{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["NameConvs","NameConvsw","SA System","EskomCoalEff","HistCapSA","SAPP Thermal Existing","SAPP Hydro Existing","Total Existing Capacity","VS","MSG_Exist","adb_exist","adb_exist2","Oper therm SiteSpec","Oper hydro SiteSpec","SiteSpecific_data","MSG_SiteSpecific","adb_sitespec","adb_sitespec2","GenericSourceData","Gen_Param_2011","MSG_Generic","adb_generic","adb_generic2","adb_all","CurAssumptions","WAPP_FuelPrices","FuelSourceData","MSG_Fueldata","adb_fuel","adb_fuel2","tasks","TechCosts","Sheet3","OtherData","ChangeLog","Sheet1"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":4,"defined_names":61,"comments":14,"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":"NameConvs","index":0,"n_rows":108,"n_cols":11,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["Full Name","Short Name"]
["Fuels/Energy carriers",null,"MSG name",null,null,null,null,"eps",1E-8]
["Biomass","BIO",{"$f":"A3","v":"Biomass"}]
["Coal","COA",{"$f":"A4","v":"Coal"},null,null,null,null,"Dry year",1,0,"Normal year"]
["HFO","OHF",{"$f":"A5","v":"HFO"},null,null,null,null,null,null,1,"Dry year"]
["Diesel","ODS","Diesel"]
["Nat gas","GAS","Gas"]
["Nuclear","NUC",{"$f":"A8","v":"Nuclear"}]
["Electricity","ELC","Electricity"]
["Geothermal","GEO","Geothermal"]
["Hydro","HYD","Hydro"]
["Pump Storage Turbine","PST","Pump Storage Turbine"]
["Pump Storage Pump","PSP","Pump Storage Pump"]
["Solar","SOL","Solar"]
["Wind","WND","Wind"]
[]
["Processes/Technologies prefix"]
["Power plant","EP"]
["Interruptible contracts for electricity","EI"]
["Heat/power plant","EH"]
["Heat plant","HP"]
["Import","IM"]
["Export","EX"]
["Transmission (local)","ET"]
["Distribution","ED"]
["Transmission Link","EL"]
[]
["Tech Qualifier"]
["Open gas cycle","OC"]
["Combined gas Cycle","CC"]
["Pulverised Coal","PF"]
["Supercritical coal","SC"]
["Integrated Gasification combined cycle","IG"]
["Fluidized Bed","FB"]
["Conventional Nuclear/pressurized water reactor","PW"]
["PBMR","PB"]
["Photovoltaics","PV"]
["Concentrated Solar Tower","TW"]
["Concentrated Solar trough","TR"]
[]
[]
["Aditional Tech Qualifier"]
["Large","L"]
["Small","S"]
["Off-grid","O"]
[]
["Processes/Technologies sufix"]
["Existing","EX"]
["New Committed","NC"]
["New uncommitted","NU"]
[]
["Countries"]
["Angola","ANG","01",{"$f":"A67","v":"ENE"}]
["Botswana","BOT","02",{"$f":"A68","v":"BPC"}]
["Democratic Republic of Congo","DRC","03","SNEL"]
["Lesotho","LES","04","LEC"]
["Malawi","MAL","05","ESCOM"]
["Mozambique","MOZ","06","EdM"]
["Namibia","NAM","07","NamPower"]
["South Africa","SAF","08","Eskom"]
["Swaziland","SWA","09",{"$f":"A76","v":"SEB"}]
["Tanzania","TAN","10",{"$f":"A77","v":"TANESCO"}]
["Zambia","ZAM","11",{"$f":"A79","v":"ZESCO"}]
["Zimbabwe","ZIM","12",{"$f":"A80","v":"ZESA"}]
[]
["Utilities","Country"]
["ENE","ANG",null,null,null,null,"ENE: Angola"]
["BPC","BOT",null,null,null,null,"BPC: Botswana Power Corporation"]
["SNEL","DRC",null,null,null,null,"SNEL: DRC"]
["LEC","LES",null,null,null,null,"LEC: Lesotho Electricity Corporation"]
["ESCOM","MAL",null,null,null,null,"ESCOM: Malawi: Electricity Supply Corporation"]
["EdM","MOZ",null,null,null,null,"EdM: Electricidade de Mozambique"]
["NamPower","NAM",null,null,null,null,"NamPower: Namibia"]
["Eskom","SAF",null,null,null,null,"Eskom South Africa"]
["KPLC","KEN",null,null,null,null,"KPLC: Kenya Power and Lighting Company"]
["SEB","SWA",null,null,null,null,"SEB: Swaziland Electricity Board"]
["TANESCO","TAN",null,null,null,null,"TANESCO: Tanzania Electricity Supply Company "]
