"Average",{"$f":"Background!C167","v":19.428535596069999},{"$f":"Background!D167","v":0.70825034075330418},{"$f":"Background!E167","v":1050},{"$f":"Background!F167","v":205.47945205479445},{"$f":"Background!G167","v":49.999999999999879},{"$f":"Background!H167","v":761.99999999999989},{"$f":"Background!I167","v":0},{"$f":"Background!J167","v":0},{"$f":"Background!K167","v":742.66285702342816},{"$f":"Background!L167","v":742.66285702342816},{"$f":"Background!M167","v":524596.96551724221},{"$f":"Background!P167","v":1.0837143304954414E-6},{"$f":"Background!Q167","v":307.33714189285672},{"$f":"Background!R167","v":152616.08032322151},{"$f":"Background!U167","v":77.412857651999957},{"$f":"Background!V167","v":0},{"$f":"Background!W167","v":-9.6750000628571318},{"$f":"Background!X167","v":1.0837143304954414E-6}]
[]
[null,null,"Biomass investment","Battery investment","Diesel investment","Project investment","Grid investment","Other investment"]
[null,"Initial Investment [PHP]",{"$f":"'Calc Biomass'!B39","v":0},{"$f":"'Calc Biomass'!B41","v":2.7000000000000002E-9},{"$f":"'Calc Biomass'!B40","v":0},{"$f":"'Calc Biomass'!B60","v":500000},{"$f":"'Calc Biomass'!B67","v":0},{"$f":"'Calc Biomass'!B60","v":500000}]
[]
[null,"Yearly cost results [PHP]"]
[null,"Year","Biomass OPEX",{"$f":"Background!N144","v":"Biomass feedstock  costs"},"Battery OPEX",{"$f":"Background!P32","v":"Diesel OPEX "},{"$f":"Background!Q32","v":"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,{"$f":"Background!O145","v":1499158.1369178083},{"$f":"Background!N145","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S145","v":860808.60815679969},{"$f":"Background!T145","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$50+C31+D31,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$59+E31,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B31,F31+G31+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$71+H31,0)","v":0},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B31,'Calc Biomass'!$B$64+I31,0)","v":0}]
[null,2,{"$f":"Background!O146","v":1499158.1369178083},{"$f":"Background!N146","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S146","v":860808.60815679969},{"$f":"Background!T146","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$50+C32+D32,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$59+E32,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B32,F32+G32+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$71+H32,0)","v":0},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B32,'Calc Biomass'!$B$64+I32,0)","v":0}]
[null,3,{"$f":"Background!O147","v":1499158.1369178083},{"$f":"Background!N147","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S147","v":860808.60815679969},{"$f":"Background!T147","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$50+C33+D33,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$59+E33,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B33,F33+G33+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$71+H33,0)","v":0},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B33,'Calc Biomass'!$B$64+I33,0)","v":0}]
[null,4,{"$f":"Background!O148","v":1499158.1369178083},{"$f":"Background!N148","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S148","v":860808.60815679969},{"$f":"Background!T148","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$50+C34+D34,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$59+E34,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B34,F34+G34+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$71+H34,0)","v":0},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B34,'Calc Biomass'!$B$64+I34,0)","v":0}]
[null,5,{"$f":"Background!O149","v":1499158.1369178083},{"$f":"Background!N149","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S149","v":860808.60815679969},{"$f":"Background!T149","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$50+C35+D35,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$59+E35,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B35,F35+G35+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$71+H35,0)","v":0},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B35,'Calc Biomass'!$B$64+I35,0)","v":0}]
[null,6,{"$f":"Background!O150","v":1499158.1369178083},{"$f":"Background!N150","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S150","v":860808.60815679969},{"$f":"Background!T150","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$50+C36+D36,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$59+E36,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B36,F36+G36+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$71+H36,0)","v":0},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B36,'Calc Biomass'!$B$64+I36,0)","v":0}]
[null,7,{"$f":"Background!O151","v":1499158.1369178083},{"$f":"Background!N151","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S151","v":860808.60815679969},{"$f":"Background!T151","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$50+C37+D37,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$59+E37,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B37,F37+G37+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$71+H37,0)","v":0},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B37,'Calc Biomass'!$B$64+I37,0)","v":0}]
[null,8,{"$f":"Background!O152","v":1499158.1369178083},{"$f":"Background!N152","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S152","v":860808.60815679969},{"$f":"Background!T152","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$50+C38+D38,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$59+E38,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B38,F38+G38+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$71+H38,0)","v":0},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B38,'Calc Biomass'!$B$64+I38,0)","v":0}]
[null,9,{"$f":"Background!O153","v":1499158.1369178083},{"$f":"Background!N153","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S153","v":860808.60815679969},{"$f":"Background!T153","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$50+C39+D39,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$59+E39,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B39,F39+G39+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$71+H39,0)","v":0},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B39,'Calc Biomass'!$B$64+I39,0)","v":0}]
[null,10,{"$f":"Background!O154","v":1499158.1369178083},{"$f":"Background!N154","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S154","v":860808.60815679969},{"$f":"Background!T154","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$50+C40+D40,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$59+E40,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B40,F40+G40+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$71+H40,0)","v":0},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B40,'Calc Biomass'!$B$64+I40,0)","v":0}]
[null,11,{"$f":"Background!O155","v":1499158.1369178083},{"$f":"Background!N155","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S155","v":860808.60815679969},{"$f":"Background!T155","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$50+C41+D41,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$59+E41,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B41,F41+G41+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$71+H41,0)","v":0},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B41,'Calc Biomass'!$B$64+I41,0)","v":0}]
[null,12,{"$f":"Background!O156","v":1499158.1369178083},{"$f":"Background!N156","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S156","v":860808.60815679969},{"$f":"Background!T156","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$50+C42+D42,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$59+E42,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B42,F42+G42+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$71+H42,0)","v":0},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B42,'Calc Biomass'!$B$64+I42,0)","v":0}]
[null,13,{"$f":"Background!O157","v":1499158.1369178083},{"$f":"Background!N157","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S157","v":860808.60815679969},{"$f":"Background!T157","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$50+C43+D43,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$59+E43,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B43,F43+G43+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$71+H43,0)","v":0},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B43,'Calc Biomass'!$B$64+I43,0)","v":0}]
[null,14,{"$f":"Background!O158","v":1499158.1369178083},{"$f":"Background!N158","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S158","v":860808.60815679969},{"$f":"Background!T158","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$50+C44+D44,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$59+E44,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B44,F44+G44+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$71+H44,0)","v":0},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B44,'Calc Biomass'!$B$64+I44,0)","v":0}]
[null,15,{"$f":"Background!O159","v":1499158.1369178083},{"$f":"Background!N159","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S159","v":860808.60815679969},{"$f":"Background!T159","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$50+C45+D45,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$59+E45,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B45,F45+G45+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$71+H45,0)","v":0},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B45,'Calc Biomass'!$B$64+I45,0)","v":0}]
[null,16,{"$f":"Background!O160","v":1499158.1369178083},{"$f":"Background!N160","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S160","v":860808.60815679969},{"$f":"Background!T160","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$50+C46+D46,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$59+E46,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B46,F46+G46+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$71+H46,0)","v":0},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B46,'Calc Biomass'!$B$64+I46,0)","v":0}]
[null,17,{"$f":"Background!O161","v":1499158.1369178083},{"$f":"Background!N161","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S161","v":860808.60815679969},{"$f":"Background!T161","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$50+C47+D47,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$59+E47,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B47,F47+G47+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$71+H47,0)","v":0},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B47,'Calc Biomass'!$B$64+I47,0)","v":0}]
[null,18,{"$f":"Background!O162","v":1499158.1369178083},{"$f":"Background!N162","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S162","v":860808.60815679969},{"$f":"Background!T162","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$50+C48+D48,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$59+E48,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B48,F48+G48+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$71+H48,0)","v":0},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B48,'Calc Biomass'!$B$64+I48,0)","v":0}]
[null,19,{"$f":"Background!O163","v":1499158.1369178083},{"$f":"Background!N163","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S163","v":860808.60815679969},{"$f":"Background!T163","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$50+C49+D49,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$59+E49,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B49,F49+G49+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$71+H49,0)","v":0},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B49,'Calc Biomass'!$B$64+I49,0)","v":0}]
[null,20,{"$f":"Background!O164","v":1499158.1369178083},{"$f":"Background!N164","v":786895.44827586343},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$45,0)","v":4.0500000000000002E-11},{"$f":"Background!S164","v":860808.60815679969},{"$f":"Background!T164","v":9366462.7225284427},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$68,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$65,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$66,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$50+C50+D50,0)","v":2286053.5851936718},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$59+E50,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$168>=B50,F50+G50+'Calc Biomass'!$B$55,0)","v":10227271.330685243},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$71+H50,0)","v":0},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$62,0)","v":66939.390019830316},{"$f":"IF(Background!$B$168>=B50,'Calc Biomass'!$B$64+I50,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C31:C50,\"<>0\"),0)","v":1499158.1369178081},{"$f":"IFERROR(AVERAGEIF(D31:D50,\"<>0\"),0)","v":786895.44827586366},4.0500000000000009E-11,860808.60815679992,9366462.7225284465,0,0,0,2286053.5851936718,5.1835724323157893E-10,10227271.330685247,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"\n\n\n\n\n\n* Only the share of the RE 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 Biomass and Diesel generators could generate a surplus that is not consumed (due to the lower load limit of the generators) and dumped through a ballast load\n\n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,18.616567066643231,0.39776540612969241,501768.55656305666,103.96832913553904,25088.427828153002,217644.18597022622,85259.453383844491,335276.05798192759,118499.72884449323,872952.644954819,5538561.492472386,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,18.780346189727787,0.39430880478870317,511803.92769431818,106.04769571824981,25590.196384715444,217644.18597022622,81036.453634757752,342993.63155229774,120269.44359100141,892246.57888074429,5789914.51671925,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,19.184661292350466,0.38440873660502534,522040.00624820392,108.16864963261482,26102.000312410928,217644.18597022622,80192.934717025011,354280.92228085262,124330.92091275647,920464.80570213159,6165002.0474644741,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,19.51494677069206,0.37784822170561166,532480.80637316871,110.33202262526711,26624.040318658383,217644.18597022622,82900.331303705039,363765.72515352571,127610.77230246186,944176.81288381433,6517463.9321420509,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,19.889451490457738,0.37081243845134032,541992.9155284462,112.53866307777245,27156.521125031573,217644.18597022622,79781.84254720567,373033.13323470973,130840.77295024635,967345.33308677434,6882902.620726306,1194.382320794708]

{"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 (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$122*'Calc Biomass'!$B$2,'Input Biomass'!$F$122)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$123*'Calc Biomass'!$B$2,'Input Biomass'!$F$123)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$124*'Calc Biomass'!$B$2,'Input Biomass'!$F$124)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$125*'Calc Biomass'!$B$2,'Input Biomass'!$F$125)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$126*'Calc Biomass'!$B$2,'Input Biomass'!$F$126)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$127*'Calc Biomass'!$B$2,'Input Biomass'!$F$127)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$128*'Calc Biomass'!$B$2,'Input Biomass'!$F$128)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$129*'Calc Biomass'!$B$2,'Input Biomass'!$F$129)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$130*'Calc Biomass'!$B$2,'Input Biomass'!$F$130)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$131*'Calc Biomass'!$B$2,'Input Biomass'!$F$131)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$132*'Calc Biomass'!$B$2,'Input Biomass'!$F$132)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E122*'Calc Biomass'!$B$3/168,'Input Biomass'!$G122)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E123*'Calc Biomass'!$B$3/168,'Input Biomass'!$G123)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E124*'Calc Biomass'!$B$3/168,'Input Biomass'!$G124)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E125*'Calc Biomass'!$B$3/168,'Input Biomass'!$G125)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E126*'Calc Biomass'!$B$3/168,'Input Biomass'!$G126)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E127*'Calc Biomass'!$B$3/168,'Input Biomass'!$G127)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E128*'Calc Biomass'!$B$3/168,'Input Biomass'!$G128)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E129*'Calc Biomass'!$B$3/168,'Input Biomass'!$G129)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E130*'Calc Biomass'!$B$3/168,'Input Biomass'!$G130)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E131*'Calc Biomass'!$B$3/168,'Input Biomass'!$G131)","v":0}]
[]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E132*'Calc Biomass'!$B$3/168,'Input Biomass'!$G132)","v":0}]
[]
[]
[null,"LCOE [PHP/kWh]","Biomass-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$122*'Calc Biomass'!$B$2,'Input Biomass'!$F$122)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$123*'Calc Biomass'!$B$2,'Input Biomass'!$F$123)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$124*'Calc Biomass'!$B$2,'Input Biomass'!$F$124)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$125*'Calc Biomass'!$B$2,'Input Biomass'!$F$125)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$126*'Calc Biomass'!$B$2,'Input Biomass'!$F$126)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$127*'Calc Biomass'!$B$2,'Input Biomass'!$F$127)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$128*'Calc Biomass'!$B$2,'Input Biomass'!$F$128)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$129*'Calc Biomass'!$B$2,'Input Biomass'!$F$129)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$130*'Calc Biomass'!$B$2,'Input Biomass'!$F$130)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$131*'Calc Biomass'!$B$2,'Input Biomass'!$F$131)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$132*'Calc Biomass'!$B$2,'Input Biomass'!$F$132)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E122*'Calc Biomass'!$B$3/168,'Input Biomass'!$G122)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E123*'Calc Biomass'!$B$3/168,'Input Biomass'!$G123)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E124*'Calc Biomass'!$B$3/168,'Input Biomass'!$G124)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E125*'Calc Biomass'!$B$3/168,'Input Biomass'!$G125)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E126*'Calc Biomass'!$B$3/168,'Input Biomass'!$G126)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E127*'Calc Biomass'!$B$3/168,'Input Biomass'!$G127)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E128*'Calc Biomass'!$B$3/168,'Input Biomass'!$G128)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E129*'Calc Biomass'!$B$3/168,'Input Biomass'!$G129)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E130*'Calc Biomass'!$B$3/168,'Input Biomass'!$G130)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E131*'Calc Biomass'!$B$3/168,'Input Biomass'!$G131)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E132*'Calc Biomass'!$B$3/168,'Input Biomass'!$G132)","v":0}]
[]
[null,"RE-Share","Biomass-Size (new)"]
[null,"Battery-Capacity",{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$122*'Calc Biomass'!$B$2,'Input Biomass'!$F$122)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$123*'Calc Biomass'!$B$2,'Input Biomass'!$F$123)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$124*'Calc Biomass'!$B$2,'Input Biomass'!$F$124)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$125*'Calc Biomass'!$B$2,'Input Biomass'!$F$125)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$126*'Calc Biomass'!$B$2,'Input Biomass'!$F$126)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$127*'Calc Biomass'!$B$2,'Input Biomass'!$F$127)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$128*'Calc Biomass'!$B$2,'Input Biomass'!$F$128)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$129*'Calc Biomass'!$B$2,'Input Biomass'!$F$129)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$130*'Calc Biomass'!$B$2,'Input Biomass'!$F$130)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$131*'Calc Biomass'!$B$2,'Input Biomass'!$F$131)","v":0},{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$D$132*'Calc Biomass'!$B$2,'Input Biomass'!$F$132)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E$122*'Calc Biomass'!$B$3/168,'Input Biomass'!$G$122)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E123*'Calc Biomass'!$B$3/168,'Input Biomass'!$G123)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E124*'Calc Biomass'!$B$3/168,'Input Biomass'!$G124)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E125*'Calc Biomass'!$B$3/168,'Input Biomass'!$G125)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E126*'Calc Biomass'!$B$3/168,'Input Biomass'!$G126)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E127*'Calc Biomass'!$B$3/168,'Input Biomass'!$G127)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E128*'Calc Biomass'!$B$3/168,'Input Biomass'!$G128)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E129*'Calc Biomass'!$B$3/168,'Input Biomass'!$G129)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E130*'Calc Biomass'!$B$3/168,'Input Biomass'!$G130)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E131*'Calc Biomass'!$B$3/168,'Input Biomass'!$G131)","v":0}]
[null,{"$f":"IF('Input Biomass'!$D$118=Background!$M$1,'Input Biomass'!$E132*'Calc Biomass'!$B$3/168,'Input Biomass'!$G132)","v":0}]

{"sheet":"Calc Biomass","index":17,"n_rows":170,"n_cols":51,"rows_kept":170,"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","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","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT of Batt","RT req. -Biomass-Batt","Diesel req. total","Diesel generation","Gen Efficiency ","L/kwh","Gen Consumption [L]","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  direct use","Biomass battcharge","Diesel use direct","Diesel surplus","Diesel battcharge","Diesel discharged","Diesel excess","biomass surplus","Biomass excess","Biomass electricity used","Diesel electricity used"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B12+(AM2/B8),0.7)","v":0.19999999999999996},{"$f":"MAX(AM6-AM8,0)*B10","v":0},null,null,null,null,null,null,{"$f":"MIN(-SUM(AS3:AS170),SUM(AJ3:AJ171))","v":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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H3=0,0,MIN((H3/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H3/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I3>0,Background!$BF$6/I3,0)","v":0},{"$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-AL2)*$B$8)","v":0},{"$f":"MAX(O3,0)","v":0},{"$f":"MIN(S3/$B$11,$B$8*$B$9/$B$11)","v":0},{"$f":"MAX(MIN(T3,(AL2-$B$12)*$B$8),0)","v":0},{"$f":"U3*$B$11","v":0},{"$f":"ROUND(MAX(0,O3-V3),5)","v":0},{"$f":"MIN($B$9*$B$8,(AL2-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,L3-M3-X3)","v":0},{"$f":"MAX(W3,Y3)","v":0},{"$f":"IF(Z3<=0,0,MIN(MAX(Z3,$D$107),$D$108))","v":0},{"$f":"IF(AA3=0,0,MIN((AA3/$D$109)/(($D$113+$D$114*(AA3/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB3>0,Background!$M$22/AB3,0)","v":0},{"$f":"AC3*AA3","v":0},{"$f":"AA3+H3-G3","v":0},{"$f":"IF(AE3>0,MIN(AE3*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF3/$B$8,1-AL2))","v":0},{"$f":"IF(AE3<0,MAX(AE3/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH3/$B$8,-1*(AL2-$B$12)))","v":0},{"$f":"AI3*-$B$8*$B$11","v":0},{"$f":"AG3*-$B$8","v":0},{"$f":"MIN(1,AL2+AI3+AG3)","v":0.19999999999999996},"initial Batt. used",{"$f":"MAX(G3-H3-AA3-AJ3,0)","v":0},{"$f":"MAX(G3-AA3-AN3-AJ3,0)","v":0},{"$f":"MAX(AK3,-1*(H3-AO3))","v":0},{"$f":"G3-AO3-AJ3-AN3","v":0},{"$f":"AA3-AQ3","v":0},{"$f":"MAX(AK3-AP3,-1*AR3)","v":0},null,{"$f":"-1*(AR3+AS3)","v":0},{"$f":"H3-AO3","v":0},{"$f":"-1*(AV3+AP3)","v":0},{"$f":"AO3-AP3","v":0},{"$f":"AQ3-AS3","v":0}]
["Losses ",{"$f":"IF('Input Biomass'!D65=\"Default\",'Input Biomass'!D71,'Input Biomass'!E71)","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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H4=0,0,MIN((H4/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H4/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I4>0,Background!$BF$6/I4,0)","v":0},{"$f":"J4*H4","v":0},0,{"$f":"H4","v":0},{"$f":"L4-M4","v":0},0,{"$f":"MIN(O4,0)","v":0},{"$f":"MAX(P4*$B$10,-1*$B$8*$B$9*$B$10)","v":0},0,{"$f":"MAX(O4,0)","v":0},{"$f":"MIN(S4/$B$11,$B$8*$B$9/$B$11)","v":0},0,{"$f":"U4*$B$11","v":0},{"$f":"ROUND(MAX(0,O4-V4),5)","v":0},{"$f":"MIN($B$9*$B$8,(AL3-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,L4-M4-X4)","v":0},0,{"$f":"IF(Z4<=0,0,MIN(MAX(Z4,$D$107),$D$108))","v":0},{"$f":"IF(AA4=0,0,MIN((AA4/$D$109)/(($D$113+$D$114*(AA4/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB4>0,Background!$M$22/AB4,0)","v":0},{"$f":"AC4*AA4","v":0},0,{"$f":"IF(AE4>0,MIN(AE4*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF4/$B$8,1-AL3))","v":0},{"$f":"IF(AE4<0,MAX(AE4/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH4/$B$8,-1*(AL3-$B$12)))","v":0},{"$f":"AI4*-$B$8*$B$11","v":0},0,{"$f":"MIN(1,AL3+AI4+AG4)","v":0.19999999999999996},{"$f":"MAX(0,SUM(AJ3:AJ170)-(-1*SUM(AK3:AK170)))","v":0},0,0,0,0,{"$f":"AA4-AQ4","v":0},{"$f":"MAX(AK4-AP4,-1*AR4)","v":0},null,{"$f":"-1*(AR4+AS4)","v":0},{"$f":"H4-AO4","v":0},{"$f":"-1*(AV4+AP4)","v":0},{"$f":"AO4-AP4","v":0},{"$f":"AQ4-AS4","v":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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H5=0,0,MIN((H5/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H5/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I5>0,Background!$BF$6/I5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB5>0,Background!$M$22/AB5,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,"RE excess ",0,0,0,0,0,0,null,0,0,0,0,0]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},{"$f":"F6*(1+$B$4)","v":0},{"$f":"IF(G6<=0,0,MIN(MAX(G6,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H6=0,0,MIN((H6/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H6/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I6>0,Background!$BF$6/I6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB6>0,Background!$M$22/AB6,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,{"$f":"-1*SUM(P3:P170)","v":0},0,0,0,0,0,0,null,0,0,0,0,{"$f":"AQ6-AS6","v":0}]
["Biomass capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!$D$22,'Input Biomass'!$E$22))","v":0},null,null,5,{"$f":"'Existing Load'!J11","v":0},0,{"$f":"IF(G7<=0,0,MIN(MAX(G7,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H7=0,0,MIN((H7/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H7/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I7>0,Background!$BF$6/I7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB7>0,Background!$M$22/AB7,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,"Residual ",0,0,0,0,0,0,null,0,0,0,0,0]
["Battery capacity",{"$f":"MAX(IF(Background!U2,Background!U4,IF('Input Biomass'!$D$59=\"Default\",'Input Biomass'!$D$61,'Input Biomass'!$E$61)),0.0000000000001)","v":1E-13},null,null,6,{"$f":"'Existing Load'!J12","v":0},0,{"$f":"IF(G8<=0,0,MIN(MAX(G8,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H8=0,0,MIN((H8/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H8/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I8>0,Background!$BF$6/I8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB8>0,Background!$M$22/AB8,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,{"$f":"SUM(S3:S170)","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
["C-rate 1: ",{"$f":"IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D53,'Input Biomass'!E53)","v":1},null,null,7,{"$f":"'Existing Load'!J13","v":0},{"$f":"F9*(1+$B$4)","v":0},{"$f":"IF(G9<=0,0,MIN(MAX(G9,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H9=0,0,MIN((H9/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H9/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I9>0,Background!$BF$6/I9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB9>0,Background!$M$22/AB9,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Charge efficiency",{"$f":"IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D55,'Input Biomass'!E55)","v":0.9},null,null,8,{"$f":"'Existing Load'!J14","v":0},0,{"$f":"IF(G10<=0,0,MIN(MAX(G10,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H10=0,0,MIN((H10/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H10/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I10>0,Background!$BF$6/I10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MAX(0,O10-V10),5)","v":0},0,0,0,0,0,{"$f":"IF(AB10>0,Background!$M$22/AB10,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Discharge efficiency",{"$f":"IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D56,'Input Biomass'!E56)","v":0.9},null,null,9,{"$f":"'Existing Load'!J15","v":0},0,{"$f":"IF(G11<=0,0,MIN(MAX(G11,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H11=0,0,MIN((H11/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H11/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I11>0,Background!$BF$6/I11,0)","v":0},0,0,0,0,{"$f":"G11-H11","v":0},0,{"$f":"MAX(P11*$B$10,-1*$B$8*$B$9*$B$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB11>0,Background!$M$22/AB11,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["min SOC",{"$f":"(1-IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D54,'Input Biomass'!E54))","v":0.19999999999999996},null,null,10,{"$f":"'Existing Load'!J16","v":0},0,{"$f":"IF(G12<=0,0,MIN(MAX(G12,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H12=0,0,MIN((H12/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H12/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I12>0,Background!$BF$6/I12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB12>0,Background!$M$22/AB12,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel capacity",{"$f":"IF('Input Biomass'!D39=\"Default\",'Input Biomass'!D42,'Input Biomass'!E42)","v":0},null,null,11,{"$f":"'Existing Load'!J17","v":0},0,{"$f":"IF(G13<=0,0,MIN(MAX(G13,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H13=0,0,MIN((H13/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H13/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I13>0,Background!$BF$6/I13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($B$9*$B$8,(AL12-$B$12)*$B$8*$B$11)","v":0},0,0,0,0,{"$f":"IF(AB13>0,Background!$M$22/AB13,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Rotating mass",{"$f":"IF('Input Biomass'!D65=\"Default\",'Input Biomass'!D72,'Input Biomass'!E72)","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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H14=0,0,MIN((H14/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H14/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I14>0,Background!$BF$6/I14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(MAX(0,O14-V14),5)","v":0},0,0,0,0,0,{"$f":"IF(AB14>0,Background!$M$22/AB14,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Distribution losses",{"$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,{"$f":"IF(G15<=0,0,MIN(MAX(G15,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H15=0,0,MIN((H15/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H15/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I15>0,Background!$BF$6/I15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB15>0,Background!$M$22/AB15,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass generation",{"$f":"SUM(H$2:H$170)","v":0},null,null,14,{"$f":"'Existing Load'!J20","v":0},0,{"$f":"IF(G16<=0,0,MIN(MAX(G16,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H16=0,0,MIN((H16/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H16/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I16>0,Background!$BF$6/I16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB16>0,Background!$M$22/AB16,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Battery discharge ",{"$f":"SUM(AJ3:AJ170)","v":0},null,null,15,{"$f":"'Existing Load'!J21","v":0},0,{"$f":"IF(G17<=0,0,MIN(MAX(G17,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H17=0,0,MIN((H17/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H17/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I17>0,Background!$BF$6/I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB17>0,Background!$M$22/AB17,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel generation",{"$f":"SUM(AA3:AA170)","v":0},null,null,16,{"$f":"'Existing Load'!J22","v":0},0,{"$f":"IF(G18<=0,0,MIN(MAX(G18,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H18=0,0,MIN((H18/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H18/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I18>0,Background!$BF$6/I18,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MIN(S18/$B$11,$B$8*$B$9/$B$11)","v":0},0,{"$f":"U18*$B$11","v":0},0,0,0,0,0,0,{"$f":"IF(AB18>0,Background!$M$22/AB18,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel fuel l/week",{"$f":"SUM(AD3:AD170)","v":0},null,null,17,{"$f":"'Existing Load'!J23","v":0},0,{"$f":"IF(G19<=0,0,MIN(MAX(G19,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H19=0,0,MIN((H19/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H19/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I19>0,Background!$BF$6/I19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB19>0,Background!$M$22/AB19,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel fuel l/year",{"$f":"B19*8760/168","v":0},null,null,18,{"$f":"'Existing Load'!J24","v":0},0,{"$f":"IF(G20<=0,0,MIN(MAX(G20,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H20=0,0,MIN((H20/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H20/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I20>0,Background!$BF$6/I20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB20>0,Background!$M$22/AB20,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass from batt. ",{"$f":"IF(B18=0,B17,MIN(-1*SUM(AP$3:AP$170)+AM$4,B17))","v":0},null,null,19,{"$f":"'Existing Load'!J25","v":0},0,{"$f":"IF(G21<=0,0,MIN(MAX(G21,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H21=0,0,MIN((H21/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H21/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I21>0,Background!$BF$6/I21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB21>0,Background!$M$22/AB21,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass feedstock kg/year",{"$f":"SUM(K$3:K$170)*8760/168","v":0},null,null,20,{"$f":"'Existing Load'!J26","v":0},0,{"$f":"IF(G22<=0,0,MIN(MAX(G22,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H22=0,0,MIN((H22/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H22/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I22>0,Background!$BF$6/I22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB22>0,Background!$M$22/AB22,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass capacity new",{"$f":"IF(Background!U$2,Background!U$5,IF('Input Biomass'!$D$16=\"Default\",'Input Biomass'!$D$21,'Input Biomass'!$E$21))","v":0},null,null,21,{"$f":"'Existing Load'!J27","v":0},0,{"$f":"IF(G23<=0,0,MIN(MAX(G23,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H23=0,0,MIN((H23/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H23/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I23>0,Background!$BF$6/I23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB23>0,Background!$M$22/AB23,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass Capex specific",{"$f":"IF('Input Biomass'!$D3=\"Default\",'Input Biomass'!$D7,'Input Biomass'!$E7)","v":271537.5},null,null,22,{"$f":"'Existing Load'!J28","v":0},0,{"$f":"IF(G24<=0,0,MIN(MAX(G24,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H24=0,0,MIN((H24/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H24/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I24>0,Background!$BF$6/I24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB24>0,Background!$M$22/AB24,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass OPEX var specific",{"$f":"IF('Input Biomass'!D3=\"Default\",'Input Biomass'!D8,'Input Biomass'!E8)","v":0.22836999999999999},null,null,23,{"$f":"'Existing Load'!J29","v":0},0,{"$f":"IF(G25<=0,0,MIN(MAX(G25,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H25=0,0,MIN((H25/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H25/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I25>0,Background!$BF$6/I25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB25>0,Background!$M$22/AB25,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass OPEX fix specific",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!D9,'Input Biomass'!E9)","v":12898.031250000002},null,null,24,{"$f":"'Existing Load'!J30","v":0},0,{"$f":"IF(G26<=0,0,MIN(MAX(G26,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H26=0,0,MIN((H26/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H26/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I26>0,Background!$BF$6/I26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB26>0,Background!$M$22/AB26,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(1,AL25+AI26+AG26)","v":0.19999999999999996},null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel Capex specific",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D31,'Input Biomass'!E31)","v":30000},null,null,25,{"$f":"IF(E27-E3=24,F3,\"\")","v":0},0,{"$f":"IF(G27<=0,0,MIN(MAX(G27,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H27=0,0,MIN((H27/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H27/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I27>0,Background!$BF$6/I27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB27>0,Background!$M$22/AB27,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel OPEX var specific",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D32,'Input Biomass'!E32)","v":2.5},null,null,26,{"$f":"IF(E28-E4=24,F4,\"\")","v":0},0,{"$f":"IF(G28<=0,0,MIN(MAX(G28,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H28=0,0,MIN((H28/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H28/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I28>0,Background!$BF$6/I28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB28>0,Background!$M$22/AB28,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Battery Capex specific",{"$f":"IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D51,'Input Biomass'!E51)","v":27000},null,null,27,{"$f":"IF(E29-E5=24,F5,\"\")","v":0},0,{"$f":"IF(G29<=0,0,MIN(MAX(G29,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H29=0,0,MIN((H29/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H29/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I29>0,Background!$BF$6/I29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB29>0,Background!$M$22/AB29,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Battery OPEX fix specific",{"$f":"IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D52,'Input Biomass'!E52)","v":405},null,null,28,0,0,{"$f":"IF(G30<=0,0,MIN(MAX(G30,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H30=0,0,MIN((H30/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H30/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I30>0,Background!$BF$6/I30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB30>0,Background!$M$22/AB30,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass Feedstock costs specific",{"$f":"IF('Input Biomass'!$D$3=\"Default\",'Input Biomass'!D13,'Input Biomass'!E13)","v":1.5},null,null,29,0,0,{"$f":"IF(G31<=0,0,MIN(MAX(G31,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H31=0,0,MIN((H31/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H31/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I31>0,Background!$BF$6/I31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB31>0,Background!$M$22/AB31,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Fuel start",{"$f":"IF('Input Biomass'!$D$27=\"Default\",'Input Biomass'!$D$35,'Input Biomass'!$E$35)","v":35},null,null,30,0,0,{"$f":"IF(G32<=0,0,MIN(MAX(G32,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H32=0,0,MIN((H32/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H32/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I32>0,Background!$BF$6/I32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB32>0,Background!$M$22/AB32,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Fuel increase",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D36,'Input Biomass'!E36)","v":0.03},null,null,31,{"$f":"IF(E33-E9=24,F9,\"\")","v":0},0,{"$f":"IF(G33<=0,0,MIN(MAX(G33,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H33=0,0,MIN((H33/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H33/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I33>0,Background!$BF$6/I33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB33>0,Background!$M$22/AB33,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Fuel costs ",{"$f":"IF(Background!W2,'Calc Biomass'!B32*(1+'Calc Biomass'!B33)^(Background!B56-1),IF(Background!U2,fuel_costs(B32,B33,B35),B32))","v":35},null,null,32,{"$f":"IF(E34-E10=24,F10,\"\")","v":0},0,{"$f":"IF(G34<=0,0,MIN(MAX(G34,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H34=0,0,MIN((H34/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H34/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I34>0,Background!$BF$6/I34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB34>0,Background!$M$22/AB34,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Project duration",{"$f":"IF('Input Biomass'!D65=\"Default\",'Input Biomass'!D70,'Input Biomass'!E70)","v":20},null,null,33,0,0,{"$f":"IF(G35<=0,0,MIN(MAX(G35,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H35=0,0,MIN((H35/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H35/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I35>0,Background!$BF$6/I35,0)","v":0},0,{"$f":"G35*$B$14","v":0},0,0,{"$f":"G35-H35","v":0},0,0,{"$f":"MAX(Q35,-(1-AL34)*$B$8)","v":0},0,0,{"$f":"MAX(MIN(T35,(AL34-$B$12)*$B$8),0)","v":0},0,0,0,0,{"$f":"MAX(W35,Y35)","v":0},0,0,{"$f":"IF(AB35>0,Background!$M$22/AB35,0)","v":0},0,{"$f":"AA35+H35-G35","v":0},0,0,0,0,0,0,0.19999999999999996,null,{"$f":"MAX(G35-H35-AA35-AJ35,0)","v":0},{"$f":"MAX(G35-AA35-AN35-AJ35,0)","v":0},{"$f":"MAX(AK35,-1*(H35-AO35))","v":0},{"$f":"G35-AO35-AJ35-AN35","v":0},0,0,null,0,0,0,0,0]