["UEDC","UGD",null,null,null,null,"UEDC: Uganda Electricity Distribution Company"]
["ZESCO","ZAM",null,null,null,null,"ZESCO: Zambia Electricity Supply Company"]
["ZESA","ZIM",null,null,null,null,"ZESA: Zimbabwe Electricity Supply Authority"]
[]
["Biomass/Primary","b-p"]
["Coal/Primary","c-p"]
["CoalCCS/Primary","C-p"]
["Gas/Primary","g-p"]
["Nuclear/Primary","n-p"]
["Oil/Primary","o-p"]
["Electricity/Tertiary","e-t"]
["Electricity/Final","e-f"]
["Diesel/Primary","o-p"]
["HFO/Primary","h-p"]
[]
["Electricity/Tertiary","e-t"]
["Electricity/Final","e-f"]
[]
[{"$f":"\"Electricity/Secondary/\"&B53","v":"Electricity/Secondary/ANG"},"e-A"]
[{"$f":"\"Electricity/Secondary/\"&B54","v":"Electricity/Secondary/BOT"},"e-B"]
["Electricity/Secondary/DRC","e-C"]
["Electricity/Secondary/LES","e-D"]
["Electricity/Secondary/MAL","e-E"]
["Electricity/Secondary/MOZ","e-F"]
["Electricity/Secondary/NAM","e-G"]
["Electricity/Secondary/SAF","e-H"]
[{"$f":"\"ElcDummy/Secondary/\"&B60","v":"ElcDummy/Secondary/SAF"},"d-H"]
[{"$f":"\"Electricity/Secondary/\"&B61","v":"Electricity/Secondary/SWA"},"e-I"]
[{"$f":"\"Electricity/Secondary/\"&B62","v":"Electricity/Secondary/TAN"},"e-J"]
[{"$f":"\"Electricity/Secondary/\"&B63","v":"Electricity/Secondary/ZAM"},"e-K"]
[{"$f":"\"Electricity/Secondary/\"&B64","v":"Electricity/Secondary/ZIM"},"e-L"]

{"sheet":"NameConvsw","index":1,"n_rows":133,"n_cols":34,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
[null,null,"Short Name","Abbréviation"]
["Rapport WAPP",{"$f":"OFFSET(D2,0,lang)","v":"Energy Carrier"},{"$f":"OFFSET(C1,0,lang)","v":"Short Name"},"Energy Carrier","Forme d'énergie","Code",null,null,"eps",1E-8]
["BIO","Biomass","BIO","Biomass","Biomasse","b-p"]
["COAL","Coal","COA","Coal","Charbon","c-p",null,null,"Language",0,"0 = English",null,"dry year",0,"0 = average year"]
["COALCCS","CoalCCS","COC","CoalCCS","CharbonCCS","C-p",null,null,null,null,"1 = Français",null,null,null,"1 = dry year"]
["DO","Diesel","ODS","Diesel","Diesel Ordinaire","o-p"]
["GO","Gas Oil","OGS","Gas Oil","Gasoil"]
["HFO","HFO","OHF","HFO","Fioul lourd","h-p"]
["LCO","Crude","OLC","Crude","Brut leger","p-p"]
["LFO",{"$f":"OFFSET(D10,0,lang)","v":"Light Fuel Oil"},"OLF","Light Fuel Oil","Fioul leger"]
["NAPHTA",{"$f":"OFFSET(D11,0,lang)","v":"Naphta"},"NAP","Naphta","Naphta"]
[null,"Electricity","ELC","Electricity","Electricite"]
[null,"Geothermal","GEO","Geothermal","Geothermique",null,null,null,"First year modelled",2010]
[null,"Hydro","HYD","Hydro","Hydro"]
["NG","Gas","GAS","Gas","Gaz","g-p"]
[null,"Nuclear","NUC","Nuclear","Nucleaire","n-p"]
[null,"PS Turbine","PST","PS Turbine","Turbine Pompage hydrolique",null,null,"Primary","Primaire"]
[null,"PS Pump","PSP","PS Pump","Pompe Pompage hydrolique",null,null,"Secondary","Secondaire"]
["SOLAR","Solar","SOL","Solar","Solaire",null,null,"Tertiary","Tertiaire"]
["WIND","Wind","WND","Wind","Eolienne",null,null,"Final","Finale"]
[]
["Processes/Technologies prefix"]
["Power plant","EP"]
["Interruptible contracts for electricity","EI"]
["Heat/power plant","EH"]
["Heat plant","HP"]
["Import","IM"]
["Export","EX"]
["Transmission (local)","ET"]
["Distribution","ED"]
["Transmission Link","EL"]
[]
["Tech Qualifier"]
["Open gas cycle","OC",null,"CC","Combined Cycle","Cycle Combiné  "]
["Combined gas Cycle","CC",null,"GT","Gas Turbine","Turbine à gaz  "]
["Pulverised Coal","PF",null,"ST","Steam Turbine","Turbine à vapeur  "]
["Supercritical coal","SC",null,"HYD","Hydro","Centrale hydroélectrique  "]
["Integrated Gasification combined cycle","IG",null,"ROR","Run of river","au fil de l’eau  "]
["Fluidized Bed","FB",null,"DAM","Dam","avec lac de retenue  "]
["Conventional Nuclear/pressurized water reactor","PW",null,"DI","Diesel Generators","Groupe diesel  "]
["PBMR","PB",null,"WT","Wind","Eolienne  "]
["Photovoltaics","PV",null,"S","Solar","Centrale solaire  "]
["Concentrated Solar Tower","TW",null,"BIO","Biomass","Centrale biomasse  "]
["Concentrated Solar trough","TR"]
[]
[]
["Aditional Tech Qualifier"]
["Large","L"]
["Small","S"]
["Off-grid","O"]
[]
["Processes/Technologies sufix"]
["Existing","EX"]
["New Committed","NC"]
["New uncommitted","NU",null,null,null,null,null,null,1000]
[null,null,null,null,null,null,null,null,"Resource Potential",null,null,"MW","Mwyr","MW","Mwyr","MW","MW","MW",null,"Capacity Credit Wind 30",null,"Area","Comparison of Previous and New Estimates (MW)"]
["Countries",null,null,null,null,"Geographie","Gas Source","1-Losses","Hydro Exist+Planned","Other Hydro","Mini Hydro","Solar Thermal","Solar Thermal","Solar PV","Solar PV","Biomass","Wind 25%","Wind 30%",null,"%",null,null,"Solar Conc","New","Solar PV","New","Wind 25","New","Wind 30","New",null,"Solar Thermal (TWh)",null,"Solar PV (TWh)"]
["Angola","ANG","01",{"$f":"LEFT(B58,2)&\"r\"","v":"ANr"},{"$f":"A58","v":"Angola"},"Coastal","LOCal",1,null,{"$f":"E58","v":"Angola"},300,{"$f":"SUMIF($C$72:$C$85,$B58,F$72:F$85)/(0.35*8.76)*1000","v":31917.195224918414},{"$f":"SUMIF($C$72:$C$85,B58,$F$72:$F$85)*1000/8.76","v":11171.018328721444},{"$f":"SUMIF($C$72:$C$85,$B58,G$72:G$85)/(0.2*8.76)*1000","v":76020.730864105659},{"$f":"SUMIF($C$72:$C$85,B58,$G$72:$G$85)*1000/8.76","v":15204.146172821131},500,{"$f":"R58","v":0},{"$f":"SUMIF($C$72:$C$85,$B58,I$72:I$85)/(0.3*8.76)*1000","v":0},{"$f":"SUMIF($C$72:$C$85,$B58,H$72:H$85)/(0.25*8.76)*1000","v":230.19092007394764},0.1,null,1250,10000,{"$f":"M58","v":11171.018328721444},10000,{"$f":"N58","v":76020.730864105659},5000,{"$f":"Q58","v":0},0,{"$f":"R58","v":0}]
["Botswana","BOT","02",{"$f":"LEFT(B59,2)&\"r\"","v":"BOr"},"Botswana","Inland","CBM",1,null,{"$f":"E59","v":"Botswana"},0,{"$f":"SUMIF($C$72:$C$85,$B59,F$72:F$85)/(0.35*8.76)*1000","v":42629.233573196208},{"$f":"SUMIF($C$72:$C$85,B59,$F$72:$F$85)*1000/8.76","v":14920.231750618672},{"$f":"SUMIF($C$72:$C$85,$B59,G$72:G$85)/(0.2*8.76)*1000","v":78560.666971364597},{"$f":"SUMIF($C$72:$C$85,B59,$G$72:$G$85)*1000/8.76","v":15712.133394272922},10,{"$f":"R59","v":1152.4125648345118},{"$f":"SUMIF($C$72:$C$85,$B59,I$72:I$85)/(0.3*8.76)*1000","v":1152.4125648345118},{"$f":"SUMIF($C$72:$C$85,$B59,H$72:H$85)/(0.25*8.76)*1000","v":11178.84530789452},0.05,null,600,20000,14920.231750618672,10000,78560.666971364597,0,1152.4125648345118,0,1152.4125648345118]
["Democratic Republic of Congo","DRC","03","DRr","Democratic Republic of Congo","Coastal","LOCal",1,null,"Democratic Republic of Congo",1500,40571.800794375529,14200.130278031433,130491.63388350217,26098.326776700433,500,0,0,2480.4862523285383,0.05,null,2345,200,14200.130278031433,10000,130491.63388350217,0,0,0,0]
["Lesotho","LES","04","LEr","Lesotho","Inland","NA",1,null,"Lesotho",100,3658.4525158034962,1280.4583805312238,5354.1667066321488,1070.8333413264297,10,166.70553978756345,166.70553978756345,683.31038668302517,0,null,30,200,1280.4583805312238,10000,5354.1667066321488,2000,166.70553978756345,1000,166.70553978756345]