["Fuel l/kWh",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D34,'Input Biomass'!E34)","v":0.33},null,null,34,0,0,{"$f":"IF(G36<=0,0,MIN(MAX(G36,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H36=0,0,MIN((H36/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H36/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I36>0,Background!$BF$6/I36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB36>0,Background!$M$22/AB36,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel OPEX fix",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D33,'Input Biomass'!E33)","v":300},null,null,35,{"$f":"IF(E37-E13=24,F13,\"\")","v":0},0,{"$f":"IF(G37<=0,0,MIN(MAX(G37,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H37=0,0,MIN((H37/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H37/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I37>0,Background!$BF$6/I37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB37>0,Background!$M$22/AB37,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass capacity existing eligible",{"$f":"IF('Input Biomass'!D16=\"Default\",'Input Biomass'!D19,'Input Biomass'!E19)","v":0},null,null,36,0,0,{"$f":"IF(G38<=0,0,MIN(MAX(G38,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H38=0,0,MIN((H38/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H38/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I38>0,Background!$BF$6/I38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB38>0,Background!$M$22/AB38,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass Capex",{"$f":"B23*B24","v":0},null,null,37,{"$f":"IF(E39-E15=24,F15,\"\")","v":0},0,{"$f":"IF(G39<=0,0,MIN(MAX(G39,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H39=0,0,MIN((H39/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H39/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I39>0,Background!$BF$6/I39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB39>0,Background!$M$22/AB39,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel Capex",{"$f":"B13*B27","v":0},null,null,38,0,0,{"$f":"IF(G40<=0,0,MIN(MAX(G40,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H40=0,0,MIN((H40/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H40/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I40>0,Background!$BF$6/I40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB40>0,Background!$M$22/AB40,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Battery Capex",{"$f":"B8*B29","v":2.7000000000000002E-9},null,null,39,0,0,{"$f":"IF(G41<=0,0,MIN(MAX(G41,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H41=0,0,MIN((H41/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H41/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I41>0,Background!$BF$6/I41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB41>0,Background!$M$22/AB41,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass OPEX fix yearly",{"$f":"B26*B7","v":0},null,null,40,0,0,{"$f":"IF(G42<=0,0,MIN(MAX(G42,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H42=0,0,MIN((H42/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H42/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I42>0,Background!$BF$6/I42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB42>0,Background!$M$22/AB42,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass OPEX var yearly",{"$f":"B25*8760/168*B16","v":0},null,null,41,0,0,{"$f":"IF(G43<=0,0,MIN(MAX(G43,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H43=0,0,MIN((H43/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H43/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I43>0,Background!$BF$6/I43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB43>0,Background!$M$22/AB43,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel OPEX var yearly",{"$f":"B18*8760/168*B28","v":0},null,null,42,0,0,{"$f":"IF(G44<=0,0,MIN(MAX(G44,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H44=0,0,MIN((H44/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H44/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I44>0,Background!$BF$6/I44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB44>0,Background!$M$22/AB44,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Battery OPEX fix yearly",{"$f":"B30*B8","v":4.0500000000000002E-11},null,null,43,0,{"$f":"F45*(1+$B$4)","v":0},{"$f":"IF(G45<=0,0,MIN(MAX(G45,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H45=0,0,MIN((H45/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H45/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I45>0,Background!$BF$6/I45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB45>0,Background!$M$22/AB45,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Fuel costs total yearly",{"$f":"B34*B19*8760/168","v":0},null,null,44,0,0,{"$f":"IF(G46<=0,0,MIN(MAX(G46,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H46=0,0,MIN((H46/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H46/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I46>0,Background!$BF$6/I46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB46>0,Background!$M$22/AB46,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel OPEX fix yearly",{"$f":"B37*B13","v":0},null,null,45,0,0,{"$f":"IF(G47<=0,0,MIN(MAX(G47,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H47=0,0,MIN((H47/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H47/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I47>0,Background!$BF$6/I47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB47>0,Background!$M$22/AB47,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass lifetime",{"$f":"IF('Input Biomass'!D3=\"Default\",'Input Biomass'!D14,'Input Biomass'!E14)","v":10},null,null,46,0,0,{"$f":"IF(G48<=0,0,MIN(MAX(G48,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H48=0,0,MIN((H48/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H48/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I48>0,Background!$BF$6/I48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB48>0,Background!$M$22/AB48,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass CRF",{"$f":"B77*POWER(1+B77,B48)/(POWER(1+B77,B48)-1)","v":0.17698416415984405},null,null,47,0,0,{"$f":"IF(G49<=0,0,MIN(MAX(G49,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H49=0,0,MIN((H49/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H49/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I49>0,Background!$BF$6/I49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB49>0,Background!$M$22/AB49,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass Ann",{"$f":"B49*B39","v":0},null,null,48,0,0,{"$f":"IF(G50<=0,0,MIN(MAX(G50,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H50=0,0,MIN((H50/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H50/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I50>0,Background!$BF$6/I50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB50>0,Background!$M$22/AB50,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass Opex total yearly",{"$f":"B42+B43","v":0},null,null,49,0,0,{"$f":"IF(G51<=0,0,MIN(MAX(G51,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H51=0,0,MIN((H51/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H51/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I51>0,Background!$BF$6/I51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB51>0,Background!$M$22/AB51,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel Excess ",{"$f":"SUM(AR3:AR170)+SUM(AS3:AS170)","v":0},null,null,50,0,0,{"$f":"IF(G52<=0,0,MIN(MAX(G52,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H52=0,0,MIN((H52/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H52/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I52>0,Background!$BF$6/I52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB52>0,Background!$M$22/AB52,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel lifetime",{"$f":"IF('Input Biomass'!D27=\"Default\",'Input Biomass'!D37,'Input Biomass'!E37)","v":10},null,null,51,0,0,{"$f":"IF(G53<=0,0,MIN(MAX(G53,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H53=0,0,MIN((H53/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H53/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I53>0,Background!$BF$6/I53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB53>0,Background!$M$22/AB53,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel CRF",{"$f":"B77*POWER(1+B77,B53)/(POWER(1+B77,B53)-1)","v":0.17698416415984405},null,null,52,0,0,{"$f":"IF(G54<=0,0,MIN(MAX(G54,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H54=0,0,MIN((H54/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H54/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I54>0,Background!$BF$6/I54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB54>0,Background!$M$22/AB54,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel Ann",{"$f":"B54*B40","v":0},null,null,53,{"$f":"IF(E55-E31=24,F31,\"\")","v":0},0,{"$f":"IF(G55<=0,0,MIN(MAX(G55,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H55=0,0,MIN((H55/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H55/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I55>0,Background!$BF$6/I55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB55>0,Background!$M$22/AB55,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel Opex total",{"$f":"B47+B44","v":0},null,null,54,{"$f":"IF(E56-E32=24,F32,\"\")","v":0},0,{"$f":"IF(G56<=0,0,MIN(MAX(G56,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H56=0,0,MIN((H56/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H56/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I56>0,Background!$BF$6/I56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB56>0,Background!$M$22/AB56,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Bat lifetime",{"$f":"IF('Input Biomass'!D47<>\"Individual\",'Input Biomass'!D57,'Input Biomass'!E57)","v":10},null,null,55,0,0,{"$f":"IF(G57<=0,0,MIN(MAX(G57,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H57=0,0,MIN((H57/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H57/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I57>0,Background!$BF$6/I57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB57>0,Background!$M$22/AB57,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Bat CRF",{"$f":"B77*POWER(1+B77,B57)/(POWER(1+B77,B57)-1)","v":0.17698416415984405},null,null,56,0,0,{"$f":"IF(G58<=0,0,MIN(MAX(G58,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H58=0,0,MIN((H58/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H58/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I58>0,Background!$BF$6/I58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB58>0,Background!$M$22/AB58,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Bat Ann",{"$f":"B58*B41","v":4.7785724323157902E-10},null,null,57,0,0,{"$f":"IF(G59<=0,0,MIN(MAX(G59,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H59=0,0,MIN((H59/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H59/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I59>0,Background!$BF$6/I59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB59>0,Background!$M$22/AB59,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Project CAPEX",{"$f":"IF('Input Biomass'!D65<>\"Individual\",'Input Biomass'!D74,'Input Biomass'!E74)","v":500000},null,null,58,0,0,{"$f":"IF(G60<=0,0,MIN(MAX(G60,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H60=0,0,MIN((H60/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H60/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I60>0,Background!$BF$6/I60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB60>0,Background!$M$22/AB60,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Project CRF",{"$f":"B77*POWER(1+B77,B35)/(POWER(1+B77,B35)-1)","v":0.13387878003966064},null,null,59,0,0,{"$f":"IF(G61<=0,0,MIN(MAX(G61,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H61=0,0,MIN((H61/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H61/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I61>0,Background!$BF$6/I61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB61>0,Background!$M$22/AB61,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Project Ann",{"$f":"B60*B61","v":66939.390019830316},null,null,60,0,0,{"$f":"IF(G62<=0,0,MIN(MAX(G62,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H62=0,0,MIN((H62/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H62/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I62>0,Background!$BF$6/I62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB62>0,Background!$M$22/AB62,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Other CAPEX",{"$f":"IF('Input Biomass'!D65<>\"Individual\",'Input Biomass'!D75,'Input Biomass'!E75)","v":0},null,null,61,0,0,{"$f":"IF(G63<=0,0,MIN(MAX(G63,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H63=0,0,MIN((H63/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H63/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I63>0,Background!$BF$6/I63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB63>0,Background!$M$22/AB63,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Other Ann",{"$f":"B63*B61","v":0},null,null,62,0,0,{"$f":"IF(G64<=0,0,MIN(MAX(G64,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H64=0,0,MIN((H64/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H64/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I64>0,Background!$BF$6/I64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB64>0,Background!$M$22/AB64,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Other OPEX fix",{"$f":"IF('Input Biomass'!D65<>\"Individual\",'Input Biomass'!D76,'Input Biomass'!E76)","v":0},null,null,63,0,0,{"$f":"IF(G65<=0,0,MIN(MAX(G65,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H65=0,0,MIN((H65/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H65/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I65>0,Background!$BF$6/I65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB65>0,Background!$M$22/AB65,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Personal OPEX fix",{"$f":"IF('Input Biomass'!D65<>\"Individual\",'Input Biomass'!D77,'Input Biomass'!E77)","v":0},null,null,64,0,0,{"$f":"IF(G66<=0,0,MIN(MAX(G66,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H66=0,0,MIN((H66/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H66/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I66>0,Background!$BF$6/I66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB66>0,Background!$M$22/AB66,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Grid initial costs",{"$f":"IF('Input Biomass'!D81<>\"Individual\",'Input Biomass'!D85,'Input Biomass'!E85)","v":0},null,null,65,0,0,{"$f":"IF(G67<=0,0,MIN(MAX(G67,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H67=0,0,MIN((H67/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H67/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I67>0,Background!$BF$6/I67,0)","v":0},0,{"$f":"G67*$B$14","v":0},0,0,{"$f":"G67-H67","v":0},0,0,{"$f":"MAX(Q67,-(1-AL66)*$B$8)","v":0},0,0,{"$f":"MAX(MIN(T67,(AL66-$B$12)*$B$8),0)","v":0},0,0,0,0,{"$f":"MAX(W67,Y67)","v":0},0,0,{"$f":"IF(AB67>0,Background!$M$22/AB67,0)","v":0},0,{"$f":"AA67+H67-G67","v":0},0,0,0,0,0,{"$f":"AG67*-$B$8","v":0},0.19999999999999996,null,{"$f":"MAX(G67-H67-AA67-AJ67,0)","v":0},{"$f":"MAX(G67-AA67-AN67-AJ67,0)","v":0},{"$f":"MAX(AK67,-1*(H67-AO67))","v":0},{"$f":"G67-AO67-AJ67-AN67","v":0},{"$f":"AA67-AQ67","v":0},0,null,0,0,0,0,0]
["Grid OPEX",{"$f":"IF('Input Biomass'!D81<>\"Individual\",'Input Biomass'!D86,'Input Biomass'!E86)","v":0},null,null,66,0,{"$f":"F68*(1+$B$4)","v":0},{"$f":"IF(G68<=0,0,MIN(MAX(G68,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H68=0,0,MIN((H68/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H68/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I68>0,Background!$BF$6/I68,0)","v":0},{"$f":"J68*H68","v":0},0,{"$f":"H68","v":0},{"$f":"L68-M68","v":0},0,{"$f":"MIN(O68,0)","v":0},{"$f":"MAX(P68*$B$10,-1*$B$8*$B$9*$B$10)","v":0},0,{"$f":"MAX(O68,0)","v":0},{"$f":"MIN(S68/$B$11,$B$8*$B$9/$B$11)","v":0},0,{"$f":"U68*$B$11","v":0},{"$f":"ROUND(MAX(0,O68-V68),5)","v":0},{"$f":"MIN($B$9*$B$8,(AL67-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,L68-M68-X68)","v":0},0,{"$f":"IF(Z68<=0,0,MIN(MAX(Z68,$D$107),$D$108))","v":0},{"$f":"IF(AA68=0,0,MIN((AA68/$D$109)/(($D$113+$D$114*(AA68/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB68>0,Background!$M$22/AB68,0)","v":0},{"$f":"AC68*AA68","v":0},0,{"$f":"IF(AE68>0,MIN(AE68*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF68/$B$8,1-AL67))","v":0},{"$f":"IF(AE68<0,MAX(AE68/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH68/$B$8,-1*(AL67-$B$12)))","v":0},{"$f":"AI68*-$B$8*$B$11","v":0},0,{"$f":"MIN(1,AL67+AI68+AG68)","v":0.19999999999999996},null,0,0,0,0,0,{"$f":"MAX(AK68-AP68,-1*AR68)","v":0},null,{"$f":"-1*(AR68+AS68)","v":0},{"$f":"H68-AO68","v":0},{"$f":"-1*(AV68+AP68)","v":0},{"$f":"AO68-AP68","v":0},{"$f":"AQ68-AS68","v":0}]
["Grid lifetime",{"$f":"IF('Input Biomass'!$D$81<>\"Individual\",'Input Biomass'!D87,'Input Biomass'!E87)","v":20},null,null,67,0,0,{"$f":"IF(G69<=0,0,MIN(MAX(G69,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H69=0,0,MIN((H69/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H69/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I69>0,Background!$BF$6/I69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB69>0,Background!$M$22/AB69,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Grid CRF",{"$f":"B77*POWER(1+B77,B69)/(POWER(1+B77,B69)-1)","v":0.13387878003966064},null,null,68,0,0,{"$f":"IF(G70<=0,0,MIN(MAX(G70,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H70=0,0,MIN((H70/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H70/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I70>0,Background!$BF$6/I70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB70>0,Background!$M$22/AB70,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Grid Ann",{"$f":"B67*B70","v":0},null,null,69,0,0,{"$f":"IF(G71<=0,0,MIN(MAX(G71,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H71=0,0,MIN((H71/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H71/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I71>0,Background!$BF$6/I71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB71>0,Background!$M$22/AB71,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["biomass excess",{"$f":"SUM(AW3:AW170)","v":0},null,null,70,0,0,{"$f":"IF(G72<=0,0,MIN(MAX(G72,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H72=0,0,MIN((H72/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H72/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I72>0,Background!$BF$6/I72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB72>0,Background!$M$22/AB72,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Biomass Feedstock costs",{"$f":"B31*B22","v":0},null,null,71,0,0,{"$f":"IF(G73<=0,0,MIN(MAX(G73,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H73=0,0,MIN((H73/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H73/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I73>0,Background!$BF$6/I73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB73>0,Background!$M$22/AB73,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Opex",{"$f":"SUM(B42:B45)+B47+B65+B66+B68","v":4.0500000000000002E-11},null,null,72,0,0,{"$f":"IF(G74<=0,0,MIN(MAX(G74,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H74=0,0,MIN((H74/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H74/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I74>0,Background!$BF$6/I74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB74>0,Background!$M$22/AB74,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Diesel Fuel costs",{"$f":"B46","v":0},null,null,73,0,0,{"$f":"IF(G75<=0,0,MIN(MAX(G75,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H75=0,0,MIN((H75/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H75/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I75>0,Background!$BF$6/I75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB75>0,Background!$M$22/AB75,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Annual cons. ",{"$f":"ROUND((SUM(G3:G170)-B81)*8760/168,2)","v":0},null,null,74,0,0,{"$f":"IF(G76<=0,0,MIN(MAX(G76,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H76=0,0,MIN((H76/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H76/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I76>0,Background!$BF$6/I76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB76>0,Background!$M$22/AB76,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["WACC",{"$f":"IF('Input Biomass'!D65=\"Default\",'Input Biomass'!D69,'Input Biomass'!E69)","v":0.12},null,null,75,0,0,{"$f":"IF(G77<=0,0,MIN(MAX(G77,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H77=0,0,MIN((H77/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H77/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I77>0,Background!$BF$6/I77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB77>0,Background!$M$22/AB77,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Ann Capex",{"$f":"B59+B55+B50+B62+B64+B71","v":66939.390019830797},null,null,76,0,0,{"$f":"IF(G78<=0,0,MIN(MAX(G78,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H78=0,0,MIN((H78/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H78/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I78>0,Background!$BF$6/I78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB78>0,Background!$M$22/AB78,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["LCOE",{"$f":"IFERROR(MAX(0,(B78+B74+B75+B73)/B76),0)","v":0},null,null,77,0,0,{"$f":"IF(G79<=0,0,MIN(MAX(G79,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H79=0,0,MIN((H79/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H79/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I79>0,Background!$BF$6/I79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB79>0,Background!$M$22/AB79,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["RE Share",{"$f":"IFERROR((B83+C82)/(B82-B81),0)","v":0},null,null,78,0,0,{"$f":"IF(G80<=0,0,MIN(MAX(G80,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H80=0,0,MIN((H80/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H80/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I80>0,Background!$BF$6/I80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB80>0,Background!$M$22/AB80,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Weekly unmet load",{"$f":"SUM(AN3:AN170)","v":0},"RECS kWh",null,79,0,{"$f":"F81*(1+$B$4)","v":0},{"$f":"IF(G81<=0,0,MIN(MAX(G81,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H81=0,0,MIN((H81/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H81/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I81>0,Background!$BF$6/I81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB81>0,Background!$M$22/AB81,0)","v":0},0,0,0,{"$f":"MAX(0,MIN(AF81/$B$8,1-AL80))","v":0},0,{"$f":"MIN(0,MAX(AH81/$B$8,-1*(AL80-$B$12)))","v":0},0,0,{"$f":"MIN(1,AL80+AI81+AG81)","v":0.19999999999999996},null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly demand+losses",{"$f":"SUM(G3:G170)","v":0},{"$f":"IF('Input Biomass'!$D$91=\"Default\",'Input Biomass'!$D$96,'Input Biomass'!$E$96)/(365/7)*1000","v":19.17808219178082},null,80,0,0,{"$f":"IF(G82<=0,0,MIN(MAX(G82,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H82=0,0,MIN((H82/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H82/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I82>0,Background!$BF$6/I82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB82>0,Background!$M$22/AB82,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Biomass+ Biomass_Batt eligible",{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(C84/B7),0)","v":0},"eligible Biomass capacity",null,81,0,0,{"$f":"IF(G83<=0,0,MIN(MAX(G83,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H83=0,0,MIN((H83/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H83/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I83>0,Background!$BF$6/I83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB83>0,Background!$M$22/AB83,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Biomass total consumed",{"$f":"B86+B87","v":0},{"$f":"B23+B38","v":0},null,82,0,0,{"$f":"IF(G84<=0,0,MIN(MAX(G84,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H84=0,0,MIN((H84/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H84/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I84>0,Background!$BF$6/I84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB84>0,Background!$M$22/AB84,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Diesel consumed",{"$f":"SUM(AQ3:AQ170)","v":0},"weekly existing nn-eligible Biomass consumed",null,83,0,0,{"$f":"IF(G85<=0,0,MIN(MAX(G85,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H85=0,0,MIN((H85/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H85/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I85>0,Background!$BF$6/I85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB85>0,Background!$M$22/AB85,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Biomass consumed",{"$f":"SUM(AO3:AO170)","v":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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H86=0,0,MIN((H86/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H86/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I86>0,Background!$BF$6/I86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB86>0,Background!$M$22/AB86,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Biomass from Batt ",{"$f":"B21","v":0},"weekly existing eligible Biomass consumed",null,85,0,0,{"$f":"IF(G87<=0,0,MIN(MAX(G87,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H87=0,0,MIN((H87/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H87/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I87>0,Background!$BF$6/I87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB87>0,Background!$M$22/AB87,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly batt discharge tot",{"$f":"B17","v":0},{"$f":"IFERROR(IF(B16=0,0,B86+B87)*(B38/B7),0)","v":0},null,86,0,0,{"$f":"IF(G88<=0,0,MIN(MAX(G88,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H88=0,0,MIN((H88/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H88/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I88>0,Background!$BF$6/I88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB88>0,Background!$M$22/AB88,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Diesel from batt consumed",{"$f":"B88-B87","v":0},"weekly new Biomass consumed",null,87,0,0,{"$f":"IF(G89<=0,0,MIN(MAX(G89,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H89=0,0,MIN((H89/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H89/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I89>0,Background!$BF$6/I89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB89>0,Background!$M$22/AB89,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["weekly Diesel total consumed",{"$f":"B89+B85","v":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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H90=0,0,MIN((H90/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H90/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I90>0,Background!$BF$6/I90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB90>0,Background!$M$22/AB90,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,89,0,0,{"$f":"IF(G91<=0,0,MIN(MAX(G91,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H91=0,0,MIN((H91/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H91/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I91>0,Background!$BF$6/I91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB91>0,Background!$M$22/AB91,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Dieselgen efficiency",null,null,null,90,0,0,{"$f":"IF(G92<=0,0,MIN(MAX(G92,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H92=0,0,MIN((H92/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H92/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I92>0,Background!$BF$6/I92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB92>0,Background!$M$22/AB92,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Source:","https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,null,91,{"$f":"IF(E93-E69=24,F69,\"\")","v":0},0,{"$f":"IF(G93<=0,0,MIN(MAX(G93,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H93=0,0,MIN((H93/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H93/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I93>0,Background!$BF$6/I93,0)","v":0},{"$f":"J93*H93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB93>0,Background!$M$22/AB93,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,92,0,0,{"$f":"IF(G94<=0,0,MIN(MAX(G94,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H94=0,0,MIN((H94/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H94/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I94>0,Background!$BF$6/I94,0)","v":0},{"$f":"J94*H94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB94>0,Background!$M$22/AB94,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,93,0,0,{"$f":"IF(G95<=0,0,MIN(MAX(G95,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H95=0,0,MIN((H95/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H95/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I95>0,Background!$BF$6/I95,0)","v":0},{"$f":"J95*H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB95>0,Background!$M$22/AB95,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["Input parameters","m3/kWh",null,"n. of Gens",94,0,0,{"$f":"IF(G96<=0,0,MIN(MAX(G96,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H96=0,0,MIN((H96/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H96/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I96>0,Background!$BF$6/I96,0)","v":0},{"$f":"J96*H96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB96>0,Background!$M$22/AB96,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["full load",{"$f":"IF('Input Biomass'!$D$27=\"Default\",'Input Biomass'!D34,'Input Biomass'!E34)","v":0.33},null,{"$f":"IF('Input Biomass'!$D$39=\"Default\",'Input Biomass'!D41,'Input Biomass'!E41)","v":1},95,0,0,{"$f":"IF(G97<=0,0,MIN(MAX(G97,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H97=0,0,MIN((H97/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H97/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I97>0,Background!$BF$6/I97,0)","v":0},{"$f":"J97*H97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB97>0,Background!$M$22/AB97,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["half load",{"$f":"$B$101*B97","v":0.40260000000000001},null,{"$f":"IF(D97=\"5+\",5,D97)","v":1},96,0,0,{"$f":"IF(G98<=0,0,MIN(MAX(G98,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H98=0,0,MIN((H98/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H98/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I98>0,Background!$BF$6/I98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB98>0,Background!$M$22/AB98,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,97,0,0,{"$f":"IF(G99<=0,0,MIN(MAX(G99,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H99=0,0,MIN((H99/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H99/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I99>0,Background!$BF$6/I99,0)","v":0},0,{"$f":"G99*$B$14","v":0},0,0,{"$f":"G99-H99","v":0},0,0,{"$f":"MAX(Q99,-(1-AL98)*$B$8)","v":0},0,0,{"$f":"MAX(MIN(T99,(AL98-$B$12)*$B$8),0)","v":0},0,0,0,0,{"$f":"MAX(W99,Y99)","v":0},0,0,{"$f":"IF(AB99>0,Background!$M$22/AB99,0)","v":0},0,{"$f":"AA99+H99-G99","v":0},0,0,0,0,0,0,0.19999999999999996,null,{"$f":"MAX(G99-H99-AA99-AJ99,0)","v":0},{"$f":"MAX(G99-AA99-AN99-AJ99,0)","v":0},{"$f":"MAX(AK99,-1*(H99-AO99))","v":0},{"$f":"G99-AO99-AJ99-AN99","v":0},0,0,null,0,0,0,0,0]
["half load ratios:",null,null,null,98,0,0,{"$f":"IF(G100<=0,0,MIN(MAX(G100,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H100=0,0,MIN((H100/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H100/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I100>0,Background!$BF$6/I100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB100>0,Background!$M$22/AB100,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["current ",{"$f":"IF(D97=1,B103,IF(D97=2,B104,IF(D97=3,B105,IF(D97=4,B106,IF(D97=\"5+\",B107,)))))","v":1.22},null,null,99,0,0,{"$f":"IF(G101<=0,0,MIN(MAX(G101,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H101=0,0,MIN((H101/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H101/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I101>0,Background!$BF$6/I101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB101>0,Background!$M$22/AB101,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["nr. of Gensets",null,null,null,100,0,0,{"$f":"IF(G102<=0,0,MIN(MAX(G102,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H102=0,0,MIN((H102/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H102/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I102>0,Background!$BF$6/I102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB102>0,Background!$M$22/AB102,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[1,1.22,null,null,101,0,0,{"$f":"IF(G103<=0,0,MIN(MAX(G103,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H103=0,0,MIN((H103/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H103/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I103>0,Background!$BF$6/I103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB103>0,Background!$M$22/AB103,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[2,1.18,null,null,102,0,0,{"$f":"IF(G104<=0,0,MIN(MAX(G104,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H104=0,0,MIN((H104/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H104/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I104>0,Background!$BF$6/I104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB104>0,Background!$M$22/AB104,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[3,1.1499999999999999,null,null,103,0,0,{"$f":"IF(G105<=0,0,MIN(MAX(G105,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H105=0,0,MIN((H105/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H105/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I105>0,Background!$BF$6/I105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB105>0,Background!$M$22/AB105,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[4,1.1100000000000001,"P_smallest gen",{"$f":"IF('Input Biomass'!$D$39=\"Default\",'Input Biomass'!$D$43,'Input Biomass'!$E$43)","v":0},104,0,0,{"$f":"IF(G106<=0,0,MIN(MAX(G106,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H106=0,0,MIN((H106/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H106/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I106>0,Background!$BF$6/I106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB106>0,Background!$M$22/AB106,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["5+",1.06,"P_min",{"$f":"0.3*D106","v":0},105,0,0,{"$f":"IF(G107<=0,0,MIN(MAX(G107,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H107=0,0,MIN((H107/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H107/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I107>0,Background!$BF$6/I107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB107>0,Background!$M$22/AB107,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"P_max",{"$f":"B13","v":0},106,0,0,{"$f":"IF(G108<=0,0,MIN(MAX(G108,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H108=0,0,MIN((H108/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H108/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I108>0,Background!$BF$6/I108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB108>0,Background!$M$22/AB108,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
["efficiency curves",null,"P_full load",{"$f":"D108/D98","v":0},107,0,0,{"$f":"IF(G109<=0,0,MIN(MAX(G109,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H109=0,0,MIN((H109/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H109/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I109>0,Background!$BF$6/I109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB109>0,Background!$M$22/AB109,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"P_half load",{"$f":"D109/2","v":0},108,0,0,{"$f":"IF(G110<=0,0,MIN(MAX(G110,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H110=0,0,MIN((H110/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H110/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I110>0,Background!$BF$6/I110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB110>0,Background!$M$22/AB110,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"liter_full load",{"$f":"D109*B97","v":0},109,0,0,{"$f":"IF(G111<=0,0,MIN(MAX(G111,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H111=0,0,MIN((H111/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H111/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I111>0,Background!$BF$6/I111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB111>0,Background!$M$22/AB111,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"liter_half load",{"$f":"D110*B98","v":0},110,0,0,{"$f":"IF(G112<=0,0,MIN(MAX(G112,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H112=0,0,MIN((H112/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H112/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I112>0,Background!$BF$6/I112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB112>0,Background!$M$22/AB112,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"F_0",{"$f":"((D112-(D110*D114))/D109)","v":{"$error":"#DIV/0!"}},111,0,0,{"$f":"IF(G113<=0,0,MIN(MAX(G113,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H113=0,0,MIN((H113/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H113/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I113>0,Background!$BF$6/I113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB113>0,Background!$M$22/AB113,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"F_1 (Liter/h/kW)",{"$f":"((D111-D112)/(D109-D110))","v":{"$error":"#DIV/0!"}},112,0,0,{"$f":"IF(G114<=0,0,MIN(MAX(G114,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H114=0,0,MIN((H114/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H114/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I114>0,Background!$BF$6/I114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB114>0,Background!$M$22/AB114,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"Energy Density Diesel [kWh_th/l]",10,113,0,0,{"$f":"IF(G115<=0,0,MIN(MAX(G115,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H115=0,0,MIN((H115/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H115/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I115>0,Background!$BF$6/I115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB115>0,Background!$M$22/AB115,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,114,0,0,{"$f":"IF(G116<=0,0,MIN(MAX(G116,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H116=0,0,MIN((H116/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H116/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I116>0,Background!$BF$6/I116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB116>0,Background!$M$22/AB116,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"single generator",null,115,0,0,{"$f":"IF(G117<=0,0,MIN(MAX(G117,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H117=0,0,MIN((H117/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H117/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I117>0,Background!$BF$6/I117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB117>0,Background!$M$22/AB117,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"output","efficiency",116,0,0,{"$f":"IF(G118<=0,0,MIN(MAX(G118,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H118=0,0,MIN((H118/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H118/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I118>0,Background!$BF$6/I118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB118>0,Background!$M$22/AB118,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,0.02,{"$f":"C119/($D$113+$D$114*C119)/$D$115","v":{"$error":"#DIV/0!"}},117,0,0,{"$f":"IF(G119<=0,0,MIN(MAX(G119,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H119=0,0,MIN((H119/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H119/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I119>0,Background!$BF$6/I119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB119>0,Background!$M$22/AB119,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,0.1,{"$error":"#DIV/0!"},118,0,0,{"$f":"IF(G120<=0,0,MIN(MAX(G120,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H120=0,0,MIN((H120/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H120/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I120>0,Background!$BF$6/I120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB120>0,Background!$M$22/AB120,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,0.25,{"$error":"#DIV/0!"},119,0,0,{"$f":"IF(G121<=0,0,MIN(MAX(G121,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H121=0,0,MIN((H121/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H121/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I121>0,Background!$BF$6/I121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB121>0,Background!$M$22/AB121,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,0.5,{"$error":"#DIV/0!"},120,{"$f":"IF(E122-E98=24,F98,\"\")","v":0},{"$f":"F122*(1+$B$4)","v":0},{"$f":"IF(G122<=0,0,MIN(MAX(G122,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H122=0,0,MIN((H122/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H122/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I122>0,Background!$BF$6/I122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB122>0,Background!$M$22/AB122,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,0.75,{"$error":"#DIV/0!"},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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H123=0,0,MIN((H123/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H123/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I123>0,Background!$BF$6/I123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB123>0,Background!$M$22/AB123,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,0.9,{"$error":"#DIV/0!"},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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H124=0,0,MIN((H124/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H124/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I124>0,Background!$BF$6/I124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB124>0,Background!$M$22/AB124,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,1,{"$error":"#DIV/0!"},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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H125=0,0,MIN((H125/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H125/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I125>0,Background!$BF$6/I125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB125>0,Background!$M$22/AB125,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,124,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H126=0,0,MIN((H126/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H126/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I126>0,Background!$BF$6/I126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB126>0,Background!$M$22/AB126,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,125,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H127=0,0,MIN((H127/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H127/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I127>0,Background!$BF$6/I127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB127>0,Background!$M$22/AB127,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,126,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H128=0,0,MIN((H128/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H128/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I128>0,Background!$BF$6/I128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB128>0,Background!$M$22/AB128,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,127,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H129=0,0,MIN((H129/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H129/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I129>0,Background!$BF$6/I129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB129>0,Background!$M$22/AB129,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,128,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H130=0,0,MIN((H130/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H130/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I130>0,Background!$BF$6/I130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB130>0,Background!$M$22/AB130,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,129,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H131=0,0,MIN((H131/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H131/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I131>0,Background!$BF$6/I131,0)","v":0},0,{"$f":"G131*$B$14","v":0},0,0,{"$f":"G131-H131","v":0},0,0,{"$f":"MAX(Q131,-(1-AL130)*$B$8)","v":0},0,0,{"$f":"MAX(MIN(T131,(AL130-$B$12)*$B$8),0)","v":0},0,0,0,0,{"$f":"MAX(W131,Y131)","v":0},0,0,{"$f":"IF(AB131>0,Background!$M$22/AB131,0)","v":0},0,{"$f":"AA131+H131-G131","v":0},0,0,0,0,0,{"$f":"AG131*-$B$8","v":0},0.19999999999999996,null,{"$f":"MAX(G131-H131-AA131-AJ131,0)","v":0},{"$f":"MAX(G131-AA131-AN131-AJ131,0)","v":0},{"$f":"MAX(AK131,-1*(H131-AO131))","v":0},{"$f":"G131-AO131-AJ131-AN131","v":0},{"$f":"AA131-AQ131","v":0},0,null,0,0,0,0,0]