["Malawi","MAL","05","MAr","Malawi","Inland","CBM",1,null,"Malawi",100,14591.861341092519,5107.1514693823819,29735.810739634613,5947.1621479269224,200,1158.6619071494933,1158.6619071494933,2267.3024691734859,0.05,null,118.5,1000,5107.1514693823819,10000,29735.810739634613,0,1158.6619071494933,0,1158.6619071494933]
["Mozambique","MOZ","06","MOr","Mozambique","Coastal","LOCal",1,null,"Mozambique",300,54959.54991976876,19235.842471919066,125705.07698410355,25141.015396820712,1000,1526.228172409637,1526.228172409637,12334.696720915823,0.1,null,800,1000,19235.842471919066,10000,125705.07698410355,5000,1526.228172409637,0,1526.228172409637]
["Namibia","NAM","07","NAr","Namibia","Coastal","LOCal",1,null,"Namibia",200,96919.955541681848,33921.984439588647,149448.23089904312,29889.646179808627,50,1909.8085367170875,1909.8085367170875,17346.744355869148,0.1,null,820,20000,33921.984439588647,10000,149448.23089904312,5000,1909.8085367170875,7500,1909.8085367170875]
["South Africa","SAF","08","SAr","South Africa","Coastal","LNG",1,null,"South Africa",200,141144.66738662435,49400.633585318523,241113.11105642238,48222.622211284477,3000,10000,10000,20000,0.2,null,1225,100000,49400.633585318523,20000,241113.11105642238,15000,10000,10000,10000]
["Swaziland","SWA","09","SWr","Swaziland","Inland","NA",1,null,"Swaziland",100,1822.4265659294633,637.84929807531216,3263.4229659868238,652.68459319736473,200,36.899411552538915,36.899411552538915,543.73950524068732,0,null,17,200,637.84929807531216,10000,3263.4229659868238,50,36.899411552538915,0,36.899411552538915]
["Tanzania","TAN","10","TAr","Tanzania","Coastal","LOCal",1,null,"Tanzania",200,102682.5403586148,35938.889125515183,221486.22769196081,44297.245538392155,1000,11736.900038543867,{"$f":"SUMIF($C$72:$C$85,$B67,I$72:I$85)/(0.3*8.76)*1000","v":11736.900038543867},21068.295743618597,0.1,null,950,1000,35938.889125515183,10000,221486.22769196081,5000,11736.900038543867,5000,11736.900038543867]
["Zambia","ZAM","11","ZAr","Zambia","Inland","CBM",1,null,"Zambia",300,51176.098662849872,17911.634531997453,102137.32173713784,20427.464347427569,1000,4416.4051258338141,4416.4051258338141,15101.946560051503,0.05,null,750,1000,17911.634531997453,10000,102137.32173713784,0,4416.4051258338141,0,4416.4051258338141]
["Zimbabwe","ZIM","12","ZIr","Zimbabwe","Inland","CBM",1,null,"Zimbabwe",300,38726.796936554128,13554.378927793947,89519.337624866021,17903.867524973208,1000,3986.1199623930784,3986.1199623930784,13855.209189755346,0.05,null,390,1000,13554.378927793947,10000,89519.337624866021,0,3986.1199623930784,0,3986.1199623930784]
[]
[null,null,null,null,"TWh (1% of land)","CSP","PV","Wind (20)","Wind (30+40)"]
["Utilities","Country","ANG","Angola",null,97.858120559599854,133.18832047391311,0.50411811496194536,0]
[null,null,"BOT","Botswana",null,130.70123013541956,137.63828853383077,24.481671224288998,3.0285402203850964]
[null,null,"LES","Lesotho",null,11.216815413453519,9.380500070019524,1.4964497468358249,0.43810215856171669]
[null,null,null,"Madagascar",null,31.939303713608307,49.865226735389655,6.543170974388568,3.1093281603019802]
[null,null,"MAL","Malawi",null,44.738646871789662,52.097140415839839,4.9653924074899338,3.044963491988868]
[null,null,"MOZ","Mozambique",null,168.50598005401102,220.23529487614942,27.01298581880565,4.0109276370925251]
[null,null,"NAM","Namibia",null,297.15658369079654,261.83330053512356,37.989370139353433,5.0189768344925048]
[null,null,"SAF","South Africa",null,432.74955020739026,422.430170570852,102.9881510196923,76.35397393093902]
[null,null,"SWA","Swaziland",null,5.5875598511397344,5.717517036408915,1.1907895164771054,9.6971653560072271E-2]