[null,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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H132=0,0,MIN((H132/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H132/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I132>0,Background!$BF$6/I132,0)","v":0},0,0,{"$f":"H132","v":0},{"$f":"L132-M132","v":0},0,{"$f":"MIN(O132,0)","v":0},{"$f":"MAX(P132*$B$10,-1*$B$8*$B$9*$B$10)","v":0},0,{"$f":"MAX(O132,0)","v":0},{"$f":"MIN(S132/$B$11,$B$8*$B$9/$B$11)","v":0},0,{"$f":"U132*$B$11","v":0},{"$f":"ROUND(MAX(0,O132-V132),5)","v":0},{"$f":"MIN($B$9*$B$8,(AL131-$B$12)*$B$8*$B$11)","v":0},{"$f":"MAX(0,L132-M132-X132)","v":0},0,{"$f":"IF(Z132<=0,0,MIN(MAX(Z132,$D$107),$D$108))","v":0},{"$f":"IF(AA132=0,0,MIN((AA132/$D$109)/(($D$113+$D$114*(AA132/$D$109)))/$D$115,$D$125))","v":0},{"$f":"IF(AB132>0,Background!$M$22/AB132,0)","v":0},{"$f":"AC132*AA132","v":0},0,{"$f":"IF(AE132>0,MIN(AE132*$B$10,$B$8*$B$9*$B$10),0)","v":0},{"$f":"MAX(0,MIN(AF132/$B$8,1-AL131))","v":0},{"$f":"IF(AE132<0,MAX(AE132/$B$11,-$B$8*$B$9/$B$11),0)","v":0},{"$f":"MIN(0,MAX(AH132/$B$8,-1*(AL131-$B$12)))","v":0},{"$f":"AI132*-$B$8*$B$11","v":0},0,{"$f":"MIN(1,AL131+AI132+AG132)","v":0.19999999999999996},null,0,0,0,0,0,{"$f":"MAX(AK132-AP132,-1*AR132)","v":0},null,{"$f":"-1*(AR132+AS132)","v":0},{"$f":"H132-AO132","v":0},{"$f":"-1*(AV132+AP132)","v":0},{"$f":"AO132-AP132","v":0},{"$f":"AQ132-AS132","v":0}]
[null,null,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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H133=0,0,MIN((H133/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H133/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I133>0,Background!$BF$6/I133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB133>0,Background!$M$22/AB133,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,132,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H134=0,0,MIN((H134/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H134/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I134>0,Background!$BF$6/I134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB134>0,Background!$M$22/AB134,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,133,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H135=0,0,MIN((H135/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H135/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I135>0,Background!$BF$6/I135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB135>0,Background!$M$22/AB135,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,134,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H136=0,0,MIN((H136/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H136/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I136>0,Background!$BF$6/I136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB136>0,Background!$M$22/AB136,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,135,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H137=0,0,MIN((H137/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H137/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I137>0,Background!$BF$6/I137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB137>0,Background!$M$22/AB137,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,136,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H138=0,0,MIN((H138/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H138/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I138>0,Background!$BF$6/I138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB138>0,Background!$M$22/AB138,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,137,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H139=0,0,MIN((H139/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H139/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I139>0,Background!$BF$6/I139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB139>0,Background!$M$22/AB139,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,138,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H140=0,0,MIN((H140/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H140/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I140>0,Background!$BF$6/I140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB140>0,Background!$M$22/AB140,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,139,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J25,'Existing Load'!J25*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,{"$f":"IF(G141<=0,0,MIN(MAX(G141,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H141=0,0,MIN((H141/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H141/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I141>0,Background!$BF$6/I141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB141>0,Background!$M$22/AB141,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,140,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H142=0,0,MIN((H142/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H142/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I142>0,Background!$BF$6/I142,0)","v":0},{"$f":"J142*H142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB142>0,Background!$M$22/AB142,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,141,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H143=0,0,MIN((H143/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H143/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I143>0,Background!$BF$6/I143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB143>0,Background!$M$22/AB143,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,142,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H144=0,0,MIN((H144/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H144/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I144>0,Background!$BF$6/I144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB144>0,Background!$M$22/AB144,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,143,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H145=0,0,MIN((H145/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H145/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I145>0,Background!$BF$6/I145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB145>0,Background!$M$22/AB145,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"leave section empty for VBA usage",null,144,{"$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!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H146=0,0,MIN((H146/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H146/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I146>0,Background!$BF$6/I146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB146>0,Background!$M$22/AB146,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,145,{"$f":"IF(E147-E123=24,F123,\"\")","v":0},0,{"$f":"IF(G147<=0,0,MIN(MAX(G147,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H147=0,0,MIN((H147/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H147/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I147>0,Background!$BF$6/I147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB147>0,Background!$M$22/AB147,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,146,{"$f":"IF(E148-E124=24,F124,\"\")","v":0},0,{"$f":"IF(G148<=0,0,MIN(MAX(G148,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H148=0,0,MIN((H148/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H148/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I148>0,Background!$BF$6/I148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB148>0,Background!$M$22/AB148,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,147,0,0,{"$f":"IF(G149<=0,0,MIN(MAX(G149,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H149=0,0,MIN((H149/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H149/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I149>0,Background!$BF$6/I149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB149>0,Background!$M$22/AB149,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,148,{"$f":"IF(E150-E126=24,F126,\"\")","v":0},0,{"$f":"IF(G150<=0,0,MIN(MAX(G150,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H150=0,0,MIN((H150/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H150/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I150>0,Background!$BF$6/I150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB150>0,Background!$M$22/AB150,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,149,0,0,{"$f":"IF(G151<=0,0,MIN(MAX(G151,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H151=0,0,MIN((H151/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H151/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I151>0,Background!$BF$6/I151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB151>0,Background!$M$22/AB151,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,150,0,0,{"$f":"IF(G152<=0,0,MIN(MAX(G152,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H152=0,0,MIN((H152/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H152/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I152>0,Background!$BF$6/I152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB152>0,Background!$M$22/AB152,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,151,0,0,{"$f":"IF(G153<=0,0,MIN(MAX(G153,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H153=0,0,MIN((H153/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H153/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I153>0,Background!$BF$6/I153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB153>0,Background!$M$22/AB153,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,152,0,0,{"$f":"IF(G154<=0,0,MIN(MAX(G154,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H154=0,0,MIN((H154/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H154/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I154>0,Background!$BF$6/I154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB154>0,Background!$M$22/AB154,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,153,{"$f":"IF(E155-E131=24,F131,\"\")","v":0},0,{"$f":"IF(G155<=0,0,MIN(MAX(G155,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H155=0,0,MIN((H155/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H155/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I155>0,Background!$BF$6/I155,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB155>0,Background!$M$22/AB155,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,154,0,0,{"$f":"IF(G156<=0,0,MIN(MAX(G156,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H156=0,0,MIN((H156/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H156/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I156>0,Background!$BF$6/I156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB156>0,Background!$M$22/AB156,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,155,0,0,{"$f":"IF(G157<=0,0,MIN(MAX(G157,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H157=0,0,MIN((H157/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H157/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I157>0,Background!$BF$6/I157,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB157>0,Background!$M$22/AB157,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,156,0,0,{"$f":"IF(G158<=0,0,MIN(MAX(G158,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H158=0,0,MIN((H158/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H158/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I158>0,Background!$BF$6/I158,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB158>0,Background!$M$22/AB158,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,157,0,0,{"$f":"IF(G159<=0,0,MIN(MAX(G159,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H159=0,0,MIN((H159/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H159/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I159>0,Background!$BF$6/I159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB159>0,Background!$M$22/AB159,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,158,0,0,{"$f":"IF(G160<=0,0,MIN(MAX(G160,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H160=0,0,MIN((H160/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H160/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I160>0,Background!$BF$6/I160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB160>0,Background!$M$22/AB160,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,159,0,0,{"$f":"IF(G161<=0,0,MIN(MAX(G161,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H161=0,0,MIN((H161/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H161/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I161>0,Background!$BF$6/I161,0)","v":0},{"$f":"J161*H161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB161>0,Background!$M$22/AB161,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,160,0,0,{"$f":"IF(G162<=0,0,MIN(MAX(G162,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H162=0,0,MIN((H162/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H162/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I162>0,Background!$BF$6/I162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB162>0,Background!$M$22/AB162,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,161,0,0,{"$f":"IF(G163<=0,0,MIN(MAX(G163,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H163=0,0,MIN((H163/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H163/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I163>0,Background!$BF$6/I163,0)","v":0},0,{"$f":"G163*$B$14","v":0},0,0,{"$f":"G163-H163","v":0},0,0,{"$f":"MAX(Q163,-(1-AL162)*$B$8)","v":0},0,0,{"$f":"MAX(MIN(T163,(AL162-$B$12)*$B$8),0)","v":0},0,0,0,0,{"$f":"MAX(W163,Y163)","v":0},0,0,{"$f":"IF(AB163>0,Background!$M$22/AB163,0)","v":0},0,{"$f":"AA163+H163-G163","v":0},0,0,0,0,0,0,0.19999999999999996,null,{"$f":"MAX(G163-H163-AA163-AJ163,0)","v":0},{"$f":"MAX(G163-AA163-AN163-AJ163,0)","v":0},{"$f":"MAX(AK163,-1*(H163-AO163))","v":0},{"$f":"G163-AO163-AJ163-AN163","v":0},0,0,null,0,0,0,0,0]
[null,null,null,null,162,{"$f":"IF(E164-E140=24,F140,\"\")","v":0},0,{"$f":"IF(G164<=0,0,MIN(MAX(G164,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H164=0,0,MIN((H164/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H164/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I164>0,Background!$BF$6/I164,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB164>0,Background!$M$22/AB164,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,163,0,0,{"$f":"IF(G165<=0,0,MIN(MAX(G165,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H165=0,0,MIN((H165/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H165/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I165>0,Background!$BF$6/I165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB165>0,Background!$M$22/AB165,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,164,0,0,{"$f":"IF(G166<=0,0,MIN(MAX(G166,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H166=0,0,MIN((H166/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H166/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I166>0,Background!$BF$6/I166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB166>0,Background!$M$22/AB166,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,165,0,0,{"$f":"IF(G167<=0,0,MIN(MAX(G167,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H167=0,0,MIN((H167/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H167/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I167>0,Background!$BF$6/I167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB167>0,Background!$M$22/AB167,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,166,0,0,{"$f":"IF(G168<=0,0,MIN(MAX(G168,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H168=0,0,MIN((H168/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H168/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I168>0,Background!$BF$6/I168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB168>0,Background!$M$22/AB168,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,167,0,0,{"$f":"IF(G169<=0,0,MIN(MAX(G169,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H169=0,0,MIN((H169/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H169/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I169>0,Background!$BF$6/I169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB169>0,Background!$M$22/AB169,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,168,{"$f":"IF(E170-E146=24,F146,\"\")","v":0},0,{"$f":"IF(G170<=0,0,MIN(MAX(G170,Background!$BE$3),Background!$BE$4))","v":0},{"$f":"IF(H170=0,0,MIN((H170/Background!$BE$5)/((Background!$BE$9+Background!$BE$10*(H170/Background!$BE$5)))/Background!$BE$11,Background!$BJ$9))","v":0},{"$f":"IF(I170>0,Background!$BF$6/I170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB170>0,Background!$M$22/AB170,0)","v":0},0,0,0,0,0,0,0,0,0.19999999999999996,null,0,0,0,0,0,0,null,0,0,0,0,0]

{"sheet":"Input RE","index":18,"n_rows":175,"n_cols":57,"rows_kept":175,"cut":false,"hidden":false,"merged":[[174,3,174,7]]}
[]
[]
[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!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 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",{"$f":"VLOOKUP('Input RE'!D41,Background!$AG$20:$AH$24,2,FALSE)","v":0},{"$f":"VLOOKUP('Input RE'!E41,Background!$AG$20:$AH$24,2,FALSE)","v":0},null,"m"]
[]
[]
[]
[null,null,"Select hydro plant costs","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[null,null,"Hydro CAPEX",{"$f":"Background!O14","v":200000},null,null,"PHP/kW"]
[null,null,"Hydro OPEX",{"$f":"Background!O15","v":5000},null,null,"PHP/kW/y"]
[null,null,"Life span",{"$f":"Background!O6","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(D53=\"Individual\",E55*E58,Background!$AQ$9*E58)","v":0},null," kW"]
[null,null,"Hydro capacity existing eligible ",0,null,null," kW"]
[null,null,"Hydro capacity existing non-eligible",0,null,null," kW"]
[null,null,"Hydro capacity total ",{"$f":"SUM(D59:D61)","v":0},{"$f":"SUM(E59:E61)","v":0},null," kW"]
[]
[]
[]
[null,null,"Select biomass / Waste-to-Energy power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE67/Background!BF59","v":{"$error":"#DIV/0!"}}]
[null,null,"Biomass feedstock type","Coconut husk"]
[null,null,"Biomass plant CAPEX ",{"$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$21*D70","v":12898.031250000002},null,null,"PHP/kW/y"]
[null,null,"power plant efficiency (high load)",{"$f":"Background!$R$19","v":0.25}]
[null,null,"feedstock heating value",{"$f":"VLOOKUP(D69,Background!$N$21:$P$29,2,FALSE)","v":6.0416666666666661},null,null,"kWh/kg"]
[null,null,"Fuel per kWh (high load)",{"$f":"(1/D74)/D73","v":0.66206896551724148},{"$f":"(1/E74)/E73","v":{"$error":"#DIV/0!"}},null,"kg/kWh "]
[null,null,"Biomass fuel costs",{"$f":"VLOOKUP(D69,Background!$N$21:$P$29,3,FALSE)","v":1.5},null,null,"PHP/kg"]
[null,null,"Life span",{"$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,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":"J82","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(D82:D84)","v":0},{"$f":"SUM(E82:E84)","v":0},null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D85","v":0},null,null,"kW"]
[]
[]
[]
[null,null,"Select diesel power plant type","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Individual)",null,"Unit"]
[]
[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. ",{"$f":"Background!M6","v":300},null,null,"PHP/kW/y"]
[null,null,"Fuel per kWh (high load)",{"$f":"Background!M7","v":0.33},null,null,"liter/kWh"]
[null,null,"Initital diesel fuel price",{"$f":"Background!M9","v":35},null,null,"PHP/liter"]
[null,null,"Diesel price increase",{"$f":"Background!M10","v":0.03},null,null,"per year"]
[null,null,"Life span",{"$f":"Background!M11","v":10},null,null,"years"]
[]
[null,null,"Select diesel power plant size","Default"]
[]
[null,null,"Number of genset units",{"$f":"1","v":1}]
[null,null,"Diesel power plant total capacity",{"$f":"Background!$Q$7","v":0},null,null,"kW"]
[null,null,"Capacity of smallest unit",{"$f":"D105","v":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$110=\"Lithium-Ion\",Background!H7,Background!J7)","v":27000},null,null,"PHP/kWh_cap"]
[null,null,"Battery OPEX fix.",{"$f":"IF($D$110=\"Lithium-Ion\",Background!H9,Background!J9)","v":405},null,null,"PHP/kWh_cap/y"]
[null,null,"C-rate (kW/kWh)",{"$f":"IF($D$110=\"Lithium-Ion\",Background!H10,Background!J10)","v":1},null,null,"ratio"]
[null,null,"Maximum Depth of discharge (DoD)",{"$f":"IF($D$110=\"Lithium-Ion\",Background!H11,Background!J11)","v":0.8}]
[null,null,"Charging efficiency",{"$f":"IF($D$110=\"Lithium-Ion\",Background!H13,Background!J13)","v":0.9}]
[null,null,"Discharging efficiency",{"$f":"IF($D$110=\"Lithium-Ion\",Background!H14,Background!J14)","v":0.9}]
[null,null,"Life span",{"$f":"IF($D$110=\"Lithium-Ion\",Background!H15,Background!J15)","v":10},null,null,"years"]
[]
[null,null,"Select battery size","Default"]
[]
[null,null,"Battery capacity",{"$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",{"$f":"Background!M15","v":0},null,null,"PHP/year"]
[]
[]
[]
[null,null,"Distribution grid parameters","Default"]
[]
[null,null,"Parameters","Value (Default)","Value (Indiviudal)",null,"Unit"]
[]
[null,null,"Grid initial costs",{"$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 (Indiviudal)"]
[]
[null,null,"REC amount",0]
[null,null,"RE generation equivalent per REC",1,null,null,"MWh/REC"]
[null,null,"RE generation equivalent total",{"$f":"D158*D159","v":0},{"$f":"E158*E159","v":0},null,"MWh/year"]
[]
[]
[]
[null,null,"System Simulation"]
[null,null,"Overview of sizes for simulation","Value (Default)","Value (Individual)"]
[]
[null,null,"PV capacity total",{"$f":"IF($D$10=\"Default\",$D$15,\"\")","v":0},{"$f":"IF($D$10=\"Default\",\"\",$E$15)","v":""},null,"kW"]
[null,null,"Wind capacity total",{"$f":"IF($D$34=\"Default\",$D$40,\"\")","v":0},{"$f":"IF($D$34=\"Default\",\"\",$E$40)","v":""},null,"kW"]
[null,null,"Hydro capacity total",{"$f":"IF($D$53=\"Default\",$D$62,\"\")","v":0},{"$f":"IF($D$53=\"Default\",\"\",$E$62)","v":""},null,"kW"]
[null,null,"Biomass capacity total",{"$f":"IF($D$79=\"Default\",D85,\"\")","v":0},{"$f":"IF($D$79=\"Default\",\"\",E85)","v":""},null,"kW"]
[null,null,"Battery capacity",{"$f":"IF($D$122=\"Default\",$D$124,\"\")","v":0},{"$f":"IF($D$122=\"Default\",\"\",$E$124)","v":""},null,"kWh"]
[null,null,"Diesel capacity",{"$f":"IF($D$102=\"Default\",$D$105,\"\")","v":0},{"$f":"IF($D$102=\"Default\",\"\",$E$105)","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":19,"n_rows":72,"n_cols":31,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,1,75,6]]}
[]
[null,"Techno-economic results - All RE hybrid system"]
[null,{"$f":"Background!A116","v":"Year"},{"$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!AA116","v":"Total RE electricity consumed [MWh]"},{"$f":"Background!AB116","v":"Diesel genset electricity generation [MWh]"},{"$f":"Background!AC116","v":"Diesel genset electricity consumed [MWh]"},{"$f":"Background!AD116","v":"Diesel fuel consumption [l]"},{"$f":"Background!AG116","v":"Battery discharge [MWh]"},{"$f":"Background!AH116","v":"Diesel excess generation [MWh]"},{"$f":"Background!AI116","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!AA117","v":0},{"$f":"Background!AB117","v":0},{"$f":"Background!AC117","v":0},{"$f":"Background!AD117","v":0},{"$f":"Background!AG117","v":0},{"$f":"Background!AH117","v":0},{"$f":"Background!AI117","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!AA118","v":0},{"$f":"Background!AB118","v":0},{"$f":"Background!AC118","v":0},{"$f":"Background!AD118","v":0},{"$f":"Background!AG118","v":0},{"$f":"Background!AH118","v":0},{"$f":"Background!AI118","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!AA119","v":0},{"$f":"Background!AB119","v":0},{"$f":"Background!AC119","v":0},{"$f":"Background!AD119","v":0},{"$f":"Background!AG119","v":0},{"$f":"Background!AH119","v":0},{"$f":"Background!AI119","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!AA120","v":0},{"$f":"Background!AB120","v":0},{"$f":"Background!AC120","v":0},{"$f":"Background!AD120","v":0},{"$f":"Background!AG120","v":0},{"$f":"Background!AH120","v":0},{"$f":"Background!AI120","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!AA121","v":0},{"$f":"Background!AB121","v":0},{"$f":"Background!AC121","v":0},{"$f":"Background!AD121","v":0},{"$f":"Background!AG121","v":0},{"$f":"Background!AH121","v":0},{"$f":"Background!AI121","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!AA122","v":0},{"$f":"Background!AB122","v":0},{"$f":"Background!AC122","v":0},{"$f":"Background!AD122","v":0},{"$f":"Background!AG122","v":0},{"$f":"Background!AH122","v":0},{"$f":"Background!AI122","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!AA123","v":0},{"$f":"Background!AB123","v":0},{"$f":"Background!AC123","v":0},{"$f":"Background!AD123","v":0},{"$f":"Background!AG123","v":0},{"$f":"Background!AH123","v":0},{"$f":"Background!AI123","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!AA124","v":0},{"$f":"Background!AB124","v":0},{"$f":"Background!AC124","v":0},{"$f":"Background!AD124","v":0},{"$f":"Background!AG124","v":0},{"$f":"Background!AH124","v":0},{"$f":"Background!AI124","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!AA125","v":0},{"$f":"Background!AB125","v":0},{"$f":"Background!AC125","v":0},{"$f":"Background!AD125","v":0},{"$f":"Background!AG125","v":0},{"$f":"Background!AH125","v":0},{"$f":"Background!AI125","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!AA126","v":0},{"$f":"Background!AB126","v":0},{"$f":"Background!AC126","v":0},{"$f":"Background!AD126","v":0},{"$f":"Background!AG126","v":0},{"$f":"Background!AH126","v":0},{"$f":"Background!AI126","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!AA127","v":0},{"$f":"Background!AB127","v":0},{"$f":"Background!AC127","v":0},{"$f":"Background!AD127","v":0},{"$f":"Background!AG127","v":0},{"$f":"Background!AH127","v":0},{"$f":"Background!AI127","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!AA128","v":0},{"$f":"Background!AB128","v":0},{"$f":"Background!AC128","v":0},{"$f":"Background!AD128","v":0},{"$f":"Background!AG128","v":0},{"$f":"Background!AH128","v":0},{"$f":"Background!AI128","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!AA129","v":0},{"$f":"Background!AB129","v":0},{"$f":"Background!AC129","v":0},{"$f":"Background!AD129","v":0},{"$f":"Background!AG129","v":0},{"$f":"Background!AH129","v":0},{"$f":"Background!AI129","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!AA130","v":0},{"$f":"Background!AB130","v":0},{"$f":"Background!AC130","v":0},{"$f":"Background!AD130","v":0},{"$f":"Background!AG130","v":0},{"$f":"Background!AH130","v":0},{"$f":"Background!AI130","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!AA131","v":0},{"$f":"Background!AB131","v":0},{"$f":"Background!AC131","v":0},{"$f":"Background!AD131","v":0},{"$f":"Background!AG131","v":0},{"$f":"Background!AH131","v":0},{"$f":"Background!AI131","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!AA132","v":0},{"$f":"Background!AB132","v":0},{"$f":"Background!AC132","v":0},{"$f":"Background!AD132","v":0},{"$f":"Background!AG132","v":0},{"$f":"Background!AH132","v":0},{"$f":"Background!AI132","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!AA133","v":0},{"$f":"Background!AB133","v":0},{"$f":"Background!AC133","v":0},{"$f":"Background!AD133","v":0},{"$f":"Background!AG133","v":0},{"$f":"Background!AH133","v":0},{"$f":"Background!AI133","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!AA134","v":0},{"$f":"Background!AB134","v":0},{"$f":"Background!AC134","v":0},{"$f":"Background!AD134","v":0},{"$f":"Background!AG134","v":0},{"$f":"Background!AH134","v":0},{"$f":"Background!AI134","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!AA135","v":0},{"$f":"Background!AB135","v":0},{"$f":"Background!AC135","v":0},{"$f":"Background!AD135","v":0},{"$f":"Background!AG135","v":0},{"$f":"Background!AH135","v":0},{"$f":"Background!AI135","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!AA136","v":0},{"$f":"Background!AB136","v":0},{"$f":"Background!AC136","v":0},{"$f":"Background!AD136","v":0},{"$f":"Background!AG136","v":0},{"$f":"Background!AH136","v":0},{"$f":"Background!AI136","v":0}]
[null,"Average",{"$f":"Background!C139","v":{"$error":"#DIV/0!"}},{"$f":"Background!D139","v":{"$error":"#DIV/0!"}},{"$f":"Background!E139","v":{"$error":"#DIV/0!"}},{"$f":"Background!F139","v":{"$error":"#DIV/0!"}},{"$f":"Background!G139","v":{"$error":"#DIV/0!"}},{"$f":"Background!H139","v":{"$error":"#DIV/0!"}},{"$f":"Background!I139","v":{"$error":"#DIV/0!"}},{"$f":"Background!J139","v":{"$error":"#DIV/0!"}},{"$f":"Background!K139","v":{"$error":"#DIV/0!"}},{"$f":"Background!L139","v":{"$error":"#DIV/0!"}},{"$f":"Background!M139","v":{"$error":"#DIV/0!"}},{"$f":"Background!N139","v":{"$error":"#DIV/0!"}},{"$f":"Background!O139","v":{"$error":"#DIV/0!"}},{"$f":"Background!P139","v":{"$error":"#DIV/0!"}},{"$f":"Background!Q139","v":{"$error":"#DIV/0!"}},{"$f":"Background!R139","v":{"$error":"#DIV/0!"}},{"$f":"Background!S139","v":{"$error":"#DIV/0!"}},{"$f":"Background!T139","v":{"$error":"#DIV/0!"}},{"$f":"Background!U139","v":{"$error":"#DIV/0!"}},{"$f":"Background!V139","v":{"$error":"#DIV/0!"}},{"$f":"Background!W139","v":{"$error":"#DIV/0!"}},{"$f":"Background!X139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AA139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AB139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AC139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AD139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AG139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AH139","v":{"$error":"#DIV/0!"}},{"$f":"Background!AI139","v":{"$error":"#DIV/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},{"$f":"'Calc RE'!B51","v":2.7000000000000002E-9},{"$f":"'Calc RE'!B50","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"},"Biomass OPEX ","PV OPEX","Wind OPEX ","Hydro OPEX ","Battery OPEX  ",{"$f":"Background!AE116","v":"Diesel OPEX  "},{"$f":"Background!AF116","v":"Diesel fuel costs "},"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,{"$f":"Background!Y117","v":0},{"$f":"Background!Z117","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$55,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$56,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$54,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE117","v":0},{"$f":"Background!AF117","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$62,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$60,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$61,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$118+D31+C31,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$70+E31,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$73+F31,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$67+G31,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$79+H31,0)","v":5.1835724323157903E-10},{"$f":"IF(Background!$B$140>=B31,I31+J31+'Calc RE'!$B$76,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$87+K31,0)","v":0},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$81,0)","v":66939.390019830316},{"$f":"IF(Background!$B$140>=B31,'Calc RE'!$B$82+L31,0)","v":0}]
[null,2,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE118","v":0},{"$f":"Background!AF118","v":0},{"$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$79+H32,0)","v":5.1835724323157903E-10},{"$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$82+L32,0)","v":0}]
[null,3,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE119","v":0},{"$f":"Background!AF119","v":0},{"$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$79+H33,0)","v":5.1835724323157903E-10},{"$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$82+L33,0)","v":0}]
[null,4,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE120","v":0},{"$f":"Background!AF120","v":0},{"$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$79+H34,0)","v":5.1835724323157903E-10},{"$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$82+L34,0)","v":0}]
[null,5,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE121","v":0},{"$f":"Background!AF121","v":0},{"$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$79+H35,0)","v":5.1835724323157903E-10},{"$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$82+L35,0)","v":0}]
[null,6,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE122","v":0},{"$f":"Background!AF122","v":0},{"$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$79+H36,0)","v":5.1835724323157903E-10},{"$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$82+L36,0)","v":0}]
[null,7,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE123","v":0},{"$f":"Background!AF123","v":0},{"$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$79+H37,0)","v":5.1835724323157903E-10},{"$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$82+L37,0)","v":0}]
[null,8,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE124","v":0},{"$f":"Background!AF124","v":0},{"$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$79+H38,0)","v":5.1835724323157903E-10},{"$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$82+L38,0)","v":0}]
[null,9,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE125","v":0},{"$f":"Background!AF125","v":0},{"$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$79+H39,0)","v":5.1835724323157903E-10},{"$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$82+L39,0)","v":0}]
[null,10,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE126","v":0},{"$f":"Background!AF126","v":0},{"$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$79+H40,0)","v":5.1835724323157903E-10},{"$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$82+L40,0)","v":0}]
[null,11,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE127","v":0},{"$f":"Background!AF127","v":0},{"$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$79+H41,0)","v":5.1835724323157903E-10},{"$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$82+L41,0)","v":0}]
[null,12,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE128","v":0},{"$f":"Background!AF128","v":0},{"$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$79+H42,0)","v":5.1835724323157903E-10},{"$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$82+L42,0)","v":0}]
[null,13,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE129","v":0},{"$f":"Background!AF129","v":0},{"$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$79+H43,0)","v":5.1835724323157903E-10},{"$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$82+L43,0)","v":0}]
[null,14,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE130","v":0},{"$f":"Background!AF130","v":0},{"$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$79+H44,0)","v":5.1835724323157903E-10},{"$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$82+L44,0)","v":0}]
[null,15,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE131","v":0},{"$f":"Background!AF131","v":0},{"$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$79+H45,0)","v":5.1835724323157903E-10},{"$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$82+L45,0)","v":0}]
[null,16,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE132","v":0},{"$f":"Background!AF132","v":0},{"$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$79+H46,0)","v":5.1835724323157903E-10},{"$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$82+L46,0)","v":0}]
[null,17,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE133","v":0},{"$f":"Background!AF133","v":0},{"$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$79+H47,0)","v":5.1835724323157903E-10},{"$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$82+L47,0)","v":0}]
[null,18,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE134","v":0},{"$f":"Background!AF134","v":0},{"$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$79+H48,0)","v":5.1835724323157903E-10},{"$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$82+L48,0)","v":0}]
[null,19,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE135","v":0},{"$f":"Background!AF135","v":0},{"$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$79+H49,0)","v":5.1835724323157903E-10},{"$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$82+L49,0)","v":0}]
[null,20,{"$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$58,0)","v":4.0500000000000002E-11},{"$f":"Background!AE136","v":0},{"$f":"Background!AF136","v":0},{"$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$79+H50,0)","v":5.1835724323157903E-10},{"$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$82+L50,0)","v":0}]
[null,"Average",{"$f":"IFERROR(AVERAGEIF(C31:C50,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(D31:D50,\"<>0\"),0)","v":0},0,0,0,4.0500000000000009E-11,0,0,0,0,0,0,0,0,0,5.1835724323157893E-10,0,0,66939.390019830316,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"\n* Only the share of the RE 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":20,"n_rows":173,"n_cols":79,"rows_kept":173,"cut":false,"hidden":true,"merged":[[0,2,0,3],[147,2,148,3],[4,0,4,1],[1,70,1,73],[23,70,23,73],[19,70,19,73],[21,70,21,73],[25,70,25,73],[9,70,9,73],[11,70,11,73],[13,70,13,73],[15,70,15,73],[3,70,3,73]]}
["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 generation potential","PV generation potential","Wind generation potential","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","potential charge","Residual","C_rate constraint","pot. discharge","pot. discharge - losses","Diesel requirement","RTM of Batt","RTM req - RTM hydro&biomass&batt","Diesel req. Total","Diesel generation","Gen Efficiency","liter/kwh","Diesel liter","Surplus","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery discharge","Battery charge","Real SoC","Initial Batt. Energy","unmet load","RE electricity used","RE battcharge","Diesel direct use","Diesel surplus","Diesel battcharge","hydro direct use","pv direct use","wind direct use","biomass direct use","hydro battcharge","pv battcharge","wind battcharge","biomass battcharge","hydro battdischarge","pv battdischarge","wind battdischarge","biomass battdischarge","Diesel excess","Diesel electricity used","Biomass surplus","Biomass excess","Biomass electricity used"]
["Peak load",{"$f":"MAX(F3:F170)","v":0},null,null,"Hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(pos. for Diagram)","(neg. for diagram)",{"$f":"MIN(B14+(BD2/B10),0.7)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BD6-BD8,0)*B12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total"]