[null,null,"ZAM","Zambia",null,156.9059185002977,178.9445876834655,33.073262966512793,11.606312670691262]
[null,null,"ZIM","Zimbabwe",null,118.73635940747496,156.83787951876528,30.342908125564207,10.475523261169009]
[null,null,"DRC",null,null,124.39314123555535,228.62134256389581,5.4322648925994992,0]
[null,null,"TAN",null,null,314.82466873951296,388.04387091631531,46.139567678524728,30.844573301293281]
[]
[]
[]
[{"$f":"B3&\"/\"&OFFSET($H$17,0,lang)","v":"Biomass/Primary"},"b-p"]
[{"$f":"B4&\"/\"&OFFSET($H$17,0,lang)","v":"Coal/Primary"},"c-p"]
["CoalCCS/Primary","d-p"]
[{"$f":"B6&\"/\"&OFFSET($H$17,0,lang)","v":"Diesel/Primary"},"o-p"]
[{"$f":"B7&\"/\"&OFFSET($H$17,0,lang)","v":"Gas Oil/Primary"},"s-p"]
[{"$f":"B8&\"/\"&OFFSET($H$17,0,lang)","v":"HFO/Primary"},"h-p"]
[{"$f":"B9&\"/\"&OFFSET($H$17,0,lang)","v":"Crude/Primary"},"p-p"]
[{"$f":"B10&\"/\"&OFFSET($H$17,0,lang)","v":"Light Fuel Oil/Primary"},"l-p"]
[{"$f":"B15&\"/\"&OFFSET($H$17,0,lang)","v":"Gas/Primary"},"g-p"]
[{"$f":"B16&\"/\"&OFFSET($H$17,0,lang)","v":"Nuclear/Primary"},"n-p"]
[]
[]
[]
[{"$f":"$B$12&\"/\"&OFFSET($H$19,0,lang)","v":"Electricity/Tertiary"},"e-t"]
[{"$f":"$B$12&\"/\"&OFFSET($H$20,0,lang)","v":"Electricity/Final"},"e-f"]
[]
[{"$f":"$B$12&\"/\"&OFFSET($H$18,0,lang)&\"/\"&B58","v":"Electricity/Secondary/ANG"},"e-A",{"$f":"RIGHT(A104,3)","v":"ANG"},{"$f":"B104","v":"e-A"}]
["Electricity/Secondary/BOT","e-B","BOT",{"$f":"B105","v":"e-B"}]
["Electricity/Secondary/DRC","e-C","DRC","e-C"]
["Electricity/Secondary/LES","e-D","LES","e-D"]
["Electricity/Secondary/MAL","e-E","MAL","e-E"]
["Electricity/Secondary/MOZ","e-F","MOZ","e-F"]
["Electricity/Secondary/NAM","e-G","NAM","e-G"]
["Electricity/Secondary/SAF","e-H","SAF","e-H"]
["Electricity/Secondary/SWA","e-I","SWA","e-I"]
["Electricity/Secondary/TAN","e-J","TAN","e-J"]
["Electricity/Secondary/ZAM","e-K","ZAM","e-K"]
["Electricity/Secondary/ZIM","e-L","ZIM","e-L"]
[]
[]
[]
[]
[null,"Country","Contry Code","Multi-region code","Multi-region id"]
[null,{"$f":"E58","v":"Angola"},{"$f":"B58","v":"ANG"},{"$f":"D58","v":"ANr"},"a"]
[null,{"$f":"E59","v":"Botswana"},{"$f":"B59","v":"BOT"},{"$f":"D59","v":"BOr"},"b"]
[null,"Democratic Republic of Congo","DRC","DRr","c"]
[null,"Lesotho","LES","LEr","d"]
[null,"Malawi","MAL","MAr","e"]
[null,"Mozambique","MOZ","MOr","f"]
[null,"Namibia","NAM","NAr","g"]
[null,"South Africa","SAF","SAr","h"]
[null,"Swaziland","SWA","SWr","i"]
[null,"Tanzania","TAN","TAr","j"]
[null,"Zambia","ZAM","ZAr","k"]
[null,"Zimbabwe","ZIM","ZIr","l"]
[null,0,0,0,"m"]

{"sheet":"SA System","index":2,"n_rows":58,"n_cols":18,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["South African Existing system"]
[null,null,null,null,"Large/small Threshold:",null,{"$f":"MAX(G8:G28)/2","v":332},null,null,null,null,null,"Exchange rate: 1 '07US$:",null,7,"'07 ZAR"]
["Name of Station","MESSAGE Name","Heat rate","Efficiency","Output 2006","# units","Max unit capacity","Plant Category","Total Cap","Planned Outage Rate","Forced Outage rate","Availability","Variable Costs","Fixed Costs","Fuel Costs","Year online","Retire. yr (NIRP)","Life"]
[null,null,"Btu/kWh",null,"GWh",null,"MW",null,"MW",null,null,null,"R/MWh","R/kW","R/GJ"]