["Demand per week",{"$f":"SUM(F3:F170)","v":0}," ",null,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$173","v":7.2421902990124902},{"$f":"MIN(N3*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P3,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$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!"}},{"$f":"IF(Y3<=0,0,MIN(MAX(Y3,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z3=0,0,MIN((Z3/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z3/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA3>0,Background!$BR$6/AA3,0)","v":{"$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!"}},{"$f":"MAX(AH3,-(1-BC2)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ3/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AK3,(BC2-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AL3*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF3-AM3),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(BC2-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE3-AO3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AN3,AP3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AQ3<=0,0,MIN(MAX(AQ3,$D$129),$D$130))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AR3=0,0,MIN((AR3/$D$131)/(($D$135+$D$136*(AR3/$D$131))/$D$137),$D$147))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS3>0,Background!$M$22/AS3,0)","v":{"$error":"#DIV/0!"}},{"$f":"AT3*AR3","v":{"$error":"#DIV/0!"}},{"$f":"AR3+R3+S3+Q3+Z3-G3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV3>0,MIN(AV3*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AW3/$B$10,1-BC2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV3<0,MAX(AV3/$B$12,-$B$10*$B$11/$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AY3/$B$10,-1*(BC2-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"AZ3*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"AX3*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,BC2+AZ3+AX3)","v":{"$error":"#DIV/0!"}},"initial Batt. used",{"$f":"MAX(G3-Q3-R3-S3-Z3-AR3-BA3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G3-AR3-BA3-BE3,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BB3,-1*(Q3+R3+S3+Z3-BF3))","v":{"$error":"#DIV/0!"}},{"$f":"G3-BF3-BE3-BA3","v":{"$error":"#DIV/0!"}},{"$f":"AR3-BH3","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BB3-BG3,-1*BI3)","v":{"$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!"}},{"$f":"MAX(-1*(Q3-BK3),BG3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(R3-BL3),BG3-BO3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(S3-BM3),BG3-BO3-BP3)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Z3-BN3),BG3-BO3-BP3-BQ3)","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUM(BO3:BO170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"IFERROR(SUM(BP3:BP170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"IFERROR(SUM(BQ3:BQ170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"IFERROR(SUM(BR3:BR170)/SUM($BG$3:$BG$170)*$B$25,0)","v":0},{"$f":"-1*(BI3+BJ3)","v":{"$error":"#DIV/0!"}},{"$f":"BH3-BJ3","v":{"$error":"#DIV/0!"}},{"$f":"Z3-BN3","v":{"$error":"#DIV/0!"}},{"$f":"-1*(BY3+BR3)","v":{"$error":"#DIV/0!"}},{"$f":"BN3-BR3","v":{"$error":"#DIV/0!"}}]
["Losses",{"$f":"IF('Input RE'!D128=\"Default\",'Input RE'!D134,'Input RE'!E134)","v":0.05},null,null,2,{"$f":"'Existing Load'!J8","v":0},0,0,0,0,{"$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$173","v":6.9956343698498156},{"$f":"MIN(N4*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P4,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$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!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z4=0,0,MIN((Z4/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z4/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA4>0,Background!$BR$6/AA4,0)","v":{"$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!"}},{"$f":"MAX(AH4,-(1-BC3)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ4/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AK4,(BC3-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AL4*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF4-AM4),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(BC3-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE4-AO4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AN4,AP4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AR4=0,0,MIN((AR4/$D$131)/(($D$135+$D$136*(AR4/$D$131))/$D$137),$D$147))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS4>0,Background!$M$22/AS4,0)","v":{"$error":"#DIV/0!"}},{"$f":"AT4*AR4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AV4>0,MIN(AV4*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AW4/$B$10,1-BC3))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV4<0,MAX(AV4/$B$12,-$B$10*$B$11/$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AY4/$B$10,-1*(BC3-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"AZ4*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"AX4*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,BC3+AZ4+AX4)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,SUM(BA3:BA170)-(-1*SUM(BB3:BB170)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"MAX(G4-AR4-BA4-BE4,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BB4,-1*(Q4+R4+S4+Z4-BF4))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR4-BH4","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BB4-BG4,-1*BI4)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"eligible",null,null,null,{"$f":"-1*(BI4+BJ4)","v":{"$error":"#DIV/0!"}},{"$f":"BH4-BJ4","v":{"$error":"#DIV/0!"}},{"$f":"Z4-BN4","v":{"$error":"#DIV/0!"}},{"$f":"-1*(BY4+BR4)","v":{"$error":"#DIV/0!"}},{"$f":"BN4-BR4","v":{"$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 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$3,'Calc RE'!I5,'Calc RE'!J5)),K5)","v":0},4.4470000000000001,6.9394570695342699,{"$f":"MIN(N5*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P5,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y5<=0,0,MIN(MAX(Y5,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z5=0,0,MIN((Z5/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z5/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA5>0,Background!$BR$6/AA5,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS5>0,Background!$M$22/AS5,0)","v":{"$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!"},{"$error":"#DIV/0!"},"RE excess ",{"$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(BS25/B7*BS3,0)","v":0},{"$f":"IFERROR(BT25/B8*BT3,0)","v":0},{"$f":"IFERROR(BU25/B9*BU3,0)","v":0},{"$f":"IFERROR(BV25/B106*BV3,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["System parameters",null,null,null,4,{"$f":"'Existing Load'!J10","v":0},0,0,0,0,{"$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$3,'Calc RE'!I6,'Calc RE'!J6)),K6)","v":0},4.4669999999999996,6.9706666808206839,{"$f":"MIN(N6*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P6,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y6<=0,0,MIN(MAX(Y6,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z6=0,0,MIN((Z6/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z6/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA6>0,Background!$BR$6/AA6,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS6>0,Background!$M$22/AS6,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$f":"-1*SUM(AG3:AG170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$53=\"Default\",'Input RE'!$D$62,'Input RE'!$E$62))","v":0},null,null,5,{"$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$3,'Calc RE'!I7,'Calc RE'!J7)),K7)","v":0},4.5549999999999997,7.1079889704809078,{"$f":"MIN(N7*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P7,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y7<=0,0,MIN(MAX(Y7,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z7=0,0,MIN((Z7/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z7/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA7>0,Background!$BR$6/AA7,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS7>0,Background!$M$22/AS7,0)","v":{"$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!"},{"$error":"#DIV/0!"},"Residual ",{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I8,'Calc RE'!J8)),K8)","v":0},4.5590000000000002,7.114230892738191,{"$f":"MIN(N8*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P8,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y8<=0,0,MIN(MAX(Y8,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z8=0,0,MIN((Z8/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z8/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA8>0,Background!$BR$6/AA8,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS8>0,Background!$M$22/AS8,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$f":"SUM(AJ3:AJ170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"hydro consumed","pv consumed","wind consumed","biomass consumed",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind peak capacity",{"$f":"IF(Background!U2,Background!U3,IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$40,'Input RE'!$E$40))","v":0},null,null,7,{"$f":"'Existing Load'!J13","v":0},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$3,'Calc RE'!I9,'Calc RE'!J9)),K9)","v":2.2041301193998747E-2},4.43,6.9129288999408169,{"$f":"MIN(N9*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P9,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y9<=0,0,MIN(MAX(Y9,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z9=0,0,MIN((Z9/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z9/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA9>0,Background!$BR$6/AA9,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS9>0,Background!$M$22/AS9,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(BB9,-1*(Q9+R9+S9+Z9-BF9))","v":{"$error":"#DIV/0!"}},{"$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!"},{"$f":"SUM(BK3:BK170)","v":0},{"$f":"SUM(BL3:BL170)","v":0},{"$f":"SUM(BM3:BM170)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BN3:BN170)","v":{"$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 RE'!D122=\"Default\",'Input RE'!D124,'Input RE'!E124)),0.0000000000001))","v":1E-13},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$3,'Calc RE'!I10,'Calc RE'!J10)),K10)","v":0.18277158363838594},4.234,6.607074709333955,{"$f":"MIN(N10*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P10,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y10<=0,0,MIN(MAX(Y10,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z10=0,0,MIN((Z10/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z10/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA10>0,Background!$BR$6/AA10,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS10>0,Background!$M$22/AS10,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"eligible total",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["C-rate 1: ",{"$f":"IF('Input RE'!$D$110<>\"Individual\",'Input RE'!$D$116,'Input RE'!$E$116)","v":1},null,null,9,{"$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$3,'Calc RE'!I11,'Calc RE'!J11)),K11)","v":0.31943595262046998},3.9630000000000001,6.184184476403038,{"$f":"MIN(N11*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P11,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y11<=0,0,MIN(MAX(Y11,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z11=0,0,MIN((Z11/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z11/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA11>0,Background!$BR$6/AA11,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS11>0,Background!$M$22/AS11,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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(BS25/B7*BS9,0)","v":0},{"$f":"IFERROR(BT25/B8*BT9,0)","v":0},{"$f":"IFERROR(BU25/B9*BU9,0)","v":0},{"$f":"IFERROR(BV25/B106*BV9,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Charge efficiency",{"$f":"IF('Input RE'!D110<>\"Individual\",'Input RE'!D118,'Input RE'!E118)","v":0.9},null,null,10,{"$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$3,'Calc RE'!I12,'Calc RE'!J12)),K12)","v":0.36906145564329101},3.339,5.2104446042669048,{"$f":"MIN(N12*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P12,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y12<=0,0,MIN(MAX(Y12,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z12=0,0,MIN((Z12/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z12/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA12>0,Background!$BR$6/AA12,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS12>0,Background!$M$22/AS12,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"weekly existing nn-eligible  consumed",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discharge efficiency",{"$f":"IF('Input RE'!D110<>\"Individual\",'Input RE'!D119,'Input RE'!E119)","v":0.9},null,null,11,{"$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$3,'Calc RE'!I13,'Calc RE'!J13)),K13)","v":0.34007434773158757},2.5230000000000001,3.9370924637811924,{"$f":"MIN(N13*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P13,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,{"$f":"T13-R13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y13<=0,0,MIN(MAX(Y13,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z13=0,0,MIN((Z13/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z13/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA13>0,Background!$BR$6/AA13,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS13>0,Background!$M$22/AS13,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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,BS3+BS9)*((BS27-BS25)/BS27),0)","v":0},{"$f":"IFERROR(IF(BT9=0,0,BT3+BT9)*((BT27-BT25)/BT27),0)","v":0},{"$f":"IFERROR(IF(BU9=0,0,BU3+BU9)*((BU27-BU25)/BU27),0)","v":0},{"$f":"IFERROR(IF(BV9=0,0,BV3+BV9)*((BV27-BV25)/BV27),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["min SOC",{"$f":"(1-IF('Input RE'!D110<>\"Individual\",'Input RE'!D117,'Input RE'!E117))","v":0.19999999999999996},null,null,12,{"$f":"'Existing Load'!J18","v":0},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$3,'Calc RE'!I14,'Calc RE'!J14)),K14)","v":0.37120070876848166},1.8089999999999999,2.8229093408561936,{"$f":"MIN(N14*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P14,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$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!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z14=0,0,MIN((Z14/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z14/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA14>0,Background!$BR$6/AA14,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS14>0,Background!$M$22/AS14,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"weekly existing eligible  consumed",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel capacity",{"$f":"IF('Input RE'!D102=\"Default\",'Input RE'!D105,'Input RE'!E105)","v":0},null,null,13,{"$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$3,'Calc RE'!I15,'Calc RE'!J15)),K15)","v":0.37052411485184344},1.8919999999999999,2.9524292276948141,{"$f":"MIN(N15*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P15,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,{"$f":"T15-R15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Y15<=0,0,MIN(MAX(Y15,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z15=0,0,MIN((Z15/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z15/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA15>0,Background!$BR$6/AA15,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS15>0,Background!$M$22/AS15,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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(BS9=0,0,BS3+BS9)*(BS21/BS27),0)","v":0},{"$f":"IFERROR(IF(BT9=0,0,BT3+BT9)*(BT21/BT27),0)","v":0},{"$f":"IFERROR(IF(BU9=0,0,BU3+BU9)*(BU21/BU27),0)","v":0},{"$f":"IFERROR(IF(BV9=0,0,BV3+BV9)*(BV21/BV27),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Rotating mass ",{"$f":"IF('Input RE'!D128=\"Default\",'Input RE'!D135,'Input RE'!E135)","v":0.4},null,null,14,{"$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$3,'Calc RE'!I16,'Calc RE'!J16)),K16)","v":0.33628998310571667},2.4500000000000002,3.8231773825857798,{"$f":"MIN(N16*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P16,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y16<=0,0,MIN(MAX(Y16,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z16=0,0,MIN((Z16/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z16/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA16>0,Background!$BR$6/AA16,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS16>0,Background!$M$22/AS16,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"weekly new  consumed",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["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$3,'Calc RE'!I17,'Calc RE'!J17)),K17)","v":0.23952945084761107},2.903,4.5300750782230681,{"$f":"MIN(N17*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P17,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y17<=0,0,MIN(MAX(Y17,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z17=0,0,MIN((Z17/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z17/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA17>0,Background!$BR$6/AA17,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS17>0,Background!$M$22/AS17,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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(BS9=0,0,BS3+BS9)*(BS23/BS27),0)","v":0},{"$f":"IFERROR(IF(BT9=0,0,BT3+BT9)*(BT23/BT27),0)","v":0},{"$f":"IFERROR(IF(BU9=0,0,BU3+BU9)*(BU23/BU27),0)","v":0},{"$f":"IFERROR(IF(BV9=0,0,BV3+BV9)*(BV23/BV27),0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro generation/week",{"$f":"SUM('Calc RE'!Q2:Q170)","v":0},null,null,16,{"$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$3,'Calc RE'!I18,'Calc RE'!J18)),K18)","v":0.13687099620291804},3.1829999999999998,4.9670096362328717,{"$f":"MIN(N18*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P18,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y18<=0,0,MIN(MAX(Y18,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z18=0,0,MIN((Z18/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z18/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA18>0,Background!$BR$6/AA18,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS18>0,Background!$M$22/AS18,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I19,'Calc RE'!J19)),K19)","v":4.5785490447851018E-2},3.39,5.2900291130472619,{"$f":"MIN(N19*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P19,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y19<=0,0,MIN(MAX(Y19,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z19=0,0,MIN((Z19/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z19/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA19>0,Background!$BR$6/AA19,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS19>0,Background!$M$22/AS19,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"hydro capacity","pv capacity","wind capacity","biomass capacity",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind generation/week",{"$f":"SUM('Calc RE'!S2:S170)","v":{"$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$3,'Calc RE'!I20,'Calc RE'!J20)),K20)","v":0},3.859,6.0218944977136823,{"$f":"MIN(N20*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P20,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y20<=0,0,MIN(MAX(Y20,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z20=0,0,MIN((Z20/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z20/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA20>0,Background!$BR$6/AA20,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS20>0,Background!$M$22/AS20,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"existing eligible",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery discharge/week",{"$f":"SUM(BA3:BA170)","v":{"$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$3,'Calc RE'!I21,'Calc RE'!J21)),K21)","v":0},3.6269999999999998,5.6598630067912739,{"$f":"MIN(N21*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P21,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y21<=0,0,MIN(MAX(Y21,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z21=0,0,MIN((Z21/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z21/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA21>0,Background!$BR$6/AA21,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(AN21,AP21)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS21>0,Background!$M$22/AS21,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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$53=\"Default\",'Input RE'!$D$60,'Input RE'!$E$60)","v":0},{"$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$82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel generation/week",{"$f":"SUM(AR3:AR170)","v":{"$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$3,'Calc RE'!I22,'Calc RE'!J22)),K22)","v":0},2.9049999999999998,4.5331960393517097,{"$f":"MIN(N22*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P22,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y22<=0,0,MIN(MAX(Y22,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z22=0,0,MIN((Z22/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z22/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA22>0,Background!$BR$6/AA22,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS22>0,Background!$M$22/AS22,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"new",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel fuel l/week",{"$f":"SUM(AU3:AU170)","v":{"$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$3,'Calc RE'!I23,'Calc RE'!J23)),K23)","v":0},3.8290000000000002,5.9750800807840614,{"$f":"MIN(N23*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P23,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y23<=0,0,MIN(MAX(Y23,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z23=0,0,MIN((Z23/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z23/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA23>0,Background!$BR$6/AA23,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS23>0,Background!$M$22/AS23,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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$53=\"Default\",'Input RE'!$D$59,'Input RE'!$E$59)","v":0},{"$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$79=\"Default\",'Input RE'!$D$84,'Input RE'!$E$84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input RE'!$D$128=\"Default\",'Input RE'!$D$133,'Input RE'!$E$133)","v":20},null,null,22,{"$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$3,'Calc RE'!I24,'Calc RE'!J24)),K24)","v":0},4.6260000000000003,7.2187830905476797,{"$f":"MIN(N24*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P24,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y24<=0,0,MIN(MAX(Y24,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z24=0,0,MIN((Z24/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z24/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA24>0,Background!$BR$6/AA24,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS24>0,Background!$M$22/AS24,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"eligible total",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE battery discharge",{"$f":"IF(B22=0,B21,MIN(-1*SUM(BG3:BG170)+BD4,B21))","v":{"$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$3,'Calc RE'!I25,'Calc RE'!J25)),K25)","v":0},5.0430000000000001,7.8695034858694228,{"$f":"MIN(N25*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P25,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y25<=0,0,MIN(MAX(Y25,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z25=0,0,MIN((Z25/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z25/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA25>0,Background!$BR$6/AA25,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS25>0,Background!$M$22/AS25,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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":"BS23+BS21","v":0},{"$f":"BT23+BT21","v":0},{"$f":"BU23+BU21","v":0},{"$f":"BV23+BV21","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,24,{"$f":"'Existing Load'!J30","v":0},0,0,0,0,{"$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$3,'Calc RE'!I26,'Calc RE'!J26)),K26)","v":0},5.2119999999999997,8.1332247012396248,{"$f":"MIN(N26*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P26,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y26<=0,0,MIN(MAX(Y26,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z26=0,0,MIN((Z26/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z26/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA26>0,Background!$BR$6/AA26,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS26>0,Background!$M$22/AS26,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},"total",null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Capex",{"$f":"IF('Input RE'!$D$46=\"Default\",'Input RE'!$D$49,'Input RE'!$E$49)","v":200000},null,null,25,{"$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$3,'Calc RE'!I27,'Calc RE'!J27)),K27)","v":0},5.2789999999999999,8.2377768990491145,{"$f":"MIN(N27*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P27,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y27<=0,0,MIN(MAX(Y27,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z27=0,0,MIN((Z27/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z27/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA27>0,Background!$BR$6/AA27,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS27>0,Background!$M$22/AS27,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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},{"$f":"B106","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro OPEX",{"$f":"IF('Input RE'!$D$46=\"Default\",'Input RE'!$D$50,'Input RE'!$E$50)","v":5000},null,null,26,{"$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$3,'Calc RE'!I28,'Calc RE'!J28)),K28)","v":0},5.2220000000000004,8.1488295068828336,{"$f":"MIN(N28*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P28,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y28<=0,0,MIN(MAX(Y28,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z28=0,0,MIN((Z28/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z28/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA28>0,Background!$BR$6/AA28,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS28>0,Background!$M$22/AS28,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV Capex",{"$f":"IF('Input RE'!D3=\"Default\",'Input RE'!D6,'Input RE'!E6)","v":70000},null,null,27,0,0,0,0,0,{"$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$3,'Calc RE'!I29,'Calc RE'!J29)),K29)","v":0},5.1040000000000001,7.9646928002929869,{"$f":"MIN(N29*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P29,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y29<=0,0,MIN(MAX(Y29,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z29=0,0,MIN((Z29/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z29/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA29>0,Background!$BR$6/AA29,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS29>0,Background!$M$22/AS29,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I30,'Calc RE'!J30)),K30)","v":0},5.024,7.8398543551473283,{"$f":"MIN(N30*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P30,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y30<=0,0,MIN(MAX(Y30,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z30=0,0,MIN((Z30/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z30/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA30>0,Background!$BR$6/AA30,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS30>0,Background!$M$22/AS30,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I31,'Calc RE'!J31)),K31)","v":0},5.008,7.8148866661181966,{"$f":"MIN(N31*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P31,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y31<=0,0,MIN(MAX(Y31,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z31=0,0,MIN((Z31/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z31/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA31>0,Background!$BR$6/AA31,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS31>0,Background!$M$22/AS31,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I32,'Calc RE'!J32)),K32)","v":0},5.07,7.9116364611060828,{"$f":"MIN(N32*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P32,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y32<=0,0,MIN(MAX(Y32,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z32=0,0,MIN((Z32/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z32/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA32>0,Background!$BR$6/AA32,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS32>0,Background!$M$22/AS32,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex",{"$f":"IF('Input RE'!D90=\"Default\",'Input RE'!D94,'Input RE'!E94)","v":30000},null,null,31,0,0,1.1820186949815958E-2,5.531178300319043E-2,4.2869089516822938E-2,{"$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$3,'Calc RE'!I33,'Calc RE'!J33)),K33)","v":1.1820186949815958E-2},5.0519999999999996,7.8835478109483086,{"$f":"MIN(N33*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P33,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y33<=0,0,MIN(MAX(Y33,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z33=0,0,MIN((Z33/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z33/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA33>0,Background!$BR$6/AA33,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS33>0,Background!$M$22/AS33,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var",{"$f":"IF('Input RE'!D90=\"Default\",'Input RE'!D95,'Input RE'!E95)","v":2.5},null,null,32,0,0,8.980757949229301E-2,0.2268819798936271,0.10457729918539764,{"$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$3,'Calc RE'!I34,'Calc RE'!J34)),K34)","v":8.980757949229301E-2},4.9630000000000001,7.7446650407237643,{"$f":"MIN(N34*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P34,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y34<=0,0,MIN(MAX(Y34,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z34=0,0,MIN((Z34/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z34/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA34>0,Background!$BR$6/AA34,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS34>0,Background!$M$22/AS34,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix",{"$f":"IF('Input RE'!D90=\"Default\",'Input RE'!D96,'Input RE'!E96)","v":300},null,null,33,0,{"$f":"F35*(1+$B$4)","v":0},0.2246337416311959,0.34742059711676848,0.24749898992989722,{"$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$3,'Calc RE'!I35,'Calc RE'!J35)),K35)","v":0.2246337416311959},4.5780000000000003,7.1438800234602855,{"$f":"MIN(N35*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P35,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G35-Q35","v":0},{"$f":"G35*$B$16","v":0},{"$f":"Q35","v":0},0,{"$f":"T35-R35","v":0},{"$f":"X35-S35","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y35<=0,0,MIN(MAX(Y35,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z35=0,0,MIN((Z35/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z35/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA35>0,Background!$BR$6/AA35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W35-AD35","v":{"$error":"#DIV/0!"}},{"$f":"Y35-Z35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AQ35<=0,0,MIN(MAX(AQ35,$D$129),$D$130))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AS35>0,Background!$M$22/AS35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR35+R35+S35+Q35+Z35-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,{"$f":"MAX(G35-Q35-R35-S35-Z35-AR35-BA35,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G35-AR35-BA35-BE35,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G35-BF35-BE35-BA35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(Q35,G35), 0)","v":0},{"$f":"MAX(MIN(R35,T35), 0)","v":0},{"$f":"MAX(MIN(S35,X35), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z35,Y35), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Q35-BK35),BG35)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(R35-BL35),BG35-BO35)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(S35-BM35),BG35-BO35-BP35)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Z35-BN35),BG35-BO35-BP35-BQ35)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex",{"$f":"IF('Input RE'!D110<>\"Individual\",'Input RE'!D114,'Input RE'!E114)","v":27000},null,null,34,0,0,0.36724149402932221,0.40133200690687004,0.41493826121991134,{"$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$3,'Calc RE'!I36,'Calc RE'!J36)),K36)","v":0.36724149402932221},3.645,5.6879516569490471,{"$f":"MIN(N36*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P36,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y36<=0,0,MIN(MAX(Y36,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z36=0,0,MIN((Z36/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z36/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA36>0,Background!$BR$6/AA36,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS36>0,Background!$M$22/AS36,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX fix",{"$f":"IF('Input RE'!D110<>\"Individual\",'Input RE'!D115,'Input RE'!E115)","v":405},null,null,35,0,0,0.49591597305200419,0.39585317448193852,0.57717895651897388,{"$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$3,'Calc RE'!I37,'Calc RE'!J37)),K37)","v":0.49591597305200419},2.4390000000000001,3.8060120963782516,{"$f":"MIN(N37*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P37,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y37<=0,0,MIN(MAX(Y37,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z37=0,0,MIN((Z37/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z37/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA37>0,Background!$BR$6/AA37,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS37>0,Background!$M$22/AS37,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I38,'Calc RE'!J38)),K38)","v":0.494967221132943},1.3,2.0286247336169443,{"$f":"MIN(N38*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P38,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y38<=0,0,MIN(MAX(Y38,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z38=0,0,MIN((Z38/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z38/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA38>0,Background!$BR$6/AA38,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS38>0,Background!$M$22/AS38,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Excess",{"$f":"SUM(BI3:BI170)+SUM(BJ3:BJ170)","v":{"$error":"#DIV/0!"}},null,null,37,0,0,0.44819253517460916,0.40314286216436412,0.38689005841498514,{"$f":"IF('Input RE'!$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$3,'Calc RE'!I39,'Calc RE'!J39)),K39)","v":0.44819253517460916},0.70199999999999996,1.0954573561531498,{"$f":"MIN(N39*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P39,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y39<=0,0,MIN(MAX(Y39,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z39=0,0,MIN((Z39/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z39/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA39>0,Background!$BR$6/AA39,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS39>0,Background!$M$22/AS39,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel start",{"$f":"IF('Input RE'!$D$90=\"Default\",'Input RE'!$D$98,'Input RE'!$E$98)","v":35},null,null,38,0,0,0.36600537975016068,0.35777249161014374,0.24581970359116331,{"$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$3,'Calc RE'!I40,'Calc RE'!J40)),K40)","v":0.36600537975016068},1.927,3.0070460474460394,{"$f":"MIN(N40*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P40,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y40<=0,0,MIN(MAX(Y40,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z40=0,0,MIN((Z40/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z40/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA40>0,Background!$BR$6/AA40,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS40>0,Background!$M$22/AS40,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel increase",{"$f":"IF('Input RE'!D90=\"Default\",'Input RE'!D99,'Input RE'!E99)","v":0.03},null,null,39,0,0,0.27160760467510181,0.25171748854097015,0.1624673474429407,{"$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$3,'Calc RE'!I41,'Calc RE'!J41)),K41)","v":0.27160760467510181},2.7690000000000001,4.3209706826040915,{"$f":"MIN(N41*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P41,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y41<=0,0,MIN(MAX(Y41,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z41=0,0,MIN((Z41/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z41/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA41>0,Background!$BR$6/AA41,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS41>0,Background!$M$22/AS41,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs ",{"$f":"IF(Background!W2,'Calc RE'!B40*(1+'Calc RE'!B41)^(Background!$B$140-1),IF(Background!U2,fuel_costs(B40,B41,B43),'Calc RE'!B40))","v":35},null,null,40,0,0,0.16454155878334686,0.14257015153832189,8.496972524219705E-2,{"$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$3,'Calc RE'!I42,'Calc RE'!J42)),K42)","v":0.16454155878334686},3.5259999999999998,5.5022544697948801,{"$f":"MIN(N42*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P42,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y42<=0,0,MIN(MAX(Y42,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z42=0,0,MIN((Z42/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z42/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA42>0,Background!$BR$6/AA42,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS42>0,Background!$M$22/AS42,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project duration",{"$f":"IF('Input RE'!D128=\"Default\",'Input RE'!D133,'Input RE'!E133)","v":20},null,null,41,0,0,6.0292576282035333E-2,4.7624524900298892E-2,2.6500580757045228E-2,{"$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$3,'Calc RE'!I43,'Calc RE'!J43)),K43)","v":6.0292576282035333E-2},4.2149999999999999,6.5774255786118605,{"$f":"MIN(N43*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P43,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y43<=0,0,MIN(MAX(Y43,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z43=0,0,MIN((Z43/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z43/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA43>0,Background!$BR$6/AA43,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS43>0,Background!$M$22/AS43,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel l/kWh",{"$f":"IF('Input RE'!D90=\"Default\",'Input RE'!D97,'Input RE'!E97)","v":0.33},null,null,42,0,0,0,0,0,{"$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$3,'Calc RE'!I44,'Calc RE'!J44)),K44)","v":0},4.5860000000000003,7.1563638679748509,{"$f":"MIN(N44*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P44,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y44<=0,0,MIN(MAX(Y44,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z44=0,0,MIN((Z44/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z44/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA44>0,Background!$BR$6/AA44,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS44>0,Background!$M$22/AS44,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fuel costs total",{"$f":"B42*B23*8760/168","v":{"$error":"#DIV/0!"}},null,null,43,0,0,0,0,0,{"$f":"IF('Input RE'!$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$3,'Calc RE'!I45,'Calc RE'!J45)),K45)","v":0},4.5449999999999999,7.0923841648377008,{"$f":"MIN(N45*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P45,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y45<=0,0,MIN(MAX(Y45,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z45=0,0,MIN((Z45/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z45/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA45>0,Background!$BR$6/AA45,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS45>0,Background!$M$22/AS45,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I46,'Calc RE'!J46)),K46)","v":0},4.2060000000000004,6.5633812535329747,{"$f":"MIN(N46*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P46,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y46<=0,0,MIN(MAX(Y46,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z46=0,0,MIN((Z46/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z46/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA46>0,Background!$BR$6/AA46,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS46>0,Background!$M$22/AS46,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Capex total",{"$f":"BS23*B27","v":0},null,null,45,0,0,0,0,0,{"$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$3,'Calc RE'!I47,'Calc RE'!J47)),K47)","v":0},3.8460000000000001,6.0016082503775134,{"$f":"MIN(N47*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P47,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y47<=0,0,MIN(MAX(Y47,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z47=0,0,MIN((Z47/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z47/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA47>0,Background!$BR$6/AA47,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS47>0,Background!$M$22/AS47,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV Capex total",{"$f":"BT23*B29","v":0},null,null,46,0,0,0,0,0,{"$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$3,'Calc RE'!I48,'Calc RE'!J48)),K48)","v":0},3.581,5.5880809008325203,{"$f":"MIN(N48*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P48,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y48<=0,0,MIN(MAX(Y48,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z48=0,0,MIN((Z48/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z48/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA48>0,Background!$BR$6/AA48,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS48>0,Background!$M$22/AS48,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Capex total",{"$f":"BU23*B31","v":0},null,null,47,0,0,0,0,0,{"$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$3,'Calc RE'!I49,'Calc RE'!J49)),K49)","v":0},3.4740000000000002,5.4211094804502036,{"$f":"MIN(N49*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P49,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y49<=0,0,MIN(MAX(Y49,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z49=0,0,MIN((Z49/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z49/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA49>0,Background!$BR$6/AA49,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS49>0,Background!$M$22/AS49,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Capex total",{"$f":"B15*B33","v":0},null,null,48,0,0,0,0,0,{"$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$3,'Calc RE'!I50,'Calc RE'!J50)),K50)","v":0},3.5470000000000002,5.5350245616456162,{"$f":"MIN(N50*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P50,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y50<=0,0,MIN(MAX(Y50,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z50=0,0,MIN((Z50/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z50/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA50>0,Background!$BR$6/AA50,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS50>0,Background!$M$22/AS50,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery Capex total",{"$f":"B10*B36","v":2.7000000000000002E-9},null,null,49,0,0,0,0,0,{"$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$3,'Calc RE'!I51,'Calc RE'!J51)),K51)","v":0},3.843,5.9969268086845506,{"$f":"MIN(N51*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P51,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y51<=0,0,MIN(MAX(Y51,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z51=0,0,MIN((Z51/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z51/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA51>0,Background!$BR$6/AA51,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS51>0,Background!$M$22/AS51,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project CAPEX",{"$f":"IF('Input RE'!D128<>\"Individual\",'Input RE'!D137,'Input RE'!E137)","v":500000},null,null,50,0,0,0,0,0,{"$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$3,'Calc RE'!I52,'Calc RE'!J52)),K52)","v":0},4.2830000000000004,6.6835382569856714,{"$f":"MIN(N52*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P52,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y52<=0,0,MIN(MAX(Y52,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z52=0,0,MIN((Z52/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z52/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA52>0,Background!$BR$6/AA52,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS52>0,Background!$M$22/AS52,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other CAPEX",{"$f":"IF('Input RE'!D128<>\"Individual\",'Input RE'!D138,'Input RE'!E138)","v":0},null,null,51,0,0,0,0,0,{"$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$3,'Calc RE'!I53,'Calc RE'!J53)),K53)","v":0},4.6879999999999997,7.3155328855355641,{"$f":"MIN(N53*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P53,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y53<=0,0,MIN(MAX(Y53,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z53=0,0,MIN((Z53/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z53/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA53>0,Background!$BR$6/AA53,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS53>0,Background!$M$22/AS53,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro OPEX total",{"$f":"'Calc RE'!B28*'Calc RE'!B7","v":0},null,null,52,0,0,0,0,0,{"$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$3,'Calc RE'!I54,'Calc RE'!J54)),K54)","v":0},4.9889999999999999,7.785237535396103,{"$f":"MIN(N54*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P54,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y54<=0,0,MIN(MAX(Y54,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z54=0,0,MIN((Z54/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z54/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA54>0,Background!$BR$6/AA54,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS54>0,Background!$M$22/AS54,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV OPEX total",{"$f":"B30*B8","v":0},null,null,53,0,0,0,0,0,{"$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$3,'Calc RE'!I55,'Calc RE'!J55)),K55)","v":0},5.194,8.1051360510818515,{"$f":"MIN(N55*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P55,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y55<=0,0,MIN(MAX(Y55,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z55=0,0,MIN((Z55/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z55/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA55>0,Background!$BR$6/AA55,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS55>0,Background!$M$22/AS55,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind OPEX total",{"$f":"'Calc RE'!B32*'Calc RE'!B9","v":0},null,null,54,0,0,0,0,0,{"$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$3,'Calc RE'!I56,'Calc RE'!J56)),K56)","v":0},5.2850000000000001,8.2471397824350383,{"$f":"MIN(N56*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P56,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y56<=0,0,MIN(MAX(Y56,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z56=0,0,MIN((Z56/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z56/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA56>0,Background!$BR$6/AA56,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS56>0,Background!$M$22/AS56,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX var total",{"$f":"B22*8760/168*B34","v":{"$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$3,'Calc RE'!I57,'Calc RE'!J57)),K57)","v":1.4841961812026039E-2},5.1920000000000002,8.1020150899532108,{"$f":"MIN(N57*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P57,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y57<=0,0,MIN(MAX(Y57,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z57=0,0,MIN((Z57/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z57/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA57>0,Background!$BR$6/AA57,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS57>0,Background!$M$22/AS57,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Battery OPEX total",{"$f":"B37*B10","v":4.0500000000000002E-11},null,null,56,0,0,0.14002361976729866,0.27047162231287858,0.18958730669498394,{"$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$3,'Calc RE'!I58,'Calc RE'!J58)),K58)","v":0.14002361976729866},5.05,7.880426849819667,{"$f":"MIN(N58*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P58,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y58<=0,0,MIN(MAX(Y58,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z58=0,0,MIN((Z58/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z58/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA58>0,Background!$BR$6/AA58,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS58>0,Background!$M$22/AS58,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX fix total",{"$f":"B35*B15","v":0},null,null,57,{"$f":"IF(E59-E35=24,F35,\"\")","v":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$3,'Calc RE'!I59,'Calc RE'!J59)),K59)","v":0.27473666148508263},5.0709999999999997,7.9131969416704022,{"$f":"MIN(N59*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P59,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y59<=0,0,MIN(MAX(Y59,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z59=0,0,MIN((Z59/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z59/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA59>0,Background!$BR$6/AA59,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS59>0,Background!$M$22/AS59,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Other OPEX fix",{"$f":"IF('Input RE'!D128<>\"Individual\",'Input RE'!D139,'Input RE'!E139)","v":0},null,null,58,0,0,0.36282006681677398,0.54515996581061721,0.48263101470018616,{"$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$3,'Calc RE'!I60,'Calc RE'!J60)),K60)","v":0.36282006681677398},4.9580000000000002,7.7368626379021608,{"$f":"MIN(N60*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P60,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y60<=0,0,MIN(MAX(Y60,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z60=0,0,MIN((Z60/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z60/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA60>0,Background!$BR$6/AA60,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS60>0,Background!$M$22/AS60,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Personnel OPEX fix",{"$f":"IF('Input RE'!D128<>\"Individual\",'Input RE'!D140,'Input RE'!E140)","v":0},null,null,59,0,0,0.40131902089137317,0.59031299069519172,0.59004867734318456,{"$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$3,'Calc RE'!I61,'Calc RE'!J61)),K61)","v":0.40131902089137317},4.827,7.5324396839761452,{"$f":"MIN(N61*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P61,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y61<=0,0,MIN(MAX(Y61,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z61=0,0,MIN((Z61/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z61/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA61>0,Background!$BR$6/AA61,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS61>0,Background!$M$22/AS61,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid OPEX",{"$f":"IF('Input RE'!D144<>\"Individual\",'Input RE'!D149,'Input RE'!E149)","v":0},null,null,60,0,0,0.5233735225813746,0.61330321308786906,0.60750810408092881,{"$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$3,'Calc RE'!I62,'Calc RE'!J62)),K62)","v":0.5233735225813746},4.6260000000000003,7.2187830905476797,{"$f":"MIN(N62*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P62,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y62<=0,0,MIN(MAX(Y62,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z62=0,0,MIN((Z62/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z62/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA62>0,Background!$BR$6/AA62,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS62>0,Background!$M$22/AS62,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel OPEX sum",{"$f":"B59+B57","v":{"$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$3,'Calc RE'!I63,'Calc RE'!J63)),K63)","v":0.60520033472887191},4.47,6.9753481225136458,{"$f":"MIN(N63*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P63,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y63<=0,0,MIN(MAX(Y63,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z63=0,0,MIN((Z63/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z63/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA63>0,Background!$BR$6/AA63,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS63>0,Background!$M$22/AS63,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I64,'Calc RE'!J64)),K64)","v":0.62629029926300428},4.4980000000000002,7.0190415783146269,{"$f":"MIN(N64*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P64,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y64<=0,0,MIN(MAX(Y64,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z64=0,0,MIN((Z64/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z64/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA64>0,Background!$BR$6/AA64,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS64>0,Background!$M$22/AS64,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro lifetime",{"$f":"IF('Input RE'!D46=\"Default\",'Input RE'!D51,'Input RE'!E51)","v":20},null,null,63,0,0,0.46457979187916393,0.34989855294446243,0.37082145165103891,{"$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$3,'Calc RE'!I65,'Calc RE'!J65)),K65)","v":0.46457979187916393},4.6269999999999998,7.2203435711120001,{"$f":"MIN(N65*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P65,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y65<=0,0,MIN(MAX(Y65,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z65=0,0,MIN((Z65/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z65/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA65>0,Background!$BR$6/AA65,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS65>0,Background!$M$22/AS65,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro CRF",{"$f":"B92*POWER(1+B92,'Calc RE'!B65)/(POWER(1+B92,'Calc RE'!B65)-1)","v":0.13387878003966064},null,null,64,0,0,0.28188118915762883,0.18346879633488014,0.2241847262209723,{"$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$3,'Calc RE'!I66,'Calc RE'!J66)),K66)","v":0.28188118915762883},4.8310000000000004,7.5386816062334292,{"$f":"MIN(N66*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P66,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y66<=0,0,MIN(MAX(Y66,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z66=0,0,MIN((Z66/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z66/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA66>0,Background!$BR$6/AA66,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS66>0,Background!$M$22/AS66,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Hydro Ann",{"$f":"B66*'Calc RE'!B47","v":0},null,null,65,0,{"$f":"F67*(1+$B$4)","v":0},0.10581077412192005,5.4007171000985094E-2,9.0796436742796555E-2,{"$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$3,'Calc RE'!I67,'Calc RE'!J67)),K67)","v":0.10581077412192005},5.2060000000000004,8.123861817853701,{"$f":"MIN(N67*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P67,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G67-Q67","v":0},{"$f":"G67*$B$16","v":0},{"$f":"Q67","v":0},0,{"$f":"T67-R67","v":0},{"$f":"X67-S67","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y67<=0,0,MIN(MAX(Y67,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z67=0,0,MIN((Z67/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z67/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA67>0,Background!$BR$6/AA67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W67-AD67","v":{"$error":"#DIV/0!"}},{"$f":"Y67-Z67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AQ67<=0,0,MIN(MAX(AQ67,$D$129),$D$130))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AS67>0,Background!$M$22/AS67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR67+R67+S67+Q67+Z67-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,{"$f":"MAX(G67-Q67-R67-S67-Z67-AR67-BA67,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G67-AR67-BA67-BE67,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G67-BF67-BE67-BA67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(Q67,G67), 0)","v":0},{"$f":"MAX(MIN(R67,T67), 0)","v":0},{"$f":"MAX(MIN(S67,X67), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z67,Y67), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Q67-BK67),BG67)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(R67-BL67),BG67-BO67)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(S67-BM67),BG67-BO67-BP67)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Z67-BN67),BG67-BO67-BP67-BQ67)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["PV lifetime",{"$f":"IF('Input RE'!D3=\"Default\",'Input RE'!D8,'Input RE'!E8)","v":20},null,null,66,0,0,0,0,3.8648208455600431E-3,{"$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$173","v":9.5158104812277884},{"$f":"MIN(N68*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P68,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"U68-V68","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(Y68<=0,0,MIN(MAX(Y68,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z68=0,0,MIN((Z68/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z68/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA68>0,Background!$BR$6/AA68,0)","v":{"$error":"#DIV/0!"}},{"$f":"AB68*Z68","v":{"$error":"#DIV/0!"}},{"$f":"Z68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$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!"}},{"$f":"MAX(AH68,-(1-BC67)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF68,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ68/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AK68,(BC67-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AL68*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF68-AM68),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(BC67-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE68-AO68)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AN68,AP68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AR68=0,0,MIN((AR68/$D$131)/(($D$135+$D$136*(AR68/$D$131))/$D$137),$D$147))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS68>0,Background!$M$22/AS68,0)","v":{"$error":"#DIV/0!"}},{"$f":"AT68*AR68","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AV68>0,MIN(AV68*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AW68/$B$10,1-BC67))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV68<0,MAX(AV68/$B$12,-$B$10*$B$11/$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AY68/$B$10,-1*(BC67-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"AZ68*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"AX68*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,BC67+AZ68+AX68)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(BB68,-1*(Q68+R68+S68+Z68-BF68))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR68-BH68","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BB68-BG68,-1*BI68)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"-1*(BI68+BJ68)","v":{"$error":"#DIV/0!"}},{"$f":"BH68-BJ68","v":{"$error":"#DIV/0!"}},{"$f":"Z68-BN68","v":{"$error":"#DIV/0!"}},{"$f":"-1*(BY68+BR68)","v":{"$error":"#DIV/0!"}},{"$f":"BN68-BR68","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$3,'Calc RE'!I69,'Calc RE'!J69)),K69)","v":0},6.8410000000000002,10.675247540518088,{"$f":"MIN(N69*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P69,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y69<=0,0,MIN(MAX(Y69,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z69=0,0,MIN((Z69/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z69/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA69>0,Background!$BR$6/AA69,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS69>0,Background!$M$22/AS69,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I70,'Calc RE'!J70)),K70)","v":0},7.1369999999999996,11.137149787557023,{"$f":"MIN(N70*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P70,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y70<=0,0,MIN(MAX(Y70,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z70=0,0,MIN((Z70/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z70/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA70>0,Background!$BR$6/AA70,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS70>0,Background!$M$22/AS70,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I71,'Calc RE'!J71)),K71)","v":0},7.0519999999999996,11.00450893958976,{"$f":"MIN(N71*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P71,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y71<=0,0,MIN(MAX(Y71,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z71=0,0,MIN((Z71/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z71/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA71>0,Background!$BR$6/AA71,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS71>0,Background!$M$22/AS71,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I72,'Calc RE'!J72)),K72)","v":0},6.5190000000000001,10.172772798806815,{"$f":"MIN(N72*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P72,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y72<=0,0,MIN(MAX(Y72,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z72=0,0,MIN((Z72/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z72/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA72>0,Background!$BR$6/AA72,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS72>0,Background!$M$22/AS72,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I73,'Calc RE'!J73)),K73)","v":0},5.7629999999999999,8.9930494921803454,{"$f":"MIN(N73*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P73,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y73<=0,0,MIN(MAX(Y73,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z73=0,0,MIN((Z73/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z73/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA73>0,Background!$BR$6/AA73,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS73>0,Background!$M$22/AS73,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel lifetime",{"$f":"IF('Input RE'!D90=\"Default\",'Input RE'!D100,'Input RE'!E100)","v":10},null,null,72,0,0,0,0,0,{"$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$3,'Calc RE'!I74,'Calc RE'!J74)),K74)","v":0},5.2290000000000001,8.1597528708330778,{"$f":"MIN(N74*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P74,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y74<=0,0,MIN(MAX(Y74,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z74=0,0,MIN((Z74/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z74/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA74>0,Background!$BR$6/AA74,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS74>0,Background!$M$22/AS74,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel CRF",{"$f":"B92*POWER(1+B92,B74)/(POWER(1+B92,B74)-1)","v":0.17698416415984405},null,null,73,0,0,0,0,0,{"$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$3,'Calc RE'!I75,'Calc RE'!J75)),K75)","v":0},4.8849999999999998,7.6229475567067473,{"$f":"MIN(N75*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P75,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y75<=0,0,MIN(MAX(Y75,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z75=0,0,MIN((Z75/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z75/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA75>0,Background!$BR$6/AA75,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS75>0,Background!$M$22/AS75,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Ann",{"$f":"B75*B50","v":0},null,null,74,0,0,0,0,0,{"$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$3,'Calc RE'!I76,'Calc RE'!J76)),K76)","v":0},4.6180000000000003,7.2062992460331143,{"$f":"MIN(N76*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P76,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y76<=0,0,MIN(MAX(Y76,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z76=0,0,MIN((Z76/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z76/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA76>0,Background!$BR$6/AA76,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS76>0,Background!$M$22/AS76,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat lifetime",{"$f":"IF('Input RE'!D110<>\"Individual\",'Input RE'!D120,'Input RE'!E120)","v":10},null,null,75,0,0,0,0,0,{"$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$3,'Calc RE'!I77,'Calc RE'!J77)),K77)","v":0},4.54,7.0845817620160974,{"$f":"MIN(N77*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P77,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y77<=0,0,MIN(MAX(Y77,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z77=0,0,MIN((Z77/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z77/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA77>0,Background!$BR$6/AA77,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS77>0,Background!$M$22/AS77,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I78,'Calc RE'!J78)),K78)","v":0},4.649,7.2546741435270565,{"$f":"MIN(N78*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P78,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y78<=0,0,MIN(MAX(Y78,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z78=0,0,MIN((Z78/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z78/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA78>0,Background!$BR$6/AA78,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS78>0,Background!$M$22/AS78,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Bat Ann",{"$f":"B78*B51","v":4.7785724323157902E-10},null,null,77,0,0,0,0,0,{"$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$3,'Calc RE'!I79,'Calc RE'!J79)),K79)","v":0},4.9180000000000001,7.6744434153293319,{"$f":"MIN(N79*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P79,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y79<=0,0,MIN(MAX(Y79,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z79=0,0,MIN((Z79/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z79/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA79>0,Background!$BR$6/AA79,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS79>0,Background!$M$22/AS79,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I80,'Calc RE'!J80)),K80)","v":0},5.0270000000000001,7.8445357968402911,{"$f":"MIN(N80*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P80,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y80<=0,0,MIN(MAX(Y80,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z80=0,0,MIN((Z80/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z80/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA80>0,Background!$BR$6/AA80,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS80>0,Background!$M$22/AS80,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Project Ann",{"$f":"B52*B80","v":66939.390019830316},null,null,79,0,0,2.0252660556845457E-2,5.2771958977453778E-2,7.8085063348195205E-2,{"$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$3,'Calc RE'!I81,'Calc RE'!J81)),K81)","v":2.0252660556845457E-2},4.8330000000000002,7.5418025673620699,{"$f":"MIN(N81*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P81,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y81<=0,0,MIN(MAX(Y81,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z81=0,0,MIN((Z81/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z81/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA81>0,Background!$BR$6/AA81,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS81>0,Background!$M$22/AS81,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I82,'Calc RE'!J82)),K82)","v":0.22400580165912484},4.8570000000000002,7.5792541009057679,{"$f":"MIN(N82*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P82,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y82<=0,0,MIN(MAX(Y82,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z82=0,0,MIN((Z82/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z82/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA82>0,Background!$BR$6/AA82,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS82>0,Background!$M$22/AS82,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I83,'Calc RE'!J83)),K83)","v":0.43193147463877574},4.9089999999999998,7.6603990902504444,{"$f":"MIN(N83*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P83,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y83<=0,0,MIN(MAX(Y83,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z83=0,0,MIN((Z83/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z83/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA83>0,Background!$BR$6/AA83,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS83>0,Background!$M$22/AS83,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid CAPEX",{"$f":"IF('Input RE'!D144<>\"Individual\",'Input RE'!D148,'Input RE'!E148)","v":0},null,null,82,0,0,0.56598981671497683,0.36716784996334534,0.60237958420717574,{"$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$3,'Calc RE'!I84,'Calc RE'!J84)),K84)","v":0.56598981671497683},4.3659999999999997,6.8130581438242901,{"$f":"MIN(N84*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P84,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y84<=0,0,MIN(MAX(Y84,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z84=0,0,MIN((Z84/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z84/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA84>0,Background!$BR$6/AA84,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS84>0,Background!$M$22/AS84,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Grid lifetime",{"$f":"IF('Input RE'!$D$144<>\"Individual\",'Input RE'!D150,'Input RE'!E150)","v":20},null,null,83,0,0,0.62313995635227537,0.34411952526294087,0.659626764565719,{"$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$3,'Calc RE'!I85,'Calc RE'!J85)),K85)","v":0.62313995635227537},3.423,5.3415249716698456,{"$f":"MIN(N85*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P85,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y85<=0,0,MIN(MAX(Y85,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z85=0,0,MIN((Z85/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z85/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA85>0,Background!$BR$6/AA85,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS85>0,Background!$M$22/AS85,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I86,'Calc RE'!J86)),K86)","v":0.7023500985435156},2.3919999999999999,3.7326695098551772,{"$f":"MIN(N86*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P86,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y86<=0,0,MIN(MAX(Y86,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z86=0,0,MIN((Z86/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z86/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA86>0,Background!$BR$6/AA86,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS86>0,Background!$M$22/AS86,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I87,'Calc RE'!J87)),K87)","v":0.72461079861879718},1.508,2.3532046909956552,{"$f":"MIN(N87*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P87,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y87<=0,0,MIN(MAX(Y87,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z87=0,0,MIN((Z87/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z87/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA87>0,Background!$BR$6/AA87,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS87>0,Background!$M$22/AS87,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I88,'Calc RE'!J88)),K88)","v":0.68571805168035682},1.1870000000000001,1.8522904298487022,{"$f":"MIN(N88*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P88,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y88<=0,0,MIN(MAX(Y88,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z88=0,0,MIN((Z88/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z88/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA88>0,Background!$BR$6/AA88,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS88>0,Background!$M$22/AS88,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Opex",{"$f":"SUM(B55:B62)","v":{"$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$3,'Calc RE'!I89,'Calc RE'!J89)),K89)","v":0.49311076906054913},2.1949999999999998,3.4252548386839941,{"$f":"MIN(N89*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P89,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y89<=0,0,MIN(MAX(Y89,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z89=0,0,MIN((Z89/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z89/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA89>0,Background!$BR$6/AA89,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS89>0,Background!$M$22/AS89,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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,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$3,'Calc RE'!I90,'Calc RE'!J90)),K90)","v":0.28667360269750231},2.7650000000000001,4.3147287603468083,{"$f":"MIN(N90*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P90,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y90<=0,0,MIN(MAX(Y90,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z90=0,0,MIN((Z90/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z90/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA90>0,Background!$BR$6/AA90,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS90>0,Background!$M$22/AS90,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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,{"$f":"IF(E91-E67=24,F67,\"\")","v":0},0,0.1015427588783354,5.5493729303869123E-2,3.3392557333872218E-2,{"$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$3,'Calc RE'!I91,'Calc RE'!J91)),K91)","v":0.1015427588783354},3.2709999999999999,5.1043319258930957,{"$f":"MIN(N91*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P91,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y91<=0,0,MIN(MAX(Y91,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z91=0,0,MIN((Z91/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z91/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA91>0,Background!$BR$6/AA91,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS91>0,Background!$M$22/AS91,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WACC",{"$f":"IF('Input RE'!D128=\"Default\",'Input RE'!D132,'Input RE'!E132)","v":0.12},null,null,90,0,0,0,0,0,{"$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$3,'Calc RE'!I92,'Calc RE'!J92)),K92)","v":0},3.5539999999999998,5.5459479255958604,{"$f":"MIN(N92*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P92,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y92<=0,0,MIN(MAX(Y92,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z92=0,0,MIN((Z92/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z92/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA92>0,Background!$BR$6/AA92,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS92>0,Background!$M$22/AS92,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ann Capex",{"$f":"B79+B76+B70+B81+B82+B87+B73+B67","v":66939.390019830797},null,null,91,0,0,0,0,0,{"$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$3,'Calc RE'!I93,'Calc RE'!J93)),K93)","v":0},3.67,5.7269636710570655,{"$f":"MIN(N93*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P93,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y93<=0,0,MIN(MAX(Y93,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z93=0,0,MIN((Z93/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z93/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA93>0,Background!$BR$6/AA93,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS93>0,Background!$M$22/AS93,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I94,'Calc RE'!J94)),K94)","v":0},4.2779999999999996,6.6757358541640661,{"$f":"MIN(N94*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P94,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y94<=0,0,MIN(MAX(Y94,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z94=0,0,MIN((Z94/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z94/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA94>0,Background!$BR$6/AA94,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS94>0,Background!$M$22/AS94,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I95,'Calc RE'!J95)),K95)","v":0},5.3120000000000003,8.2892727576716982,{"$f":"MIN(N95*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P95,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y95<=0,0,MIN(MAX(Y95,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z95=0,0,MIN((Z95/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z95/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA95>0,Background!$BR$6/AA95,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS95>0,Background!$M$22/AS95,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Unmet load/week",{"$f":"SUM(BE3:BE170)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Input RE'!$D$154=\"Default\",'Input RE'!$D$160,'Input RE'!$E$160)/(365/7)*1000","v":0},null,94,0,0,0,0,0,{"$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$3,'Calc RE'!I96,'Calc RE'!J96)),K96)","v":0},5.9740000000000002,9.3223108912520196,{"$f":"MIN(N96*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P96,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y96<=0,0,MIN(MAX(Y96,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z96=0,0,MIN((Z96/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z96/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA96>0,Background!$BR$6/AA96,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS96>0,Background!$M$22/AS96,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I97,'Calc RE'!J97)),K97)","v":0},6.0819999999999999,9.4908427921986576,{"$f":"MIN(N97*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P97,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y97<=0,0,MIN(MAX(Y97,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z97=0,0,MIN((Z97/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z97/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA97>0,Background!$BR$6/AA97,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS97>0,Background!$M$22/AS97,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["RE+ RE_Batt consumed/week eligible",{"$f":"IF(SUM(B18+B19+B20)=0,0,SUM(BS11:BV11)+SUM(BS5:BV5))","v":{"$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$3,'Calc RE'!I98,'Calc RE'!J98)),K98)","v":0},5.9669999999999996,9.3113875273017737,{"$f":"MIN(N98*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P98,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y98<=0,0,MIN(MAX(Y98,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z98=0,0,MIN((Z98/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z98/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA98>0,Background!$BR$6/AA98,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS98>0,Background!$M$22/AS98,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Biomass consumed",{"$f":"SUM(AC3:AC170)","v":{"$error":"#DIV/0!"}},null,null,97,0,{"$f":"F99*(1+$B$4)","v":0},0,0,0,{"$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$3,'Calc RE'!I99,'Calc RE'!J99)),K99)","v":0},5.7679999999999998,9.0008518950019489,{"$f":"MIN(N99*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P99,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G99-Q99","v":0},{"$f":"G99*$B$16","v":0},{"$f":"Q99","v":0},0,{"$f":"T99-R99","v":0},{"$f":"X99-S99","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y99<=0,0,MIN(MAX(Y99,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z99=0,0,MIN((Z99/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z99/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA99>0,Background!$BR$6/AA99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W99-AD99","v":{"$error":"#DIV/0!"}},{"$f":"Y99-Z99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AQ99<=0,0,MIN(MAX(AQ99,$D$129),$D$130))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AS99>0,Background!$M$22/AS99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR99+R99+S99+Q99+Z99-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,{"$f":"MAX(G99-Q99-R99-S99-Z99-AR99-BA99,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G99-AR99-BA99-BE99,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G99-BF99-BE99-BA99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(Q99,G99), 0)","v":0},{"$f":"MAX(MIN(R99,T99), 0)","v":0},{"$f":"MAX(MIN(S99,X99), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z99,Y99), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Q99-BK99),BG99)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(R99-BL99),BG99-BO99)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(S99-BM99),BG99-BO99-BP99)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Z99-BN99),BG99-BO99-BP99-BQ99)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel consumed",{"$f":"SUM(BH3:BH170)","v":{"$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$3,'Calc RE'!I100,'Calc RE'!J100)),K100)","v":0},5.7569999999999997,8.9836866087944198,{"$f":"MIN(N100*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P100,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y100<=0,0,MIN(MAX(Y100,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z100=0,0,MIN((Z100/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z100/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA100>0,Background!$BR$6/AA100,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS100>0,Background!$M$22/AS100,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly RE consumed",{"$f":"SUM(BF3:BF170)","v":{"$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$3,'Calc RE'!I101,'Calc RE'!J101)),K101)","v":0},5.9249999999999998,9.2458473436003032,{"$f":"MIN(N101*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P101,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y101<=0,0,MIN(MAX(Y101,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z101=0,0,MIN((Z101/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z101/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA101>0,Background!$BR$6/AA101,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS101>0,Background!$M$22/AS101,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I102,'Calc RE'!J102)),K102)","v":0},6.1829999999999998,9.6484513291950496,{"$f":"MIN(N102*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P102,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y102<=0,0,MIN(MAX(Y102,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z102=0,0,MIN((Z102/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z102/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA102>0,Background!$BR$6/AA102,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS102>0,Background!$M$22/AS102,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I103,'Calc RE'!J103)),K103)","v":0},6.452,10.068220600997325,{"$f":"MIN(N103*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P103,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y103<=0,0,MIN(MAX(Y103,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z103=0,0,MIN((Z103/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z103/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA103>0,Background!$BR$6/AA103,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS103>0,Background!$M$22/AS103,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["weekly Diesel batt ",{"$f":"B103-B102","v":{"$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$3,'Calc RE'!I104,'Calc RE'!J104)),K104)","v":0},6.6319999999999997,10.349107102575056,{"$f":"MIN(N104*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P104,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y104<=0,0,MIN(MAX(Y104,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z104=0,0,MIN((Z104/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z104/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA104>0,Background!$BR$6/AA104,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS104>0,Background!$M$22/AS104,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I105,'Calc RE'!J105)),K105)","v":2.0729621257181214E-2},6.4779999999999998,10.108793095669665,{"$f":"MIN(N105*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P105,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y105<=0,0,MIN(MAX(Y105,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z105=0,0,MIN((Z105/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z105/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA105>0,Background!$BR$6/AA105,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS105>0,Background!$M$22/AS105,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$79=\"Default\",'Input RE'!