["Existing coal Large","EPCOAEXPFLU",{"$f":"D5*EskomCoalEff!$D$9/D7","v":0.35176072391896185},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"large\"),D$8:D$28,$I$8:$I$28)/$I$5","v":0.35403639350985072},{"$f":"SUMIF($H8:$H28,\"Large\",E8:E28)","v":199706},{"$f":"SUMIF($H8:$H28,\"Large\",F8:F28)","v":54},{"$f":"SUMPRODUCT(--($H8:$H28=\"large\"),G8:G28,F8:F28)/F5","v":564.27777777777783},{"$f":"COUNTIF($H$8:$H$28,\"large\")","v":10},{"$f":"SUMIF($H8:$H28,\"large\",I8:I28)","v":30471},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"large\"),J$8:J$28,$I$8:$I$28)/$I$5","v":7.5409057792655318E-2},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"large\"),K$8:K$28,$I$8:$I$28)/$I$5","v":5.8421522102983153E-2},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"large\"),L$8:L$28,$I$8:$I$28)/$I$5","v":0.87055662266811062},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"large\"),M$8:M$28,$I$8:$I$28)/$I$5","v":7.2146303042236877},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"large\"),N$8:N$28,$I$8:$I$28)/$I$5","v":175.09815890518854},{"$f":"SUMPRODUCT(--($H8:$H28=\"large\"),O8:O28,I8:I28)/I5","v":5.0607541596928227},null,null,55]
["Existing coal Small","EPCOAEXPFSU",{"$f":"D6*EskomCoalEff!$D$9/D7","v":0.283521648261638},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"small\"),D$8:D$28,$I$8:$I$28)/$I$6","v":0.28535585415625725},{"$f":"SUMIF($H8:$H28,\"small\",E8:E28)","v":20118.307000000001},{"$f":"SUMIF($H8:$H28,\"small\",F8:F28)","v":53},{"$f":"SUMPRODUCT(--(H8:H28=\"small\"),G8:G28,F8:F28)/F6","v":115.41509433962264},{"$f":"COUNTIF($H$8:$H$28,\"small\")","v":9},{"$f":"SUMIF($H8:$H28,\"small\",I8:I28)","v":5054},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"small\"),J$8:J$28,$I$8:$I$28)/$I$6","v":8.0673525920063313E-2},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"small\"),K$8:K$28,$I$8:$I$28)/$I$6","v":0.1222915314602295},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"small\"),L$8:L$28,$I$8:$I$28)/$I$6","v":0.80685174367233881},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"small\"),M$8:M$28,$I$8:$I$28)/$I$6","v":8.8435892362485156},{"$f":"SUMPRODUCT(--($H$8:$H$28=\"small\"),N$8:N$28,$I$8:$I$28)/$I$6","v":245.32825484764544},{"$f":"SUMPRODUCT(--($H8:$H28=\"small\"),O8:O28,I8:I28)/I6","v":5.5055738029283736},null,null,55]
["(De-) Mothballed Coal",null,null,{"$f":"(D5*I5+D6*I6)/(I5+I6)","v":0.34426548722151684}]
["Camden",null,12214,{"$f":"1/(C8*1.055/3600)","v":0.27937794947449784},1769,8,190,{"$f":"IF(G8<$G$2,\"small\",\"large\")","v":"small"},{"$f":"G8*F8","v":1520},7.9600000000000004E-2,0.1699,{"$f":"(1-J8)*(1-K8)","v":0.76402404000000002},7,127,7.56,1986,2022,50]
["Grootvlei",null,12638,{"$f":"1/(C9*1.055/3600)","v":0.27000492758992856},0,6,190,{"$f":"IF(G9<$G$2,\"small\",\"large\")","v":"small"},{"$f":"G9*2","v":380},7.9600000000000004E-2,0.1699,{"$f":"(1-J9)*(1-K9)","v":0.76402404000000002},4.3899999999999997,204,6.7,1988,null,50]
["Komati",null,13382,0.2549934445435299,0,5,101,{"$f":"IF(G10<$G$2,\"small\",\"large\")","v":"small"},{"$f":"G10*2","v":202},7.9600000000000004E-2,0.1699,0.76402404000000002,2.65,187,5.62,1989,2025,50]
["Eskom Coal"]
["Arnot",null,10555,0.32328965181255487,12683,6,380,{"$f":"IF(G12<$G$2,\"small\",\"large\")","v":"large"},{"$f":"G12*F12","v":2280},8.9499999999999996E-2,7.1499999999999994E-2,0.84539924999999994,10,314,5.47,1975,2024,50]
["Duvha",null,9831,0.34709818684584648,25246,6,575,"large",{"$f":"G13*F13","v":3450},8.9800000000000005E-2,4.7399999999999998E-2,0.86705652,3,169,3.73,1980,null,50]
["Hendrina",null,10792,0.31618998099346896,11718,10,190,"small",1900,7.3700000000000002E-2,9.1499999999999998E-2,0.84154355000000003,8,351,3.58,1970,2020,50]
["Kendal",null,9755,0.34980238594377411,27934,6,640,"large",3840,5.8900000000000001E-2,3.2000000000000001E-2,0.91098480000000004,4,122,5.0199999999999996,1988,null,50]