$D$85,'Input RE'!$E$85))","v":0},null,null,104,0,0,0.23513539147888185,0.15674603865506848,0.30262079132107339,{"$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$3,'Calc RE'!I106,'Calc RE'!J106)),K106)","v":0.23513539147888185},6.8710000000000004,10.722061957447711,{"$f":"MIN(N106*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P106,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y106<=0,0,MIN(MAX(Y106,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z106=0,0,MIN((Z106/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z106/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA106>0,Background!$BR$6/AA106,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS106>0,Background!$M$22/AS106,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I107,'Calc RE'!J107)),K107)","v":0.42009032087972281},7.15,11.157436034893193,{"$f":"MIN(N107*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P107,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y107<=0,0,MIN(MAX(Y107,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z107=0,0,MIN((Z107/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z107/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA107>0,Background!$BR$6/AA107,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS107>0,Background!$M$22/AS107,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I108,'Calc RE'!J108)),K108)","v":0.4994373022900585},6.7990000000000004,10.609707356816619,{"$f":"MIN(N108*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P108,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y108<=0,0,MIN(MAX(Y108,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z108=0,0,MIN((Z108/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z108/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA108>0,Background!$BR$6/AA108,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS108>0,Background!$M$22/AS108,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Capex specific",{"$f":"IF('Input RE'!$D$66=\"Default\",'Input RE'!$D70,'Input RE'!$E70)","v":271537.5},null,null,107,0,0,0.48244795302148408,0.55915616616087438,0.70482532300310097,{"$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$3,'Calc RE'!I109,'Calc RE'!J109)),K109)","v":0.48244795302148408},6.2140000000000004,9.6968262266889926,{"$f":"MIN(N109*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P109,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y109<=0,0,MIN(MAX(Y109,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z109=0,0,MIN((Z109/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z109/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA109>0,Background!$BR$6/AA109,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS109>0,Background!$M$22/AS109,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX var specific",{"$f":"IF('Input RE'!$D$66=\"Default\",'Input RE'!$D71,'Input RE'!$E71)","v":0.22836999999999999},null,null,108,0,0,0.53727334636992896,0.61464279407157696,0.72240116652383701,{"$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$3,'Calc RE'!I110,'Calc RE'!J110)),K110)","v":0.53727334636992896},5.8289999999999997,9.096041209425513,{"$f":"MIN(N110*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P110,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y110<=0,0,MIN(MAX(Y110,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z110=0,0,MIN((Z110/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z110/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA110>0,Background!$BR$6/AA110,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS110>0,Background!$M$22/AS110,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass OPEX fix specific",{"$f":"IF('Input RE'!$D$66=\"Default\",'Input RE'!$D72,'Input RE'!$E72)","v":12898.031250000002},null,null,109,0,0,0.54731430417999383,0.62348187662672483,0.6868487172825074,{"$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$3,'Calc RE'!I111,'Calc RE'!J111)),K111)","v":0.54731430417999383},5.44,8.4890142699047519,{"$f":"MIN(N111*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P111,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y111<=0,0,MIN(MAX(Y111,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z111=0,0,MIN((Z111/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z111/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA111>0,Background!$BR$6/AA111,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS111>0,Background!$M$22/AS111,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Feedstock costs specific",{"$f":"IF('Input RE'!$D$66=\"Default\",'Input RE'!$D76,'Input RE'!$E76)","v":1.5},null,null,110,0,0,0.51051367685794502,0.58339989204433051,0.60299772641775273,{"$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$3,'Calc RE'!I112,'Calc RE'!J112)),K112)","v":0.51051367685794502},4.9180000000000001,7.6744434153293319,{"$f":"MIN(N112*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P112,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y112<=0,0,MIN(MAX(Y112,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z112=0,0,MIN((Z112/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z112/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA112>0,Background!$BR$6/AA112,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS112>0,Background!$M$22/AS112,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass Capex",{"$f":"BV23*B109","v":0},null,null,111,0,0,0.36251293879169327,0.40185707961373701,0.41856778623301527,{"$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$3,'Calc RE'!I113,'Calc RE'!J113)),K113)","v":0.36251293879169327},4.383,6.839586313417743,{"$f":"MIN(N113*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P113,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y113<=0,0,MIN(MAX(Y113,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z113=0,0,MIN((Z113/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z113/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA113>0,Background!$BR$6/AA113,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS113>0,Background!$M$22/AS113,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I114,'Calc RE'!J114)),K114)","v":0.20734942782368257},4.0540000000000003,6.3261882077562248,{"$f":"MIN(N114*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P114,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y114<=0,0,MIN(MAX(Y114,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z114=0,0,MIN((Z114/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z114/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA114>0,Background!$BR$6/AA114,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS114>0,Background!$M$22/AS114,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I115,'Calc RE'!J115)),K115)","v":7.157694646294685E-2},3.9630000000000001,6.184184476403038,{"$f":"MIN(N115*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P115,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y115<=0,0,MIN(MAX(Y115,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z115=0,0,MIN((Z115/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z115/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA115>0,Background!$BR$6/AA115,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS115>0,Background!$M$22/AS115,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomass lifetime",{"$f":"IF('Input RE'!D66=\"Default\",'Input RE'!D77,'Input RE'!E77)","v":10},null,null,114,0,0,0,0,3.5712032955360225E-3,{"$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$3,'Calc RE'!I116,'Calc RE'!J116)),K116)","v":0},3.8660000000000001,6.0328178616639274,{"$f":"MIN(N116*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P116,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y116<=0,0,MIN(MAX(Y116,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z116=0,0,MIN((Z116/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z116/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA116>0,Background!$BR$6/AA116,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS116>0,Background!$M$22/AS116,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I117,'Calc RE'!J117)),K117)","v":0},4.1310000000000002,6.4463452112089206,{"$f":"MIN(N117*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P117,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y117<=0,0,MIN(MAX(Y117,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z117=0,0,MIN((Z117/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z117/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA117>0,Background!$BR$6/AA117,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS117>0,Background!$M$22/AS117,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I118,'Calc RE'!J118)),K118)","v":0},4.6790000000000003,7.3014885604566784,{"$f":"MIN(N118*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P118,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y118<=0,0,MIN(MAX(Y118,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z118=0,0,MIN((Z118/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z118/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA118>0,Background!$BR$6/AA118,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS118>0,Background!$M$22/AS118,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$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$3,'Calc RE'!I119,'Calc RE'!J119)),K119)","v":0},4.9420000000000002,7.7118949488730291,{"$f":"MIN(N119*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P119,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y119<=0,0,MIN(MAX(Y119,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z119=0,0,MIN((Z119/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z119/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA119>0,Background!$BR$6/AA119,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS119>0,Background!$M$22/AS119,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I120,'Calc RE'!J120)),K120)","v":0},5.17,8.0676845175381544,{"$f":"MIN(N120*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P120,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y120<=0,0,MIN(MAX(Y120,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z120=0,0,MIN((Z120/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z120/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA120>0,Background!$BR$6/AA120,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS120>0,Background!$M$22/AS120,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,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$3,'Calc RE'!I121,'Calc RE'!J121)),K121)","v":0},5.2439999999999998,8.1831600792978882,{"$f":"MIN(N121*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P121,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y121<=0,0,MIN(MAX(Y121,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z121=0,0,MIN((Z121/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z121/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA121>0,Background!$BR$6/AA121,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS121>0,Background!$M$22/AS121,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Diesel Genset efficiency",null,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$3,'Calc RE'!I122,'Calc RE'!J122)),K122)","v":0},5.4749999999999996,8.5436310896559764,{"$f":"MIN(N122*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P122,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y122<=0,0,MIN(MAX(Y122,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z122=0,0,MIN((Z122/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z122/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA122>0,Background!$BR$6/AA122,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS122>0,Background!$M$22/AS122,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,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$3,'Calc RE'!I123,'Calc RE'!J123)),K123)","v":0},5.56,8.6762719376232376,{"$f":"MIN(N123*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P123,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y123<=0,0,MIN(MAX(Y123,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z123=0,0,MIN((Z123/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z123/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA123>0,Background!$BR$6/AA123,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS123>0,Background!$M$22/AS123,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Input parameters","l/kWh",null,"n. of Gens",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$3,'Calc RE'!I124,'Calc RE'!J124)),K124)","v":0},5.681,8.8650900859060453,{"$f":"MIN(N124*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P124,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y124<=0,0,MIN(MAX(Y124,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z124=0,0,MIN((Z124/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z124/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA124>0,Background!$BR$6/AA124,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS124>0,Background!$M$22/AS124,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["full load",{"$f":"IF('Input RE'!$D$90=\"Default\",'Input RE'!D97,'Input RE'!E97)","v":0.33},null,{"$f":"IF('Input RE'!$D$102=\"Default\",'Input RE'!D104,'Input RE'!E104)","v":1},123,{"$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$3,'Calc RE'!I125,'Calc RE'!J125)),K125)","v":0},5.9420000000000002,9.2723755131937562,{"$f":"MIN(N125*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P125,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y125<=0,0,MIN(MAX(Y125,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z125=0,0,MIN((Z125/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z125/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA125>0,Background!$BR$6/AA125,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS125>0,Background!$M$22/AS125,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["half load",{"$f":"$B$129*B125","v":0.40260000000000001},null,{"$f":"IF(D125=\"5+\",5,D125)","v":1},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$3,'Calc RE'!I126,'Calc RE'!J126)),K126)","v":0},6.2389999999999999,9.7358382407970101,{"$f":"MIN(N126*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P126,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y126<=0,0,MIN(MAX(Y126,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z126=0,0,MIN((Z126/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z126/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA126>0,Background!$BR$6/AA126,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS126>0,Background!$M$22/AS126,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I127,'Calc RE'!J127)),K127)","v":0},6.5609999999999999,10.238312982508285,{"$f":"MIN(N127*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P127,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y127<=0,0,MIN(MAX(Y127,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z127=0,0,MIN((Z127/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z127/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA127>0,Background!$BR$6/AA127,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS127>0,Background!$M$22/AS127,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["half load ratios:",null,"P_smallest gen",{"$f":"IF('Input RE'!$D$102=\"Default\",'Input RE'!$D$106,'Input RE'!$E$106)","v":0},126,{"$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$3,'Calc RE'!I128,'Calc RE'!J128)),K128)","v":0},6.6130000000000004,10.319457971852962,{"$f":"MIN(N128*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P128,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y128<=0,0,MIN(MAX(Y128,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z128=0,0,MIN((Z128/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z128/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA128>0,Background!$BR$6/AA128,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS128>0,Background!$M$22/AS128,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["current ",{"$f":"IF(D125=1,B131,IF(D125=2,B132,IF(D125=3,B133,IF(D125=4,B134,IF(D125=\"5+\",B135,)))))","v":1.22},"P_min",{"$f":"0.3*D128","v":0},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$3,'Calc RE'!I129,'Calc RE'!J129)),K129)","v":0},6.4210000000000003,10.019845703503384,{"$f":"MIN(N129*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P129,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y129<=0,0,MIN(MAX(Y129,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z129=0,0,MIN((Z129/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z129/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA129>0,Background!$BR$6/AA129,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS129>0,Background!$M$22/AS129,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["nr. of Gensets",null,"P_max",{"$f":"B15","v":0},128,{"$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$3,'Calc RE'!I130,'Calc RE'!J130)),K130)","v":6.6725692058862335E-2},7.28,11.360298508254887,{"$f":"MIN(N130*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P130,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y130<=0,0,MIN(MAX(Y130,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z130=0,0,MIN((Z130/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z130/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA130>0,Background!$BR$6/AA130,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS130>0,Background!$M$22/AS130,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[1,1.22,"P_full load ",{"$f":"B15/D126","v":0},129,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J15,'Existing Load'!J15*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},{"$f":"F131*(1+$B$4)","v":0},0.15682534726213559,0.46299577090389071,0.47234100736811618,{"$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$3,'Calc RE'!I131,'Calc RE'!J131)),K131)","v":0.15682534726213559},7.7210000000000001,12.048470437120328,{"$f":"MIN(N131*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P131,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G131-Q131","v":0},{"$f":"G131*$B$16","v":0},{"$f":"Q131","v":0},0,{"$f":"T131-R131","v":0},{"$f":"X131-S131","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y131<=0,0,MIN(MAX(Y131,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z131=0,0,MIN((Z131/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z131/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA131>0,Background!$BR$6/AA131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W131-AD131","v":{"$error":"#DIV/0!"}},{"$f":"Y131-Z131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AQ131<=0,0,MIN(MAX(AQ131,$D$129),$D$130))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AS131>0,Background!$M$22/AS131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR131+R131+S131+Q131+Z131-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,{"$f":"MAX(G131-Q131-R131-S131-Z131-AR131-BA131,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G131-AR131-BA131-BE131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G131-BF131-BE131-BA131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(Q131,G131), 0)","v":0},{"$f":"MAX(MIN(R131,T131), 0)","v":0},{"$f":"MAX(MIN(S131,X131), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z131,Y131), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Q131-BK131),BG131)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(R131-BL131),BG131-BO131)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(S131-BM131),BG131-BO131-BP131)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Z131-BN131),BG131-BO131-BP131-BQ131)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[2,1.18,"P_half load",{"$f":"D131/2","v":0},130,{"$f":"IF('Existing Load'!$D$17='Existing Load'!$D$19,'Existing Load'!J16,'Existing Load'!J16*'Existing Load'!$D$19/'Existing Load'!$D$17)","v":0},0,0.24158051869827391,0.58266930932309546,0.57515454077933459,{"$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$173","v":11.36654043051217},{"$f":"MIN(N132*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P132,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"U132-V132","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(Y132<=0,0,MIN(MAX(Y132,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z132=0,0,MIN((Z132/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z132/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA132>0,Background!$BR$6/AA132,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"Z132","v":{"$error":"#DIV/0!"}},{"$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!"}},{"$f":"MAX(AH132,-(1-BC131)*$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AF132,0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AJ132/$B$13,$B$10*$B$11/$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(AK132,(BC131-$B$14)*$B$10),0)","v":{"$error":"#DIV/0!"}},{"$f":"AL132*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,AF132-AM132),5)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($B$11*$B$10,(BC131-$B$14)*$B$10*$B$13)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE132-AO132)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(AN132,AP132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AR132=0,0,MIN((AR132/$D$131)/(($D$135+$D$136*(AR132/$D$131))/$D$137),$D$147))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AS132>0,Background!$M$22/AS132,0)","v":{"$error":"#DIV/0!"}},{"$f":"AT132*AR132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AV132>0,MIN(AV132*$B$12,$B$10*$B$11*$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,MIN(AW132/$B$10,1-BC131))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AV132<0,MAX(AV132/$B$12,-$B$10*$B$11/$B$12),0)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(0,MAX(AY132/$B$10,-1*(BC131-$B$14)))","v":{"$error":"#DIV/0!"}},{"$f":"AZ132*-$B$10*$B$13","v":{"$error":"#DIV/0!"}},{"$f":"AX132*-$B$10","v":{"$error":"#DIV/0!"}},{"$f":"MIN(1,BC131+AZ132+AX132)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(BB132,-1*(Q132+R132+S132+Z132-BF132))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR132-BH132","v":{"$error":"#DIV/0!"}},{"$f":"MAX(BB132-BG132,-1*BI132)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"-1*(BI132+BJ132)","v":{"$error":"#DIV/0!"}},{"$f":"BH132-BJ132","v":{"$error":"#DIV/0!"}},{"$f":"Z132-BN132","v":{"$error":"#DIV/0!"}},{"$f":"-1*(BY132+BR132)","v":{"$error":"#DIV/0!"}},{"$f":"BN132-BR132","v":{"$error":"#DIV/0!"}}]
[3,1.1499999999999999,"liter_full load",{"$f":"D131*B125","v":0},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$3,'Calc RE'!I133,'Calc RE'!J133)),K133)","v":0.30974317460121442},6.5609999999999999,10.238312982508285,{"$f":"MIN(N133*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P133,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y133<=0,0,MIN(MAX(Y133,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z133=0,0,MIN((Z133/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z133/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA133>0,Background!$BR$6/AA133,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS133>0,Background!$M$22/AS133,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[4,1.1100000000000001,"liter_half load",{"$f":"D132*B126","v":0},132,{"$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$3,'Calc RE'!I134,'Calc RE'!J134)),K134)","v":0.43005069559409825},5.7690000000000001,9.0024123755662693,{"$f":"MIN(N134*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P134,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y134<=0,0,MIN(MAX(Y134,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z134=0,0,MIN((Z134/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z134/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA134>0,Background!$BR$6/AA134,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS134>0,Background!$M$22/AS134,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["5+",1.06,"F_0",{"$f":"((D134-(D132*D136))/D131)","v":{"$error":"#DIV/0!"}},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$3,'Calc RE'!I135,'Calc RE'!J135)),K135)","v":0.51739516914267447},4.8949999999999996,7.6385523623499543,{"$f":"MIN(N135*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P135,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y135<=0,0,MIN(MAX(Y135,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z135=0,0,MIN((Z135/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z135/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA135>0,Background!$BR$6/AA135,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS135>0,Background!$M$22/AS135,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"F_1 (Liter/h/kW)",{"$f":"((D133-D134)/(D131-D132))","v":{"$error":"#DIV/0!"}},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$3,'Calc RE'!I136,'Calc RE'!J136)),K136)","v":0.55044488142574244},3.9980000000000002,6.2388012961542643,{"$f":"MIN(N136*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P136,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y136<=0,0,MIN(MAX(Y136,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z136=0,0,MIN((Z136/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z136/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA136>0,Background!$BR$6/AA136,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS136>0,Background!$M$22/AS136,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["efficiency curves",null,"Energy Density Diesel [kWh_th/l]",10,135,{"$f":"IF('Existing Load'!$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$3,'Calc RE'!I137,'Calc RE'!J137)),K137)","v":0.42262184643298722},3.2410000000000001,5.0575175089634739,{"$f":"MIN(N137*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P137,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y137<=0,0,MIN(MAX(Y137,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z137=0,0,MIN((Z137/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z137/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA137>0,Background!$BR$6/AA137,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS137>0,Background!$M$22/AS137,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I138,'Calc RE'!J138)),K138)","v":0.26889666770124571},2.6789999999999998,4.180527431815225,{"$f":"MIN(N138*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P138,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y138<=0,0,MIN(MAX(Y138,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z138=0,0,MIN((Z138/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z138/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA138>0,Background!$BR$6/AA138,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS138>0,Background!$M$22/AS138,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null," generator",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$3,'Calc RE'!I139,'Calc RE'!J139)),K139)","v":0.1085676282559615},2.4060000000000001,3.7545162377556673,{"$f":"MIN(N139*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P139,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y139<=0,0,MIN(MAX(Y139,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z139=0,0,MIN((Z139/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z139/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA139>0,Background!$BR$6/AA139,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS139>0,Background!$M$22/AS139,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"output","efficiency",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$3,'Calc RE'!I140,'Calc RE'!J140)),K140)","v":0},2.2789999999999999,3.5563352060869349,{"$f":"MIN(N140*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P140,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y140<=0,0,MIN(MAX(Y140,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z140=0,0,MIN((Z140/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z140/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA140>0,Background!$BR$6/AA140,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS140>0,Background!$M$22/AS140,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.02,{"$f":"C141/($D$135+$D$136*C141)/$D$137","v":{"$error":"#DIV/0!"}},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$3,'Calc RE'!I141,'Calc RE'!J141)),K141)","v":0},3.048,4.7563447600495738,{"$f":"MIN(N141*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P141,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y141<=0,0,MIN(MAX(Y141,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z141=0,0,MIN((Z141/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z141/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA141>0,Background!$BR$6/AA141,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS141>0,Background!$M$22/AS141,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.1,{"$error":"#DIV/0!"},140,{"$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$3,'Calc RE'!I142,'Calc RE'!J142)),K142)","v":0},3.7480000000000002,5.8486811550740825,{"$f":"MIN(N142*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P142,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y142<=0,0,MIN(MAX(Y142,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z142=0,0,MIN((Z142/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z142/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA142>0,Background!$BR$6/AA142,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS142>0,Background!$M$22/AS142,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$error":"#DIV/0!"},141,{"$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$3,'Calc RE'!I143,'Calc RE'!J143)),K143)","v":0},4.3049999999999997,6.717868829400726,{"$f":"MIN(N143*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P143,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y143<=0,0,MIN(MAX(Y143,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z143=0,0,MIN((Z143/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z143/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA143>0,Background!$BR$6/AA143,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS143>0,Background!$M$22/AS143,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.5,{"$error":"#DIV/0!"},142,{"$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$3,'Calc RE'!I144,'Calc RE'!J144)),K144)","v":0},4.6429999999999998,7.2453112601411318,{"$f":"MIN(N144*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P144,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y144<=0,0,MIN(MAX(Y144,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z144=0,0,MIN((Z144/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z144/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA144>0,Background!$BR$6/AA144,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS144>0,Background!$M$22/AS144,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.75,{"$error":"#DIV/0!"},143,{"$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$3,'Calc RE'!I145,'Calc RE'!J145)),K145)","v":0},4.8760000000000003,7.6089032316278615,{"$f":"MIN(N145*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P145,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y145<=0,0,MIN(MAX(Y145,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z145=0,0,MIN((Z145/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z145/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA145>0,Background!$BR$6/AA145,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS145>0,Background!$M$22/AS145,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.9,{"$error":"#DIV/0!"},144,{"$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$3,'Calc RE'!I146,'Calc RE'!J146)),K146)","v":0},5.1180000000000003,7.986539528193477,{"$f":"MIN(N146*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P146,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y146<=0,0,MIN(MAX(Y146,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z146=0,0,MIN((Z146/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z146/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA146>0,Background!$BR$6/AA146,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS146>0,Background!$M$22/AS146,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,1,{"$error":"#DIV/0!"},145,{"$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$3,'Calc RE'!I147,'Calc RE'!J147)),K147)","v":0},5.2560000000000002,8.2018858460697377,{"$f":"MIN(N147*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P147,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y147<=0,0,MIN(MAX(Y147,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z147=0,0,MIN((Z147/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z147/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA147>0,Background!$BR$6/AA147,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS147>0,Background!$M$22/AS147,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Bereich D150:D174 freilassen für Zwischennutzung in Simulation",null,146,0,0,0,0,0,{"$f":"IF('Input RE'!$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$3,'Calc RE'!I148,'Calc RE'!J148)),K148)","v":0},5.1509999999999998,8.0380353868160608,{"$f":"MIN(N148*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P148,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y148<=0,0,MIN(MAX(Y148,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z148=0,0,MIN((Z148/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z148/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA148>0,Background!$BR$6/AA148,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS148>0,Background!$M$22/AS148,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I149,'Calc RE'!J149)),K149)","v":0},4.9189999999999996,7.6760038958936514,{"$f":"MIN(N149*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P149,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y149<=0,0,MIN(MAX(Y149,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z149=0,0,MIN((Z149/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z149/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA149>0,Background!$BR$6/AA149,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS149>0,Background!$M$22/AS149,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I150,'Calc RE'!J150)),K150)","v":0},4.718,7.362347302465186,{"$f":"MIN(N150*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P150,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y150<=0,0,MIN(MAX(Y150,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z150=0,0,MIN((Z150/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z150/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA150>0,Background!$BR$6/AA150,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS150>0,Background!$M$22/AS150,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I151,'Calc RE'!J151)),K151)","v":0},4.6479999999999997,7.2531136629627353,{"$f":"MIN(N151*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P151,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y151<=0,0,MIN(MAX(Y151,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z151=0,0,MIN((Z151/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z151/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA151>0,Background!$BR$6/AA151,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS151>0,Background!$M$22/AS151,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I152,'Calc RE'!J152)),K152)","v":0},4.641,7.2421902990124902,{"$f":"MIN(N152*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P152,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y152<=0,0,MIN(MAX(Y152,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z152=0,0,MIN((Z152/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z152/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA152>0,Background!$BR$6/AA152,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS152>0,Background!$M$22/AS152,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I153,'Calc RE'!J153)),K153)","v":2.4421239301220823E-2},4.5279999999999996,7.0658559952442479,{"$f":"MIN(N153*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P153,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y153<=0,0,MIN(MAX(Y153,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z153=0,0,MIN((Z153/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z153/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA153>0,Background!$BR$6/AA153,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS153>0,Background!$M$22/AS153,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I154,'Calc RE'!J154)),K154)","v":0.29814224969346226},4.4000000000000004,6.866114483011196,{"$f":"MIN(N154*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P154,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y154<=0,0,MIN(MAX(Y154,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z154=0,0,MIN((Z154/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z154/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA154>0,Background!$BR$6/AA154,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS154>0,Background!$M$22/AS154,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(BB154,-1*(Q154+R154+S154+Z154-BF154))","v":{"$error":"#DIV/0!"}},{"$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,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,153,0,0,0.5201380352676529,0.4051129607837769,0.47640838311371214,{"$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$3,'Calc RE'!I155,'Calc RE'!J155)),K155)","v":0.5201380352676529},4.1180000000000003,6.4260589638727508,{"$f":"MIN(N155*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P155,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y155<=0,0,MIN(MAX(Y155,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z155=0,0,MIN((Z155/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z155/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA155>0,Background!$BR$6/AA155,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS155>0,Background!$M$22/AS155,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I156,'Calc RE'!J156)),K156)","v":0.60142965402491055},3.5430000000000001,5.528782639388333,{"$f":"MIN(N156*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P156,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y156<=0,0,MIN(MAX(Y156,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z156=0,0,MIN((Z156/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z156/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA156>0,Background!$BR$6/AA156,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS156>0,Background!$M$22/AS156,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I157,'Calc RE'!J157)),K157)","v":0.55682006859981903},2.7080000000000002,4.2257813681805265,{"$f":"MIN(N157*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P157,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y157<=0,0,MIN(MAX(Y157,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z157=0,0,MIN((Z157/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z157/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA157>0,Background!$BR$6/AA157,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS157>0,Background!$M$22/AS157,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I158,'Calc RE'!J158)),K158)","v":0.64102332185227273},1.7949999999999999,2.8010626129557035,{"$f":"MIN(N158*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P158,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y158<=0,0,MIN(MAX(Y158,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z158=0,0,MIN((Z158/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z158/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA158>0,Background!$BR$6/AA158,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS158>0,Background!$M$22/AS158,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I159,'Calc RE'!J159)),K159)","v":0.67411864720837245},0.7,1.0923363950245082,{"$f":"MIN(N159*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P159,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y159<=0,0,MIN(MAX(Y159,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z159=0,0,MIN((Z159/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z159/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA159>0,Background!$BR$6/AA159,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS159>0,Background!$M$22/AS159,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I160,'Calc RE'!J160)),K160)","v":0.64780294494056456},0.61,0.95189314423564297,{"$f":"MIN(N160*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P160,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y160<=0,0,MIN(MAX(Y160,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z160=0,0,MIN((Z160/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z160/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA160>0,Background!$BR$6/AA160,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS160>0,Background!$M$22/AS160,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,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$3,'Calc RE'!I161,'Calc RE'!J161)),K161)","v":0.47118608528993494},2.6150000000000002,4.0806566756986991,{"$f":"MIN(N161*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P161,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y161<=0,0,MIN(MAX(Y161,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z161=0,0,MIN((Z161/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z161/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA161>0,Background!$BR$6/AA161,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS161>0,Background!$M$22/AS161,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I162,'Calc RE'!J162)),K162)","v":0.2784282795291223},3.44,5.3680531412632986,{"$f":"MIN(N162*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P162,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y162<=0,0,MIN(MAX(Y162,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z162=0,0,MIN((Z162/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z162/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA162>0,Background!$BR$6/AA162,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS162>0,Background!$M$22/AS162,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,161,0,{"$f":"F163*(1+$B$4)","v":0},0.10257483067746805,7.3120355515273627E-2,8.829193055294253E-2,{"$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$3,'Calc RE'!I163,'Calc RE'!J163)),K163)","v":0.10257483067746805},4.258,6.6445262428776521,{"$f":"MIN(N163*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P163,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"G163-Q163","v":0},{"$f":"G163*$B$16","v":0},{"$f":"Q163","v":0},0,{"$f":"T163-R163","v":0},{"$f":"X163-S163","v":{"$error":"#DIV/0!"}},{"$f":"IF(Y163<=0,0,MIN(MAX(Y163,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z163=0,0,MIN((Z163/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z163/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA163>0,Background!$BR$6/AA163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"W163-AD163","v":{"$error":"#DIV/0!"}},{"$f":"Y163-Z163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AQ163<=0,0,MIN(MAX(AQ163,$D$129),$D$130))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(AS163>0,Background!$M$22/AS163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AR163+R163+S163+Q163+Z163-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,{"$f":"MAX(G163-Q163-R163-S163-Z163-AR163-BA163,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(G163-AR163-BA163-BE163,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"G163-BF163-BE163-BA163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(MIN(Q163,G163), 0)","v":0},{"$f":"MAX(MIN(R163,T163), 0)","v":0},{"$f":"MAX(MIN(S163,X163), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(MIN(Z163,Y163), 0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Q163-BK163),BG163)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(R163-BL163),BG163-BO163)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(S163-BM163),BG163-BO163-BP163)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(-1*(Z163-BN163),BG163-BO163-BP163-BQ163)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I164,'Calc RE'!J164)),K164)","v":1.6301656170831732E-4},4.9249999999999998,7.6853667792795761,{"$f":"MIN(N164*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P164,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y164<=0,0,MIN(MAX(Y164,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z164=0,0,MIN((Z164/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z164/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA164>0,Background!$BR$6/AA164,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS164>0,Background!$M$22/AS164,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I165,'Calc RE'!J165)),K165)","v":0},5.008,7.8148866661181966,{"$f":"MIN(N165*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P165,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y165<=0,0,MIN(MAX(Y165,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z165=0,0,MIN((Z165/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z165/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA165>0,Background!$BR$6/AA165,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS165>0,Background!$M$22/AS165,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I166,'Calc RE'!J166)),K166)","v":0},4.508,7.0346463839578339,{"$f":"MIN(N166*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P166,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y166<=0,0,MIN(MAX(Y166,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z166=0,0,MIN((Z166/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z166/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA166>0,Background!$BR$6/AA166,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS166>0,Background!$M$22/AS166,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I167,'Calc RE'!J167)),K167)","v":0},3.8159999999999998,5.9547938334478907,{"$f":"MIN(N167*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P167,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y167<=0,0,MIN(MAX(Y167,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z167=0,0,MIN((Z167/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z167/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA167>0,Background!$BR$6/AA167,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS167>0,Background!$M$22/AS167,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I168,'Calc RE'!J168)),K168)","v":0},3.1709999999999998,4.9482838694610223,{"$f":"MIN(N168*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P168,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y168<=0,0,MIN(MAX(Y168,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z168=0,0,MIN((Z168/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z168/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA168>0,Background!$BR$6/AA168,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS168>0,Background!$M$22/AS168,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I169,'Calc RE'!J169)),K169)","v":0},2.778,4.3350150076829772,{"$f":"MIN(N169*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P169,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y169<=0,0,MIN(MAX(Y169,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z169=0,0,MIN((Z169/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z169/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA169>0,Background!$BR$6/AA169,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS169>0,Background!$M$22/AS169,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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$3,'Calc RE'!I170,'Calc RE'!J170)),K170)","v":0},2.7349999999999999,4.2679143434171865,{"$f":"MIN(N170*Background!$AK$28,20)","v":{"$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!$AK$17*VLOOKUP(P170,Background!$AB$32:$AG$72,1+MATCH(Background!$AK$18,Background!$AC$30:$AG$30,0),FALSE)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,{"$error":"#DIV/0!"},{"$f":"IF(Y170<=0,0,MIN(MAX(Y170,Background!$BQ$3),Background!$BQ$4))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Z170=0,0,MIN((Z170/Background!$BQ$5)/((Background!$BQ$9+Background!$BQ$10*(Z170/Background!$BQ$5)))/Background!$BQ$11,Background!$BV$9))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA170>0,Background!$BR$6/AA170,0)","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AS170>0,Background!$M$22/AS170,0)","v":{"$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!"},{"$error":"#DIV/0!"},null,{"$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!"},{"$error":"#DIV/0!"},null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,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 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},{"$f":"SUM(N3:N170)/168","v":6.9999999999999973}]