["Kriel",null,9510,0.35881411933559587,19209,6,475,"large",2850,6.9800000000000001E-2,9.3799999999999994E-2,0.84294723999999999,8,298,3.49,1976,2026,50]
["Lethabo",null,9671,0.35284068605950958,24868,6,593,"large",3558,8.0500000000000002E-2,6.8099999999999994E-2,0.85688204999999995,8,129,5.14,1985,null,50]
["Majuba Dry",null,9763,0.3495157507816774,8569.6049960967994,3,617,"large",1851,5.7799999999999997E-2,5.7799999999999997E-2,0.88774084000000009,7,134,6.84,1996,null,50]
["Majuba Wet",null,9074,0.37605491237398242,9222.3950039032006,3,664,"large",1992,6.7799999999999999E-2,5.8299999999999998E-2,0.87785274000000002,13,90,6.84,1996,null,50]
["Matimba",null,9648,0.3536818278276862,28212,6,615,"large",3690,7.8E-2,5.4899999999999997E-2,0.87138220000000011,6,200,3.9,1987,null,50]
["Matla",null,9692,0.35207617363614491,25388,6,575,"large",3450,5.4600000000000003E-2,6.7299999999999999E-2,0.88177457999999997,10,188,2.98,1979,null,50]
["Tutuka",null,9100,0.37498046976719962,18374,6,585,"large",3510,0.1009,4.65E-2,0.85729185000000008,7,127,8.66,1985,null,50]
["Non-Eskom Coal"]
["Kelvin \"A\"",null,14239,0.23964620232330339,230.76909448818898,3,25,{"$f":"IF(G24<$G$2,\"small\",\"large\")","v":"small"},75,0.1009,9.3799999999999994E-2,0.81476442000000004,18,371,5.46,1982,2016,50]
["Kelvin \"B\"",null,13688,0.24929297741682618,941.537905511811,3,51,{"$f":"IF(G25<$G$2,\"small\",\"large\")","v":"small"},153,0.1009,9.3799999999999994E-2,0.81476442000000004,18,302,5.95,1982,2025,50]
["Pretoria West",null,14545,0.23460448778834769,130,4,25,{"$f":"IF(G26<$G$2,\"small\",\"large\")","v":"small"},100,0.1009,9.3799999999999994E-2,0.81476442000000004,18,697,5.12,1982,2018,50]
["Rooiwal",null,13688,0.24929297741682618,816,4,51,{"$f":"IF(G27<$G$2,\"small\",\"large\")","v":"small"},204,0.1009,9.3799999999999994E-2,0.81476442000000004,17,241,5.12,1982,null,50]
["Sasol SSF",null,13419,0.25429035508469455,4513,10,52,{"$f":"IF(G28<$G$2,\"small\",\"large\")","v":"small"},520,8.9800000000000005E-2,7.1499999999999994E-2,0.84512069999999995,14,138,5.72,1982,2025,50]
["OCGT liquid fuels","EPODSEXOC",null,{"$f":"SUMPRODUCT(D30:D33,$I30:$I33)/$I29","v":0.32290235255240424},null,{"$f":"SUM(F30:F33)","v":20},{"$f":"SUMPRODUCT(G30:G33,F30:F33)/F29","v":120},null,{"$f":"SUM(I30:I33)","v":2400},null,{"$f":"SUMPRODUCT(K30:K33,$I30:$I33)/$I29","v":5.1360000000000003E-2},{"$f":"SUMPRODUCT(L30:L33,$I30:$I33)/$I29","v":0.06},{"$f":"SUMPRODUCT(M30:M33,$I30:$I33)/$I29","v":244.55875},{"$f":"SUMPRODUCT(N30:N33,$I30:$I33)/$I29","v":66.182500000000005},{"$f":"O30","v":72.2},null,null,50]
["Acacia",null,12186,{"$f":"1/(C30*1.055/3600)","v":0.28001988141158024},36,3,57,null,{"$f":"G30*F30","v":171},3.4799999999999998E-2,4.5499999999999999E-2,0.06,101,67,72.2,1976,null,50]
["Atlantis ",null,10432,{"$f":"1/(C31*1.055/3600)","v":0.32710144506149508},0,9,147,null,{"$f":"G31*F31","v":1323},7.3599999999999999E-2,5.2499999999999998E-2,0.06,268,65,{"$f":"O30","v":72.2},2007,null,50]
["Mossel Bay",null,10177,{"$f":"1/(C32*1.055/3600)","v":0.33529746240360786},0,5,147,null,{"$f":"G32*F32","v":735},7.3599999999999999E-2,5.2499999999999998E-2,0.06,268,67,{"$f":"O31","v":72.2},2007,null,50]
["Port Rex",null,12186,{"$f":"1/(C33*1.055/3600)","v":0.28001988141158024},22,3,57,null,{"$f":"G33*F33","v":171},3.2599999999999997E-2,4.3499999999999997E-2,0.06,106,71,{"$f":"O32","v":72.2},1976,null,50]