[null,null,null,null,null,null,"input",{"$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$36)","v":7}]
[null,null,null,null,null,null,"ratio",{"$f":"H172/H171","v":0},{"$f":"I172/I171","v":0},{"$f":"J172/J171","v":0},null,null,{"$f":"M172/M171","v":1.5604805643207262}]

{"sheet":"Background","index":21,"n_rows":8764,"n_cols":162,"rows_kept":562,"cut":true,"hidden":true,"merged":[[0,16,0,17],[7,0,10,1],[4,161,5,161]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["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,"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,"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,"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$3=\"Default\",'Input Biomass'!D12,'Input Biomass'!E12)","v":0.66206896551724148},"output","efficiency",null,null,null,null,null,"P_smallest gen",{"$f":"IF('Input RE'!$D$79=\"Default\",'Input RE'!$D$86,'Input RE'!$E$86)","v":0},{"$f":"IF('Input RE'!$D$79=\"Default\",'Input RE'!$D$81,'Input RE'!$E$81)","v":1},"full load",{"$f":"IF('Input RE'!$D$66=\"Default\",'Input RE'!$D$75,'Input Biomass'!$E$72)","v":0.66206896551724148},"output","efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"source:","Renewables.ninja Wind - Version: 1.1 - License: https://creativecommons.org/licenses/by-nc/4.0/ - Reference: https://doi.org/10.1016/j.energy.2016.08.068"]
["C: Individual",null,1,1.4999999999999999E-2,1.4999999999999999E-2,null,"Individual",null,null,null,null,"default values Diesel + system",null,"default values PV",null,null,null,"Status of Inputs for VBA",null,"Current RE total",205,null,null,"Visayas","Total demand",null,"https://www.homerenergy.com/products/pro/docs/3.11/how_homer_creates_the_generator_efficiency_curve.html",null,null,null,null,null,null,null,null,null,null,null,null,"Default",null,"Hydro sheet","RE sheet",null,null,"https://www.nrel.gov/docs/fy01osti/29065.pdf",null,null,null,null,null,null,null,null,null,"P_min",{"$f":"0.3*BE2","v":0},{"$f":"IF(BF2=\"5+\",5,BF2)","v":1},"half load",{"$f":"BH5*BH2","v":0.80772413793103459},0.02,{"$f":"BI3/($BE$9+$BE$10*BI3)/$BE$11","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"P_min",{"$f":"0.3*BQ2","v":0},{"$f":"IF(BR2=\"5+\",5,BR2)","v":1},"half load",{"$f":"BT5*BT2","v":0.80772413793103459},0.02,{"$f":"BU3/($BQ$9+$BQ$10*BU3)/$BQ$11","v":{"$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",114,null,null,"Mindanao",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$79=\"Default\",'Input RE'!$D$85,'Input RE'!$E$85)","v":0},null,"half load ratios:",null,0.1,{"$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,"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$58","v":"Default"},"Current RE new",205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation","ρ_water",1000,1000,"kg/m3",null,"https://www.stadtwerke-hameln.de/umwelt/wasserkraft/turbinentypen.html#kaplanturbine",null,null,null,null,null,null,null,null,null,"P_full load",{"$f":"BE4/Background!BF3","v":0},"consumption (kg/kWh)","current ",{"$f":"IF(Background!BF2=1,BH7,IF(Background!BF2=2,BH8,IF(Background!BF2=3,BH9,IF(Background!BF2=4,BH10,IF(Background!BF2=\"5+\",BH11,)))))","v":1.22},0.25,{"$error":"#DIV/0!"},null,null,null,null,null,"P_full load",{"$f":"BQ4/Background!BR3","v":0},"consumption (kg/kWh)","current ",{"$f":"IF(Background!BR2=1,BT7,IF(Background!BR2=2,BT8,IF(Background!BR2=3,BT9,IF(Background!BR2=4,BT10,IF(Background!BR2=\"5+\",BT11,)))))","v":1.22},0.25,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTC","Asia/Manila","kW","m/s","v_mean","data selection starts at line 1018"]
[null,null,4,1.4999999999999999E-2,1.4999999999999999E-2,null,"Lithium Ion",null,"Lead-acid",null,null,"Diesel OPEX fix.",{"$f":"0.01*M4","v":300},"Life span",20,"Battery capacity",{"$f":"'Calc Solar'!$B$3/7/24/(1-'Calc Solar'!$B$4)*2","v":0},"wind hybrid system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",9.81,9.81,"m/s2",null,"max. 12m","https://www.stadtwerke-hameln.de/umwelt/wasserkraft/turbinentypen.html#kaplanturbine",null,null,null,null,null,null,null,null,"P_half load",{"$f":"BE5/2","v":0},{"$f":"1/BE11","v":0.16551724137931037},"nr. of Gensets",null,0.5,{"$error":"#DIV/0!"},null,null,null,null,null,"P_half load",{"$f":"BQ5/2","v":0},{"$f":"1/BQ11","v":0.16551724137931037},"nr. of Gensets",null,0.5,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01","2014-01-01T08:00:00",0.112,4.8179999999999996,{"$f":"SUM(FD6:FD8764)/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$57","v":"Default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"h_net",{"$f":"'Input Hydro'!$E$14","v":0},{"$f":"'Input RE'!E56","v":0},"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",{"$f":"BE5*Background!BH2","v":0},null,1,1.22,0.75,{"$error":"#DIV/0!"},null,null,null,null,null,"kg_full load",{"$f":"BQ5*Background!BT2","v":0},null,1,1.22,0.75,{"$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,"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,"Q_flow",{"$f":"'Input Hydro'!E15","v":0},{"$f":"'Input RE'!E57","v":0},"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",{"$f":"BE6*Background!BH3","v":0},null,2,1.18,0.9,{"$error":"#DIV/0!"},null,null,null,null,null,"kg_half load",{"$f":"BQ6*Background!BT3","v":0},null,2,1.18,0.9,{"$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,"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$56","v":"Default"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P_hyd",{"$f":"AP4*AP5*AP6*AP7*AP8/1000","v":0},{"$f":"AQ4*AQ5*AQ6*AQ7*AQ8/1000","v":0},"kW",null,"Homer","https://www.homerenergy.com/products/pro/docs/3.11/how_homer_calculates_the_hydro_power_output.html",null,null,null,null,null,null,null,null,"F_0",{"$f":"((BE8-(BE6*BE10))/BE5)","v":{"$error":"#DIV/0!"}},null,3,1.1499999999999999,1,{"$error":"#DIV/0!"},null,null,null,null,null,"F_0",{"$f":"((BQ8-(BQ6*BQ10))/BQ5)","v":{"$error":"#DIV/0!"}},null,3,1.1499999999999999,1,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T03:00:00","2014-01-01T11:00:00",7.3999999999999996E-2,4.2590000000000003]
[null,null,8,0.04,0.04,null,"C-rate",1,"C-rate",0.33333333333333331,null,"Diesel price increase",0.03,"hydro values",null,"System stability",0.4,"RE hybrid sytem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F_1 (kg/h/kW)",{"$f":"((BE7-BE8)/(BE5-BE6))","v":{"$error":"#DIV/0!"}},null,4,1.1100000000000001,null,null,null,null,null,null,null,"F_1 (kg/h/kW)",{"$f":"((BQ7-BQ8)/(BQ5-BQ6))","v":{"$error":"#DIV/0!"}},null,4,1.1100000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T04:00:00","2014-01-01T12:00:00",5.3999999999999999E-2,3.9079999999999999]
[null,null,9,0.04,5.5E-2,null,"Depth of discharge (DOD)",0.8,"Depth of discharge (DOD)",0.5,null,"Life span",10,"hydro pot.(kw)",{"$f":"'Existing Load'!$N$21","v":0},"wind park",{"$f":"'Existing Load'!$N$21*2","v":0},"battery size",{"$f":"'Input RE'!$D$122","v":"Default"},null,null,null,null,null,null,null,null,null,null,null,"fuel curve slope from Homer is also assumed for SPT single generator",null,null,null,null,null,"Formula is change to: eta=p_rel./(F_0+F_1)/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Density Biomass [kWh/kg]",{"$f":"IF('Input Biomass'!D3=Background!L1, 'Input Biomass'!D11,'Input Biomass'!E11)","v":6.0416666666666661},null,"5+",1.06,null,null,null,null,null,null,null,"Energy Density Biomass [kWh/kg]",{"$f":"IF('Input RE'!$D$66=\"Default\", 'Input RE'!$D$74,'Input RE'!$E$74)","v":6.0416666666666661},null,"5+",1.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T05:00:00","2014-01-01T13:00:00",3.6999999999999998E-2,3.5419999999999998]
[null,null,10,0.04,7.0000000000000007E-2,null,"Initial State of Chare (SoC)",0.2,"Initial State of Chare (SoC)",0.2,null,"Fixed project development costs",500000,"capacity factor",0.5,"wind turbine",{"$f":"IF(AND(Q11<AG21,Q11>0),AG21,VLOOKUP(MATCH($Q$11,$AG$20:$AG$24,1),AF20:AG24,2,FALSE))","v":0},"biomass hybrid system",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Hybrid",null,"calc sheet data copies for results diagramm of final year of each hybrid option",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Hybrid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T07:00:00","2014-01-01T15:00:00",0.03,3.3660000000000001]
["nr. of Gensets",null,11,0.05,7.0000000000000007E-2,null,"Charging efficiency",0.9,"Charging efficiency",0.85,null,"Fixed other initial costs",0,"battery capacity",{"$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$59","v":"Default"},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 potential ","Demand minus PV","Excess","C-rate constraint ch.","potential charge","Residual","C-rate constraint dch.","pot. Discharge","pot. Discharge - losses","Diesel requirement","RT requirement","RT of Batt","RT req. minus Batt","Diesel req. total","Diesel generation","Gen Efficiency ","L/kwh","Gen Consumption [L]","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 direct consumption","Diesel surplus","Diesel battcharge","Diesel discharged","Diesel excess","Diesel electricity used","Total Load","Load plus losses","v_wind reference","v_wind at location","v_wind at height","v_wind rounded ","Wind power potential","Demand minus Wind","Excess","C-rate constraint ch.","potential Charge","Residual","C-rate constraint dch.","pot. discharge","pot. discharge - losses","Diesel requirement","RT requirement","RT of Batt","RTr minus Batt requirment","Diesel req. Total","Diesel generation","Gen Efficiency","l/kwh","Gen Consumption l","Surplus","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery discharge","Battery charge","Real SoC","Initial Batt. Energy","Unmet load","Wind power used","wind battcharge","Diesel direct use","Diesel surplus","Diesel battcharge","Diesel Excess","Diesel electricity used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T08:00:00","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,"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,"(pos. for Diagram)","(neg. for diagram)",0.19999999999999996,0,null,null,null,null,null,null,1238.050400175161,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,"(pos. for Diagram)","(neg. for diagram)",0.7,2043.49315068493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,"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,"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,"current turbine amount",{"$f":"IF($U$2,IFERROR($U$3/AG18,0),IF('Input Wind'!$D$11=\"Default\",'Input Wind'!$D$17/$AG$18,'Input Wind'!$E$17/$AG$18))","v":{"$error":"#DIV/0!"}},null,null,"current turbine amount",{"$f":"IF('Input RE'!$D$34=\"Default\",'Input RE'!$D$40/$AK$18,'Input RE'!$E$40/$AK$18)","v":{"$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,"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,"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$41)","v":0},"kw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T13:00:00","2014-01-01T21:00:00",0.186,5.6639999999999997]
["5+",null,17,5.5E-2,0.04,null,"Currency rate",null,null,null,null,"Grid lifetime",20,"Biommass default values and dropdowns",null,"costs (PHP/kg)","power plant efficiency",0.25,"Dollar/PHP",null,null,null,null,null,null,null,null,null,null,null,null,"hub height",{"$f":"VLOOKUP(AG18,AG21:AH24,2,FALSE)","v":{"$error":"#N/A"}},"m",null,"hub height",{"$f":"VLOOKUP(AK18,AG21:AH24,2,FALSE)","v":{"$error":"#N/A"}},"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T14:00:00","2014-01-01T22:00:00",0.214,5.9359999999999999]
[null,null,18,6.5000000000000002E-2,0.04,null,"USD",1,null,null,null,null,null,null,"energy density (kWh/kg)",null,"CAPEX (PHP/kW)",{"$f":"(4000+7000+2500+6000)/4*S20","v":271537.5},55.7,null,null,null,null,null,null,null,null,null,null,null,null,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,"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)",{"$f":"(0.02+0.07+0.03+0.05+0.05+0.065)/6","v":4.7500000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,2,10,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T16:00:00","2014-01-02",0.216,5.9459999999999997]
[null,null,20,7.4999999999999997E-2,0.05,null,null,null,null,null,null,"Diesel l/kWh",0.1,"Coconut shell",7.0333333333333332,6.5,"OPEX var (PHP/kWh)",{"$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,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,"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,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,"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},"sources",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,"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,"DOE data via stakeholder consultations (see project folder)",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,"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,"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,"2014-01-01T21:00:00","2014-01-02T05:00:00",0.23599999999999999,6.1340000000000003]
[null,null,null,{"$f":"SUM(D3:D26)","v":1},{"$f":"SUM(E3:E26)","v":1.0000000000000002},null,null,null,null,null,null,null,null,"Woodchips  ",5.5638888888888891,1.9,null,null,"https://energyeducation.ca/encyclopedia/Energy_density",null,null,null,null,null,null,null,null,null,null,null,null,"reference height (m)",50,null,null,"reference height (m)",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01T22:00:00","2014-01-02T06:00:00",0.249,6.2530000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Napier grass ",2.2094444444444443,{"$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,"wind speed factor",{"$f":"LN(Background!$AG$19/$AG$26)/LN($AG$27/$AG$26)","v":{"$error":"#N/A"}},null,null,"wind speed factor",{"$f":"LN(Background!$AK$19/$AK$26)/LN($AK$27/$AK$26)","v":{"$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,"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",{"$f":"7*0.2778","v":1.9445999999999999},{"$f":"0.06*S20","v":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,"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,"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,"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,"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,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,"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 genset electricity generation [MWh]","Diesel genset electricity consumed [MWh]","Diesel Fuel consumption [l]","Diesel OPEX ","Diesel fuel costs ","Battery discharge [MWh]","Diesel excess generation [MWh]","Unmet load  [MWh]","first year of unmet load",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,"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,{"$f":"IF(T33>0.5,A33,\"\")","v":""},null,null,null,null,null,null,0.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T04:00:00","2014-01-02T12:00:00",0.151,5.28]
[2,{"$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,1,0,0,0,0,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,"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,1.5,0,0,0,0,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,"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,2,0,0,5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,2.5,0,{"$f":"(AD38+AD36)/2","v":2.5},{"$f":"(AE38+AE36)/2","v":7.5},{"$f":"(AF38+AF36)/2","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T08:00:00","2014-01-02T16:00:00",6.4000000000000001E-2,4.0880000000000001]
[6,{"$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,3,0,5,10,2,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,3.5,0,{"$f":"(AD40+AD38)/2","v":7.5},{"$f":"(AE40+AE38)/2","v":14.5},{"$f":"(AF40+AF38)/2","v":13.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T10:00:00","2014-01-02T18:00:00",7.2999999999999995E-2,4.2480000000000002]
[8,{"$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,4,{"$f":"0.0003*AB40^5 - 0.0134*AB40^4 + 0.1683*AB40^3 - 0.6881*AB40^2 + 0.9654*AB40 - 0.3919","v":0.10809999999999909},10,19,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02T11:00:00","2014-01-02T19:00:00",8.3000000000000004E-2,4.3899999999999997]
[9,{"$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,4.5,{"$f":"(AC42+AC40)/2","v":0.55404999999999949},{"$f":"(AD42+AD40)/2","v":12.5},{"$f":"(AE42+AE40)/2","v":29.5},{"$f":"(AF42+AF40)/2","v":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,"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,5,1,15,40,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,5.5,{"$f":"(AC44+AC42)/2","v":1.5},{"$f":"(AD44+AD42)/2","v":20},{"$f":"(AE44+AE42)/2","v":55},{"$f":"(AF44+AF42)/2","v":107.5},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,"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,6,2,25,70,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,6.5,{"$f":"(AC46+AC44)/2","v":3},{"$f":"(AD46+AD44)/2","v":30},{"$f":"(AE46+AE44)/2","v":91},{"$f":"(AF46+AF44)/2","v":186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,7,4,35,112,232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,7.5,{"$f":"(AC48+AC46)/2","v":5},{"$f":"(AD48+AD46)/2","v":42.5},{"$f":"(AE48+AE46)/2","v":138.5},{"$f":"(AF48+AF46)/2","v":299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,8,6,50,165,366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,8.5,{"$f":"(AC50+AC48)/2","v":7},{"$f":"(AD50+AD48)/2","v":60},{"$f":"(AE50+AE48)/2","v":200.5},{"$f":"(AF50+AF48)/2","v":441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,9,8,70,236,516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,9.5,{"$f":"(AC52+AC50)/2","v":8.5},{"$f":"(AD52+AD50)/2","v":80},{"$f":"(AE52+AE50)/2","v":282},{"$f":"(AF52+AF50)/2","v":598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,10,9,90,328,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,10.5,{"$f":"(AC54+AC52)/2","v":9.5},{"$f":"(AD54+AD52)/2","v":95},{"$f":"(AE54+AE52)/2","v":362},{"$f":"(AF54+AF52)/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,"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,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,"2014-01-03T01:00:00","2014-01-03T09:00:00",0.09,4.5060000000000002]
["Durchschnittswerte",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!"},{"$error":"#DIV/0!"},{"$f":"ROUND(AVERAGE(N33:N52),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(O33:O52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(P33:P52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(Q33:Q52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(R34:R52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(S34:S52),3)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(T34:T52),3)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,11.5,10,100,{"$f":"(AE56+AE54)/2","v":430.5},{"$f":"(AF56+AF54)/2","v":898.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T02:00:00","2014-01-03T10:00:00",3.6999999999999998E-2,3.544]
["year counter",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,10,100,465,952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T03:00:00","2014-01-03T11:00:00",0.01,2.7069999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.5,10,100,{"$f":"(AE58+AE56)/2","v":480},{"$f":"(AF58+AF56)/2","v":976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T04:00:00","2014-01-03T12:00:00",1E-3,1.9750000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,10,100,495,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T05:00:00","2014-01-03T13:00:00",0,1.5089999999999999]
["wind/diesel values with load growth, are created by VBA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.5,10,100,{"$f":"(AE60+AE58)/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,"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 genset electricity generation [MWh]","Diesel genset electricity consumed [MWh]","Diesel Fuel consumption [l]","Diesel OPEX ","Diesel fuel costs ","Battery discharge [MWh]","Diesel excess generation [MWh]","Unmet load  [MWh]","first year of unmet load",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,"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,{"$f":"IF(T61>0.5,A61,\"\")","v":""},null,null,null,null,null,null,14.5,10,100,500,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03T08:00:00","2014-01-03T16:00:00",1.0999999999999999E-2,2.7559999999999998]
[2,{"$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,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,"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,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,"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,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,"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,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,"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,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,"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,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,"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,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,"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,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,"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,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,"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,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,"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,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,"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,"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,"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,"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,"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,"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,"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,"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,"Biomass annual costs",6318594.4543987736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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'!B50+AM85","v":2286053.5851936718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Battery annual costs ",{"$f":"'Calc Solar'!$B$56+'Calc Solar'!B43","v":5.1835724323157903E-10},"Battery annual costs ",{"$f":"'Calc Wind'!$B$56+'Calc Wind'!B43","v":5.1835724323157906E-6},"Battery annual costs ",{"$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'!B59+'Calc Biomass'!B45","v":5.1835724323157903E-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,"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,"Diesel annual costs ",{"$f":"'Calc Solar'!$B$52+AE85","v":18194814.920384057},"Diesel annual costs ",{"$f":"'Calc Wind'!$B$52+AG85","v":10866586.244751045},"Diesel annual costs ",{"$f":"'Calc Hydro'!$B$52+AI85","v":7988808.1365805576},"Hydro annual costs",{"$f":"'Calc RE'!$B$67+'Calc RE'!B54","v":0},"Diesel annual costs ",{"$f":"'Calc Biomass'!B55+AM86","v":10227271.330685243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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$70+'Calc Hydro'!B67","v":0},"Battery annual costs ",{"$f":"'Calc RE'!$B$79+'Calc RE'!B58","v":5.1835724323157903E-10},"Grid annual costs",{"$f":"'Calc Biomass'!$B$71+'Calc Biomass'!$B$68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T05:00:00","2014-01-04T13:00:00",4.7E-2,3.7669999999999999]
["Durchschnittswerte",null,{"$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!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(O61:O80)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P61:P80)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(Q61:Q80)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R61:R80)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(S61:S80)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AVERAGE(T61:T80),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"Project annual costs",{"$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$60","v":66939.390019830316},"Diesel annual costs ",{"$f":"'Calc RE'!$B$76+AK87","v":92465.753424657538},"Project annual costs",{"$f":"'Calc Biomass'!$B$62","v":66939.390019830316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T06:00:00","2014-01-04T14:00:00",6.8000000000000005E-2,4.149]
["year counter",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other annual costs",{"$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$62+'Calc Hydro'!B63+'Calc Hydro'!B64","v":0},"Grid annual costs",{"$f":"'Calc RE'!$B$87+'Calc RE'!B62","v":0},"Other annual costs",{"$f":"'Calc Biomass'!$B$64+'Calc Biomass'!$B$65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T07:00:00","2014-01-04T15:00:00",8.5000000000000006E-2,4.4260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel fuel+opex final year",18194814.920384057,"Diesel fuel+opex final year",10866586.244751045,"Diesel fuel+opex final year",7988808.1365805576,"Project annual costs",{"$f":"'Calc RE'!$B$81","v":66939.390019830316},"Biomass fuel+opex ",2286053.5851936718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04T08:00:00","2014-01-04T16:00:00",0.10299999999999999,4.6879999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inserted by vba",null,"inserted by vba",null,"inserted by vba","Other annual costs",{"$f":"'Calc RE'!$B$82+'Calc RE'!B60+'Calc RE'!B61","v":0},"Diesel fuel+opex final year",10227271.330685243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,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",92465.753424657538,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,"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]","annual costs Hydro electricity consumed [MWh]","Diesel genset electricity generation [MWh]","Diesel genset electricity consumed [MWh]","Diesel Fuel consumption [l]","Diesel OPEX","Diesel fuel costs","Battery discharge [MWh]","Diesel excess generation [MWh]","Unmet load  [MWh]","first year of unmet load",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,"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,{"$f":"IF(T89>0.5,A89,\"\")","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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"2014-01-05T09:00:00","2014-01-05T17:00:00",7.3999999999999996E-2,4.2590000000000003]
["Durchschnittswerte",null,{"$f":"AVERAGE(C89:C108)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D89:D108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#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(T89:T108),2)","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,"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,"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,"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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Biomass OPEX  [PHP]","Total RE electricity consumed [MWh]","Diesel genset electricity generation [MWh]","Diesel genset electricity consumed [MWh]","Diesel fuel consumption [l]","Diesel OPEX  ","Diesel fuel costs ","Battery discharge [MWh]","Diesel excess generation [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,"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,{"$f":"IF(AI117>0.5,A117,\"\")","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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,"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,"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,"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,"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,"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,"2014-01-06","2014-01-06T08:00:00",0.36599999999999999,7.1859999999999999]
[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,"2014-01-06T01:00:00","2014-01-06T09:00:00",0.34100000000000003,6.9960000000000004]
[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,"2014-01-06T02:00:00","2014-01-06T10:00:00",0.251,6.2629999999999999]
[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,"2014-01-06T03:00:00","2014-01-06T11:00:00",0.18,5.6040000000000001]
[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,"2014-01-06T04:00:00","2014-01-06T12:00:00",0.13,5.0359999999999996]
[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,"2014-01-06T05:00:00","2014-01-06T13:00:00",8.7999999999999995E-2,4.4829999999999997]
[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,"2014-01-06T06:00:00","2014-01-06T14:00:00",6.4000000000000001E-2,4.085]
[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,"2014-01-06T07:00:00","2014-01-06T15:00:00",5.0999999999999997E-2,3.8490000000000002]
[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,"2014-01-06T08:00:00","2014-01-06T16:00:00",5.0999999999999997E-2,3.8410000000000002]
[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,"2014-01-06T09:00:00","2014-01-06T17:00:00",4.8000000000000001E-2,3.8]
[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,"2014-01-06T10:00:00","2014-01-06T18:00:00",5.8000000000000003E-2,3.984]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06T11:00:00","2014-01-06T19:00:00",7.1999999999999995E-2,4.2320000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06T12:00:00","2014-01-06T20:00:00",8.4000000000000005E-2,4.4180000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06T13:00:00","2014-01-06T21:00:00",9.4E-2,4.5720000000000001]
["Durchschnittswerte",null,{"$f":"AVERAGE(C117:C136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(L117:L136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(P117:P136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(T117:T136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(I117:I136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(J117:J136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(K117:K136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(M117:M136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(N117:N136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(O117:O136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(Q117:Q136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R117:R136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(S117:S136)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(U117:U136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(AC117:AC136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUND(AVERAGE(AI117:AI136),2)","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,"2014-01-06T14:00:00","2014-01-06T22:00:00",9.4E-2,4.5609999999999999]
["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,"2014-01-06T15:00:00","2014-01-06T23:00:00",0.104,4.702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06T16:00:00","2014-01-07",0.126,4.9909999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06T17:00:00","2014-01-07T01:00:00",0.14299999999999999,5.194]
["biomass/diesel 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06T18:00:00","2014-01-07T02:00:00",0.16300000000000001,5.4269999999999996]
["Year","growth factor","LCOE [PHP/kWh]","RE share eligible","Consumption (+losses) [MWh]","Peak load [kW]","Distribution losses [MWh]","Biomass generation potential [MWh]","Existing non-eligible Biomass electricity consumed [MWh]","Existing eligible Biomass electricity consumed [MWh]","New Biomass electricity consumed   [MWh]","Total Biomass electricity consumed [MWh]","Biomass feedstock consumption [kg]","Biomass feedstock  costs","Biomass OPEX ","Diesel genset electricity generation [MWh]","Diesel genset electricity consumed [MWh]","Diesel Fuel consumption [l]","Diesel OPEX","Diesel fuel costs ","Battery discharge [MWh]","Diesel excess generation [MWh]","Biomass excess generation [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,"2014-01-06T19:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T03:00:00",0.19500000000000001,5.7480000000000002]
[1,1,19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-6,{"$f":"IF(X145>0.5,A145,\"\")","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,"2014-01-06T20:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T04:00:00",0.22,5.9820000000000002]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-06T21:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T05:00:00",0.21199999999999999,5.9189999999999996]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-06T22:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T06:00:00",0.18099999999999999,5.6079999999999997]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-06T23:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T07:00:00",0.14099999999999999,5.173]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07",null,null,null,null,null,null,null,null,null,null,"2014-01-07T08:00:00",0.16800000000000001,5.4729999999999999]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T01:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T09:00:00",0.14799999999999999,5.26]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T02:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T10:00:00",0.106,4.742]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T03:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T11:00:00",9.1999999999999998E-2,4.532]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T04:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T12:00:00",8.5999999999999993E-2,4.4530000000000003]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T05:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T13:00:00",7.5999999999999998E-2,4.3010000000000002]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T06:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T14:00:00",7.0999999999999994E-2,4.2190000000000003]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T07:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T15:00:00",7.4999999999999997E-2,4.2770000000000001]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T08:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T16:00:00",8.5000000000000006E-2,4.4390000000000001]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T09:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T17:00:00",0.09,4.5110000000000001]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T10:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T18:00:00",9.7000000000000003E-2,4.6109999999999998]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T11:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T19:00:00",0.10100000000000001,4.6660000000000004]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T12:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T20:00:00",0.111,4.7939999999999996]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T13:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T21:00:00",0.105,4.7240000000000002]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T14:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T22:00:00",9.9000000000000005E-2,4.6239999999999997]
[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!"}},19.428535596070006,0.70825034075330418,1050,205.47945205479451,49.999999999999879,761.99999999999977,0,0,742.66285702342839,742.66285702342839,524596.96551724232,786895.44827586343,1499158.1369178083,307.33714189285683,307.33714189285683,152616.08032322148,860808.60815679969,9366462.7225284427,77.412857651999957,0,-9.6750000628571353,1.0837143304954416E-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,"2014-01-07T15:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-07T23:00:00",0.105,4.7249999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-07T16:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-08",0.11799999999999999,4.8860000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-07T17:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-08T01:00:00",0.127,5.0119999999999996]
["Durchschnittswerte",null,{"$f":"AVERAGE(C145:C164)","v":19.428535596069999},{"$f":"AVERAGE(D145:D164)","v":0.70825034075330418},1050,205.47945205479445,49.999999999999879,761.99999999999989,0,0,742.66285702342816,742.66285702342816,524596.96551724221,786895.44827586366,1499158.1369178081,{"$f":"AVERAGE(X145:X164)","v":1.0837143304954414E-6},307.33714189285672,152616.08032322151,860808.60815679992,9366462.7225284465,77.412857651999957,0,-9.6750000628571318,{"$f":"AVERAGE(X145:X164)","v":1.0837143304954414E-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,"2014-01-07T18:00:00",null,null,null,null,null,null,null,null,null,null,"2014-01-08T02:00:00",0.13500000000000001,5.0999999999999996]
["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,"2014-01-07T19:00:00","2014-01-08T03:00:00",0.13900000000000001,5.1539999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-07T20:00:00","2014-01-08T04:00:00",0.14399999999999999,5.2060000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-07T21:00:00","2014-01-08T05:00:00",0.14699999999999999,5.2480000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","2014-01-08T06:00:00",0.152,5.2889999999999997]
[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,"2014-01-07T23:00:00","2014-01-08T07:00:00",0.13800000000000001,5.1360000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08","2014-01-08T08:00:00",0.16300000000000001,5.4260000000000002]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T01:00:00","2014-01-08T09:00:00",0.122,4.9489999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T02:00:00","2014-01-08T10:00:00",8.3000000000000004E-2,4.3959999999999999]
[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,"2014-01-08T03:00:00","2014-01-08T11:00:00",5.5E-2,3.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T04:00:00","2014-01-08T12:00:00",3.5000000000000003E-2,3.492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T05:00:00","2014-01-08T13:00:00",2.1000000000000001E-2,3.1320000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T06:00:00","2014-01-08T14:00:00",1.2999999999999999E-2,2.847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T07:00:00","2014-01-08T15:00:00",8.0000000000000002E-3,2.6179999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T08:00:00","2014-01-08T16:00:00",6.0000000000000001E-3,2.4790000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T09:00:00","2014-01-08T17:00:00",7.0000000000000001E-3,2.552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 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,"All RE Options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T10:00:00","2014-01-08T18:00:00",1.2E-2,2.782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Load","Load plus losses","Hydro generation potential","Demand minus Hydro","RT requirement","RT of Hydro","Excess","C-rate constraint","potential charge","Residual","C-rate constraint","pot. discharge","pot. discharge - losses","Diesel requirement","RT of Batt","RT req. minus Batt&Hydro","Diesel req. Total","Diesel generation","Gen Efficiency","l/kwh","Gen Consumption l","Surplus","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 direct use","Diesel surplus","Diesel battcharge","Diesel Excess","Diesel electricity used","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 generation potential","PV generation potential","Wind generation potential","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","potential charge","Residual","C_rate constraint","pot. discharge","pot. discharge - losses","Diesel requirement","RTM of Batt","RTM req - RTM hydro&biomass&batt","Diesel req. Total","Diesel generation","Gen Efficiency","liter/kwh","Diesel liter","Surplus","C-rate check ch.","SOC Charge","C-rate check disch.","SOC Discharge","Battery discharge","Battery charge","Real SoC","Initial Batt. Energy","unmet load","RE electricity used","RE battcharge","Diesel direct use","Diesel surplus","Diesel battcharge","hydro direct use","pv direct use","wind direct use","biomass direct use","hydro battcharge","pv battcharge","wind battcharge","biomass battcharge","hydro battdischarge","pv battdischarge","wind battdischarge","biomass battdischarge","Diesel excess","Diesel electricity used","Biomass surplus","Biomass excess","Biomass electricity used",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2014-01-08T11:00:00","2014-01-08T19:00:00",2.1999999999999999E-2,3.1429999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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)",0.7,27879.273674917571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total",null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,"2014-01-08T12:00:00","2014-01-08T20:00:00",3.5000000000000003E-2,3.504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T13:00:00","2014-01-08T21:00:00",5.3999999999999999E-2,3.8940000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T14:00:00","2014-01-08T22:00:00",7.5999999999999998E-2,4.298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T15:00:00","2014-01-08T23:00:00",0.107,4.7439999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T16:00:00","2014-01-09",0.13,5.0389999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T17:00:00","2014-01-09T01:00:00",0.151,5.282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T18:00:00","2014-01-09T02:00:00",0.16800000000000001,5.4790000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T19:00:00","2014-01-09T03:00:00",0.187,5.6689999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T20:00:00","2014-01-09T04:00:00",0.20799999999999999,5.8789999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T21:00:00","2014-01-09T05:00:00",0.20699999999999999,5.8680000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T22:00:00","2014-01-09T06:00:00",0.20200000000000001,5.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08T23:00:00","2014-01-09T07:00:00",0.17799999999999999,5.5739999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09","2014-01-09T08:00:00",0.21199999999999999,5.9139999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T01:00:00","2014-01-09T09:00:00",0.192,5.7210000000000001]
[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,"2014-01-09T02:00:00","2014-01-09T10:00:00",0.13800000000000001,5.1379999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T03:00:00","2014-01-09T11:00:00",9.0999999999999998E-2,4.524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T04:00:00","2014-01-09T12:00:00",5.3999999999999999E-2,3.907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T05:00:00","2014-01-09T13:00:00",2.9000000000000001E-2,3.3460000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T06:00:00","2014-01-09T14:00:00",1.6E-2,2.952]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T07:00:00","2014-01-09T15:00:00",1.0999999999999999E-2,2.718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T08:00:00","2014-01-09T16:00:00",0.01,2.6960000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T09:00:00","2014-01-09T17:00:00",1.6E-2,2.9430000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T10:00:00","2014-01-09T18:00:00",3.5999999999999997E-2,3.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T11:00:00","2014-01-09T19:00:00",0.08,4.3579999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T12:00:00","2014-01-09T20:00:00",0.159,5.3810000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T13:00:00","2014-01-09T21:00:00",0.26100000000000001,6.3529999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T14:00:00","2014-01-09T22:00:00",0.33800000000000002,6.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T15:00:00","2014-01-09T23:00:00",0.39300000000000002,7.3879999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T16:00:00","2014-01-10",0.48099999999999998,8.0389999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T17:00:00","2014-01-10T01:00:00",0.51700000000000002,8.2959999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T18:00:00","2014-01-10T02:00:00",0.52600000000000002,8.3629999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T19:00:00","2014-01-10T03:00:00",0.48099999999999998,8.0329999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T20:00:00","2014-01-10T04:00:00",0.46,7.8819999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T21:00:00","2014-01-10T05:00:00",0.42699999999999999,7.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T22:00:00","2014-01-10T06:00:00",0.38100000000000001,7.3040000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-09T23:00:00","2014-01-10T07:00:00",0.42199999999999999,7.6059999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10","2014-01-10T08:00:00",0.627,9.1359999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"2014-01-10T02:00:00","2014-01-10T10:00:00",0.64500000000000002,9.2750000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T03:00:00","2014-01-10T11:00:00",0.65200000000000002,9.3339999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T04:00:00","2014-01-10T12:00:00",0.68200000000000005,9.5850000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T05:00:00","2014-01-10T13:00:00",0.68600000000000005,9.6240000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T06:00:00","2014-01-10T14:00:00",0.71099999999999997,9.8460000000000001]
[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,"2014-01-10T07:00:00","2014-01-10T15:00:00",0.747,10.186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T08:00:00","2014-01-10T16:00:00",0.77700000000000002,10.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T09:00:00","2014-01-10T17:00:00",0.74399999999999999,10.163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T10:00:00","2014-01-10T18:00:00",0.63,9.1519999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T11:00:00","2014-01-10T19:00:00",0.53100000000000003,8.3970000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T12:00:00","2014-01-10T20:00:00",0.47399999999999998,7.9850000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T13:00:00","2014-01-10T21:00:00",0.44400000000000001,7.7670000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T14:00:00","2014-01-10T22:00:00",0.41799999999999998,7.5739999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T15:00:00","2014-01-10T23:00:00",0.39700000000000002,7.4160000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T16:00:00","2014-01-11",0.41199999999999998,7.5259999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T17:00:00","2014-01-11T01:00:00",0.434,7.694]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T18:00:00","2014-01-11T02:00:00",0.47099999999999997,7.9649999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T19:00:00","2014-01-11T03:00:00",0.51,8.2449999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T20:00:00","2014-01-11T04:00:00",0.53500000000000003,8.4280000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T21:00:00","2014-01-11T05:00:00",0.53600000000000003,8.4359999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T22:00:00","2014-01-11T06:00:00",0.52800000000000002,8.3789999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10T23:00:00","2014-01-11T07:00:00",0.56699999999999995,8.6660000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11","2014-01-11T08:00:00",0.8,10.766999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11T01:00:00","2014-01-11T09:00:00",0.83799999999999997,11.253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11T02:00:00","2014-01-11T10:00:00",0.8,10.765000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11T03:00:00","2014-01-11T11:00:00",0.78100000000000003,10.547000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11T04:00:00","2014-01-11T12:00:00",0.77700000000000002,10.509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11T05:00:00","2014-01-11T13:00:00",0.76600000000000001,10.388999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11T09:00:00","2014-01-11T17:00:00",0.74399999999999999,10.154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-12T19:00:00","2014-01-13T03:00:00",0.48499999999999999,8.0630000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-14T22:00:00","2014-01-15T06:00:00",0.30199999999999999,6.6879999999999997]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-16T09:00:00","2014-01-16T17:00:00",0.17199999999999999,5.5129999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-17T02:00:00","2014-01-17T10:00:00",0.13400000000000001,5.0919999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-18T15:00:00","2014-01-18T23:00:00",0.61799999999999999,9.0510000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-20T15:00:00","2014-01-20T23:00:00",0.106,4.7370000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-21T08:00:00","2014-01-21T16:00:00",0.02,3.0859999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-22T19:00:00","2014-01-23T03:00:00",0.51900000000000002,8.3140000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-24T22:00:00","2014-01-25T06:00:00",0.36699999999999999,7.2039999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-25T21:00:00","2014-01-26T05:00:00",3.5000000000000003E-2,3.5070000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-27T01:00:00","2014-01-27T09:00:00",3.2000000000000001E-2,3.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-29T04:00:00","2014-01-29T12:00:00",1.0999999999999999E-2,2.734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-29T21:00:00","2014-01-30T05:00:00",0.223,6.0190000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-31T08:00:00","2014-01-31T16:00:00",0.191,5.7030000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-02T03:00:00","2014-02-02T11:00:00",0.34300000000000003,7.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-03T21:00:00","2014-02-04T05:00:00",0.04,3.6219999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-04T14:00:00","2014-02-04T22:00:00",0.01,2.681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-06T17:00:00","2014-02-07T01:00:00",7.5999999999999998E-2,4.2990000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-08T04:00:00","2014-02-08T12:00:00",1E-3,1.8240000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-09T09:00:00","2014-02-09T17:00:00",0.14399999999999999,5.2050000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-10T07:00:00","2014-02-10T15:00:00",0.10299999999999999,4.6950000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-12T10:00:00","2014-02-12T18:00:00",4.1000000000000002E-2,3.6269999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-13T03:00:00","2014-02-13T11:00:00",0,1.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-14T14:00:00","2014-02-14T22:00:00",0.19600000000000001,5.7629999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-16T17:00:00","2014-02-17T01:00:00",0.188,5.681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-16T22:00:00","2014-02-17T06:00:00",0.27,6.4210000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-18T20:00:00","2014-02-19T04:00:00",2.8000000000000001E-2,3.3210000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-20T23:00:00","2014-02-21T07:00:00",0.41599999999999998,7.5609999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-22T10:00:00","2014-02-22T18:00:00",8.9999999999999993E-3,2.6309999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-23T03:00:00","2014-02-23T11:00:00",0.31900000000000001,6.8250000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-24T04:00:00","2014-02-24T12:00:00",0.13500000000000001,5.101]
[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,"2014-02-26T16:00:00","2014-02-27",0.126,4.9980000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-27T09:00:00","2014-02-27T17:00:00",7.0000000000000001E-3,2.5249999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-01T12:00:00","2014-03-01T20:00:00",1.0999999999999999E-2,2.7229999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-01T13:00:00","2014-03-01T21:00:00",6.0000000000000001E-3,2.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-03T10:00:00","2014-03-03T18:00:00",0.1,4.6470000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-05T02:00:00","2014-03-05T10:00:00",0,1.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-05T19:00:00","2014-03-06T03:00:00",0.128,5.0190000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-07T22:00:00","2014-03-08T06:00:00",0.16800000000000001,5.476]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-09T09:00:00","2014-03-09T17:00:00",0.13500000000000001,5.1070000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-10T16:00:00","2014-03-11",6.2E-2,4.0579999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-11T12:00:00","2014-03-11T20:00:00",0.58699999999999997,8.8209999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-13T15:00:00","2014-03-13T23:00:00",0.121,4.9290000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-14T08:00:00","2014-03-14T16:00:00",2.1000000000000001E-2,3.1309999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-15T19:00:00","2014-03-16T03:00:00",0.34699999999999998,7.0460000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-17T22:00:00","2014-03-18T06:00:00",0.13100000000000001,5.0419999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-18T14:00:00","2014-03-18T22:00:00",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-20T01:00:00","2014-03-20T09:00:00",5.5E-2,3.9209999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-22T04:00:00","2014-03-22T12:00:00",0.40100000000000002,7.4509999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-23T15:00:00","2014-03-23T23:00:00",0.51800000000000002,8.298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-24T08:00:00","2014-03-24T16:00:00",0.186,5.6619999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-26T20:00:00","2014-03-27T04:00:00",0.191,5.7030000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-27T21:00:00","2014-03-28T05:00:00",0.14699999999999999,5.2439999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"2014-03-30T01:00:00","2014-03-30T09:00:00",2.3E-2,3.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-01T04:00:00","2014-04-01T12:00:00",0.01,2.6789999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-01T17:00:00","2014-04-02T01:00:00",2.5000000000000001E-2,3.234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-03T07:00:00","2014-04-03T15:00:00",5.0999999999999997E-2,3.8450000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-05T10:00:00","2014-04-05T18:00:00",7.4999999999999997E-2,4.2699999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-06T03:00:00","2014-04-06T11:00:00",2.1000000000000001E-2,3.1360000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-07T14:00:00","2014-04-07T22:00:00",1.4999999999999999E-2,2.907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-08T23:00:00","2014-04-09T07:00:00",2.4E-2,3.202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-11T03:00:00","2014-04-11T11:00:00",4.2000000000000003E-2,3.6549999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-11T20:00:00","2014-04-12T04:00:00",8.4000000000000005E-2,4.4160000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-13T23:00:00","2014-04-14T07:00:00",6.0000000000000001E-3,2.4700000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-15T10:00:00","2014-04-15T18:00:00",3.7999999999999999E-2,3.5859999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-16T05:00:00","2014-04-16T13:00:00",4.0000000000000001E-3,2.262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-18T05:00:00","2014-04-18T13:00:00",0,1.046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-19T16:00:00","2014-04-20",8.4000000000000005E-2,4.4089999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-20T09:00:00","2014-04-20T17:00:00",0.151,5.28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-21T20:00:00","2014-04-22T04:00:00",1.4999999999999999E-2,2.931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-23T11:00:00","2014-04-23T19:00:00",7.9000000000000001E-2,4.3449999999999998]
[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,"2014-04-24T15:00:00","2014-04-24T23:00:00",1.4E-2,2.8839999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-26T02:00:00","2014-04-26T10:00:00",3.5999999999999997E-2,3.524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-28T05:00:00","2014-04-28T13:00:00",8.0000000000000002E-3,2.581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-29T16:00:00","2014-04-30",2.7E-2,3.3119999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-30T09:00:00","2014-04-30T17:00:00",2.5000000000000001E-2,3.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-02T09:00:00","2014-05-02T17:00:00",6.0000000000000001E-3,2.4359999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-02T12:00:00","2014-05-02T20:00:00",1.6E-2,2.9580000000000002]
[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,"2014-05-04T15:00:00","2014-05-04T23:00:00",0.17199999999999999,5.5190000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-05T08:00:00","2014-05-05T16:00:00",1.6E-2,2.9630000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-06T19:00:00","2014-05-07T03:00:00",0.20399999999999999,5.8419999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"2014-05-10T08:00:00","2014-05-10T16:00:00",1E-3,1.7130000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-11T01:00:00","2014-05-11T09:00:00",6.4000000000000001E-2,4.093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-13T04:00:00","2014-05-13T12:00:00",3.0000000000000001E-3,2.1709999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-14T15:00:00","2014-05-14T23:00:00",0,1.0940000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-15T12:00:00","2014-05-15T20:00:00",1.6E-2,2.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-17T10:00:00","2014-05-17T18:00:00",9.5000000000000001E-2,4.5750000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-18T21:00:00","2014-05-19T05:00:00",0.16600000000000001,5.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-19T14:00:00","2014-05-19T22:00:00",1.2999999999999999E-2,2.8370000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-21T01:00:00","2014-05-21T09:00:00",0,0.215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-22T18:00:00","2014-05-23T02:00:00",0.02,3.0830000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-23T20:00:00","2014-05-24T04:00:00",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,"2014-05-25T07:00:00","2014-05-25T15:00:00",3.0000000000000001E-3,2.2480000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-27T10:00:00","2014-05-27T18:00:00",9.2999999999999999E-2,4.5490000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-28T21:00:00","2014-05-29T05:00:00",0,0.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-30","2014-05-30T08:00:00",3.2000000000000001E-2,3.4409999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-31T16:00:00","2014-06-01",2.5000000000000001E-2,3.2280000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-02T03:00:00","2014-06-02T11:00:00",0,0.27800000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-02T20:00:00","2014-06-03T04:00:00",0,0.76600000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-04T23:00:00","2014-06-05T07:00:00",1.4999999999999999E-2,2.9089999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-06T10:00:00","2014-06-06T18:00:00",2E-3,2.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-07T22:00:00","2014-06-08T06:00:00",4.7E-2,3.7749999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-08T13:00:00","2014-06-08T21:00:00",0.03,3.3719999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-10T16:00:00","2014-06-11",0.19500000000000001,5.7489999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-11T09:00:00","2014-06-11T17:00:00",0.28599999999999998,6.5650000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-12T20:00:00","2014-06-13T04:00:00",0.435,7.702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-13T19:00:00","2014-06-14T03:00:00",0.39700000000000002,7.4169999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-16T09:00:00","2014-06-16T17:00:00",0.10199999999999999,4.681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-17T02:00:00","2014-06-17T10:00:00",1.6E-2,2.944]
[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,"2014-06-19T05:00:00","2014-06-19T13:00:00",0.13200000000000001,5.0640000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-20T16:00:00","2014-06-21",0.29599999999999999,6.6509999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-21T01:00:00","2014-06-21T09:00:00",0.29099999999999998,6.6029999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-23T11:00:00","2014-06-23T19:00:00",0.25700000000000001,6.3220000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-24T22:00:00","2014-06-25T06:00:00",2.5999999999999999E-2,3.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-25T15:00:00","2014-06-25T23:00:00",3.6999999999999998E-2,3.544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-27T02:00:00","2014-06-27T10:00:00",0.245,6.2080000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-28T07:00:00","2014-06-28T15:00:00",0.65600000000000003,9.3699999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-29T21:00:00","2014-06-30T05:00:00",0.11700000000000001,4.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-01T08:00:00","2014-07-01T16:00:00",0.1,4.6360000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-03T11:00:00","2014-07-03T19:00:00",9.0999999999999998E-2,4.516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-04T04:00:00","2014-07-04T12:00:00",0.2,5.7919999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-05T15:00:00","2014-07-05T23:00:00",0.13300000000000001,5.077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-07T05:00:00","2014-07-07T13:00:00",0.60799999999999998,8.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-07T18:00:00","2014-07-08T02:00:00",0.188,5.6840000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-09T21:00:00","2014-07-10T05:00:00",0.219,5.968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"2014-07-12T01:00:00","2014-07-12T09:00:00",4.4999999999999998E-2,3.722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-14T11:00:00","2014-07-14T19:00:00",3.4000000000000002E-2,3.4750000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-15T14:00:00","2014-07-15T22:00:00",0.504,8.2029999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-16T07:00:00","2014-07-16T15:00:00",0.83499999999999996,22.085999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-18T10:00:00","2014-07-18T18:00:00",0.115,4.8559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-19T21:00:00","2014-07-20T05:00:00",0.104,4.7119999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-21T17:00:00","2014-07-22T01:00:00",0.25,6.2549999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-22T16:00:00","2014-07-23",0.52400000000000002,8.3439999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-24T03:00:00","2014-07-24T11:00:00",0.22800000000000001,6.0679999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-24T20:00:00","2014-07-25T04:00:00",8.7999999999999995E-2,4.4829999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-26T07:00:00","2014-07-26T15:00:00",0.13300000000000001,5.077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-27T14:00:00","2014-07-27T22:00:00",0.20100000000000001,5.8120000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-29T02:00:00","2014-07-29T10:00:00",0.38600000000000001,7.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-30T13:00:00","2014-07-30T21:00:00",0.27200000000000002,6.4450000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-01T16:00:00","2014-08-02",0.41599999999999998,7.5629999999999997]
[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,"2014-08-03T03:00:00","2014-08-03T11:00:00",0.39300000000000002,7.3860000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-03T20:00:00","2014-08-04T04:00:00",0.35499999999999998,7.101]
[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,"2014-08-05T22:00:00","2014-08-06T06:00:00",0.19500000000000001,5.7569999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-07T09:00:00","2014-08-07T17:00:00",0.308,6.7320000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-08T02:00:00","2014-08-08T10:00:00",0.25900000000000001,6.3419999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-10T05:00:00","2014-08-10T13:00:00",0.104,4.7009999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-11T16:00:00","2014-08-12",4.9000000000000002E-2,3.819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-12T18:00:00","2014-08-13T02:00:00",4.0000000000000001E-3,2.2919999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-13T19:00:00","2014-08-14T03:00:00",0,1.4570000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-15T22:00:00","2014-08-16T06:00:00",6.2E-2,4.0519999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-16T15:00:00","2014-08-16T23:00:00",0.23100000000000001,6.0919999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-18T02:00:00","2014-08-18T10:00:00",1.2E-2,2.774]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-20","2014-08-20T08:00:00",7.0000000000000001E-3,2.5209999999999999]
[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,"2014-08-20T21:00:00","2014-08-21T05:00:00",0.113,4.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-22T08:00:00","2014-08-22T16:00:00",0.02,3.089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-24T11:00:00","2014-08-24T19:00:00",1E-3,1.8720000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-25T22:00:00","2014-08-26T06:00:00",2.7E-2,3.2869999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-27T06:00:00","2014-08-27T14:00:00",0.111,4.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"2014-08-30T04:00:00","2014-08-30T12:00:00",0.45600000000000002,7.8479999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-30T21:00:00","2014-08-31T05:00:00",1.6E-2,2.9590000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-01T08:00:00","2014-09-01T16:00:00",1.0999999999999999E-2,2.7690000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-02T03:00:00","2014-09-02T11:00:00",3.0000000000000001E-3,2.173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-04T03:00:00","2014-09-04T11:00:00",3.7999999999999999E-2,3.5790000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-05T14:00:00","2014-09-05T22:00:00",7.0999999999999994E-2,4.2080000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-06T07:00:00","2014-09-06T15:00:00",0.74,10.124000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-08T10:00:00","2014-09-08T18:00:00",0.17,5.5010000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-09T09:00:00","2014-09-09T17:00:00",0.111,4.798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-10T13:00:00","2014-09-10T21:00:00",0.34,6.9880000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-12","2014-09-12T08:00:00",0.125,4.9779999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-14T03:00:00","2014-09-14T11:00:00",0.90800000000000003,12.484999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-14T20:00:00","2014-09-15T04:00:00",0.98899999999999999,16.187000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-16T07:00:00","2014-09-16T15:00:00",0.10299999999999999,4.6920000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-18T07:00:00","2014-09-18T15:00:00",0.32300000000000001,6.859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-19T02:00:00","2014-09-19T10:00:00",0.7,9.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-20T13:00:00","2014-09-20T21:00:00",0.53200000000000003,8.407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-22T16:00:00","2014-09-23",6.0000000000000001E-3,2.4319999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-24T03:00:00","2014-09-24T11:00:00",2E-3,2.0670000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-25T13:00:00","2014-09-25T21:00:00",0,1.3109999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-26T22:00:00","2014-09-27T06:00:00",4.0000000000000001E-3,2.3180000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-28T09:00:00","2014-09-28T17:00:00",7.1999999999999995E-2,4.2290000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-29T02:00:00","2014-09-29T10:00:00",0.10100000000000001,4.6680000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-30T13:00:00","2014-09-30T21:00:00",1.4E-2,2.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-02T19:00:00","2014-10-03T03:00:00",2.5999999999999999E-2,3.2719999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-03T08:00:00","2014-10-03T16:00:00",5.3999999999999999E-2,3.9009999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-04T19:00:00","2014-10-05T03:00:00",1E-3,1.964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-06T22:00:00","2014-10-07T06:00:00",4.7E-2,3.7789999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-07T15:00:00","2014-10-07T23:00:00",3.5999999999999997E-2,3.5179999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-10T01:00:00","2014-10-10T09:00:00",5.8999999999999997E-2,4.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-11T04:00:00","2014-10-11T12:00:00",4.2999999999999997E-2,3.6789999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-12T15:00:00","2014-10-12T23:00:00",1E-3,1.958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-13T08:00:00","2014-10-13T16:00:00",0,1.488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-15T11:00:00","2014-10-15T19:00:00",0.24299999999999999,6.1989999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-15T22:00:00","2014-10-16T06:00:00",0.26900000000000002,6.4160000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-17T14:00:00","2014-10-17T22:00:00",0.17,5.4989999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-19T01:00:00","2014-10-19T09:00:00",0.19700000000000001,5.7709999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-21T04:00:00","2014-10-21T12:00:00",1.7000000000000001E-2,2.9649999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-21T21:00:00","2014-10-22T05:00:00",4.9000000000000002E-2,3.8050000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-23T08:00:00","2014-10-23T16:00:00",0.108,4.7560000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-24T20:00:00","2014-10-25T04:00:00",0.06,4.0179999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-26T03:00:00","2014-10-26T11:00:00",0.13300000000000001,5.0780000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-27T14:00:00","2014-10-27T22:00:00",0.152,5.2869999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-29T17:00:00","2014-10-30T01:00:00",0.23699999999999999,6.1420000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-31T04:00:00","2014-10-31T12:00:00",3.9E-2,3.6040000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-01T02:00:00","2014-11-01T10:00:00",1.7000000000000001E-2,2.992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-02T23:00:00","2014-11-03T07:00:00",9.4E-2,4.5670000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-04T10:00:00","2014-11-04T18:00:00",4.5999999999999999E-2,3.7589999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-05T03:00:00","2014-11-05T11:00:00",7.3999999999999996E-2,4.2670000000000003]
[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,"2014-11-07T06:00:00","2014-11-07T14:00:00",0.32800000000000001,6.8949999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-08T08:00:00","2014-11-08T16:00:00",4.4999999999999998E-2,3.7160000000000002]
[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,"2014-11-09T09:00:00","2014-11-09T17:00:00",3.3000000000000002E-2,3.4550000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-10T20:00:00","2014-11-11T04:00:00",0.28100000000000003,6.5229999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-11T13:00:00","2014-11-11T21:00:00",4.9000000000000002E-2,3.8140000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-13T16:00:00","2014-11-14",0.25600000000000001,6.3170000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-15T14:00:00","2014-11-15T22:00:00",0.129,5.0270000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-15T19:00:00","2014-11-16T03:00:00",0.13600000000000001,5.1100000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-17T06:00:00","2014-11-17T14:00:00",3.2000000000000001E-2,3.4249999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-19T09:00:00","2014-11-19T17:00:00",8.4000000000000005E-2,4.4029999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-20T02:00:00","2014-11-20T10:00:00",0.26100000000000001,6.3579999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-21T11:00:00","2014-11-21T19:00:00",1.0999999999999999E-2,2.7440000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-23T15:00:00","2014-11-23T23:00:00",0.111,4.7939999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-24T08:00:00","2014-11-24T16:00:00",0.111,4.7880000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-25T19:00:00","2014-11-26T03:00:00",0.156,5.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-27T22:00:00","2014-11-28T06:00:00",0.433,7.6849999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-29T09:00:00","2014-11-29T17:00:00",0.33200000000000002,6.9290000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-30T09:00:00","2014-11-30T17:00:00",0.13300000000000001,5.0830000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-02T04:00:00","2014-12-02T12:00:00",0.23,6.0759999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-03T15:00:00","2014-12-03T23:00:00",0.218,5.9660000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-04T08:00:00","2014-12-04T16:00:00",8.8999999999999996E-2,4.492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-06T11:00:00","2014-12-06T19:00:00",0.47899999999999998,8.016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-07T15:00:00","2014-12-07T23:00:00",0.44400000000000001,7.7649999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-08T14:00:00","2014-12-08T22:00:00",0.88600000000000001,12.023999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-10T01:00:00","2014-12-10T09:00:00",0.49399999999999999,8.1219999999999999]
[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,"2014-12-12T04:00:00","2014-12-12T12:00:00",4.4999999999999998E-2,3.7349999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-12T21:00:00","2014-12-13T05:00:00",5.5E-2,3.9209999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-14T21:00:00","2014-12-15T05:00:00",0.32700000000000001,6.8869999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-16T10:00:00","2014-12-16T18:00:00",0.113,4.8239999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-17T21:00:00","2014-12-18T05:00:00",0.55600000000000005,8.5869999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-18T14:00:00","2014-12-18T22:00:00",0.53900000000000003,8.4600000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-20T17:00:00","2014-12-21T01:00:00",0.112,4.806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-22T03:00:00","2014-12-22T11:00:00",0.65400000000000003,9.35]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-22T20:00:00","2014-12-23T04:00:00",0.71499999999999997,9.8800000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-24T23:00:00","2014-12-25T07:00:00",0.33800000000000002,6.9779999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-26T10:00:00","2014-12-26T18:00:00",0.45300000000000001,7.8250000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-27T03:00:00","2014-12-27T11:00:00",0.58699999999999997,8.8219999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-28T14:00:00","2014-12-28T22:00:00",0.108,4.766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T10:00:00","2014-12-29T18:00:00",0.13400000000000001,5.093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T11:00:00","2014-12-29T19:00:00",0.13900000000000001,5.149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T12:00:00","2014-12-29T20:00:00",0.128,5.0190000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T13:00:00","2014-12-29T21:00:00",0.108,4.7619999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T14:00:00","2014-12-29T22:00:00",7.9000000000000001E-2,4.3419999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T15:00:00","2014-12-29T23:00:00",4.5999999999999999E-2,3.7480000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T16:00:00","2014-12-30",0.03,3.3690000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T17:00:00","2014-12-30T01:00:00",2.4E-2,3.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T18:00:00","2014-12-30T02:00:00",2.4E-2,3.2010000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T19:00:00","2014-12-30T03:00:00",0.03,3.3809999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T20:00:00","2014-12-30T04:00:00",4.8000000000000001E-2,3.7890000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T21:00:00","2014-12-30T05:00:00",6.9000000000000006E-2,4.1790000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-29T22:00:00","2014-12-30T06:00:00",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,"2014-12-29T23:00:00","2014-12-30T07:00:00",6.9000000000000006E-2,4.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30","2014-12-30T08:00:00",0.11,4.7850000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T01:00:00","2014-12-30T09:00:00",0.124,4.9649999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T02:00:00","2014-12-30T10:00:00",0.10299999999999999,4.694]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T03:00:00","2014-12-30T11:00:00",9.6000000000000002E-2,4.5990000000000002]
[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,"2014-12-30T04:00:00","2014-12-30T12:00:00",7.5999999999999998E-2,4.298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T05:00:00","2014-12-30T13:00:00",4.8000000000000001E-2,3.794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T06:00:00","2014-12-30T14:00:00",4.9000000000000002E-2,3.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T07:00:00","2014-12-30T15:00:00",9.5000000000000001E-2,4.5860000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T08:00:00","2014-12-30T16:00:00",0.161,5.3959999999999999]
[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,"2014-12-30T09:00:00","2014-12-30T17:00:00",0.17599999999999999,5.5460000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T10:00:00","2014-12-30T18:00:00",0.156,5.3440000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T11:00:00","2014-12-30T19:00:00",0.186,5.6630000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T12:00:00","2014-12-30T20:00:00",0.23400000000000001,6.117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T13:00:00","2014-12-30T21:00:00",0.253,6.2919999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T14:00:00","2014-12-30T22:00:00",0.27500000000000002,6.4720000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T15:00:00","2014-12-30T23:00:00",0.29499999999999998,6.6420000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-30T16:00:00","2014-12-31",0.32300000000000001,6.8609999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"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,"2014-12-31T23:00:00","2015-01-01T07:00:00",0.60299999999999998,8.9420000000000002]