["Hydro","EPHYDEX",null,null,{"$f":"SUM(E35:E37)","v":2734},{"$f":"SUM(F35:F37)","v":7},{"$f":"SUMPRODUCT(G35:G37,F35:F37)/F34","v":95},null,{"$f":"SUM(I35:I37)","v":665},null,null,{"$f":"SUMPRODUCT(L35:L37,I35:I37)/I34","v":0.15079248120300753},null,{"$f":"SUMPRODUCT(N35:N37,$I35:$I37)/$I34","v":114.90225563909775},null,"dry year:",0.1,100]
["Mini Hydros",null,null,null,"-",1,65,null,{"$f":"G35*F35","v":65},3.9100000000000003E-2,8.5000000000000006E-2,0.13780000000000001,null,114,null,{"$f":"2005-29","v":1976},null,100]
["Gariep",null,null,null,1325,4,90,null,{"$f":"G36*F36","v":360},4.8500000000000001E-2,4.99E-2,0.127,null,115,null,1971,2025,100]
["Vanderkloof",null,null,null,1409,2,120,null,{"$f":"G37*F37","v":240},3.9100000000000003E-2,8.5000000000000006E-2,0.19,null,115,null,1977,null,100]
["Pumped storage","EPPSGEXST",null,{"$f":"76%*(1-3.95%)","v":0.72998000000000007},{"$f":"SUM(E39:E41)","v":3096},{"$f":"SUM(F39:F41)","v":9},{"$f":"SUMPRODUCT(G39:G41,F39:F41)/F38","v":175.55555555555554},null,{"$f":"SUM(I39:I41)","v":1580},{"$f":"SUMPRODUCT(J39:J41,$I39:$I41)/$I38","v":5.1277215189873417E-2},{"$f":"SUMPRODUCT(K39:K41,$I39:$I41)/$I38","v":6.8025316455696191E-2},{"$f":"SUMPRODUCT(L39:L41,$I39:$I41)/$I38","v":0.19399999999999998},{"$f":"SUMPRODUCT(M39:M41,$I39:$I41)/$I38","v":3.3670886075949369},{"$f":"SUMPRODUCT(N39:N41,$I39:$I41)/$I38","v":59.417721518987342},null,null,null,55]
["Drakensberg",null,null,null,2033,4,250,null,{"$f":"G39*F39","v":1000},5.5100000000000003E-2,7.8E-2,0.188,3,60,null,1981,null,55]
["Palmiet",null,null,null,900,2,200,null,{"$f":"G40*F40","v":400},0.04,3.8600000000000002E-2,0.245,4,64,null,1988,null,55]
["Steenbras",null,null,null,163,3,60,null,{"$f":"G41*F41","v":180},5.5100000000000003E-2,7.8E-2,0.114,4,46,null,{"$f":"2005-34","v":1971},2023,55]
["PWR nuclear","EPNUCEXPW",10663,{"$f":"1/(C42*1.055/3600)","v":0.32001521850150205},13668,2,900,null,{"$f":"G42*F42","v":1800},0.1123,8.7099999999999997E-2,{"$f":"(1-J42)*(1-K42)","v":0.81038133000000012},10,416,3.01,1984,null,50]
["Interruptible","EIEX",null,null,null,null,null,null,{"$f":"SUM(I44:I51)","v":2535},null,null,0.01,{"$f":"SUMPRODUCT(M44:M51,I44:I51)/I43","v":246.60157790927022},null,null,null,null,20]
["BHP Bayside",null,null,null,null,1,300,null,300,null,null,null,119,null,null,1992]
["BHP Hillside",null,null,null,null,1,400,null,400,null,null,null,118,null,null,1992]
["BHP Hillside",null,null,null,null,1,400,null,400,null,null,null,118,null,null,2001]
["Mozal 1",null,null,null,null,1,400,null,400,null,null,null,53,null,null,2000]
["Mozal 2",null,null,null,null,1,400,null,400,null,null,null,53,null,null,2003]
["Skorpion",null,null,null,null,1,45,null,45,null,null,null,115,null,null,2000]
["DMP1",null,null,null,null,1,405,null,405,null,null,null,823,null,null,2006]
["DMP2",null,null,null,null,1,185,null,185,null,null,null,617,null,null,2006]
[]
[]
[]
[null,null,null,null,null,null,"Thermal Capacity",null,{"$f":"I5+I6+I29+I42","v":39725},null,"Energy",{"$f":"(L5*I5+L6*I6+L29*I29+L42*I42)*8.76","v":282135.47457315843}]
[null,null,null,null,null,null,"Hydro/PS Capacity",null,{"$f":"I34+I38","v":2245},null,null,{"$f":"I34*L34*8.76","v":878.4265200000001}]
[null,null,null,null,null,null,"Interruptible",null,{"$f":"I43","v":2535}]
[null,null,null,null,null,null,"Total without Inter",null,{"$f":"SUM(I55:I56)","v":41970},null,null,{"$f":"SUM(L55:L57)","v":283013.90109315841}]

{"sheet":"EskomCoalEff","index":3,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"From Eskom Annual report 2008"]
[null,null,null,2008,2007,2006]
[null,"Average Calorific value","MJ/kg",18.510000000000002,19.059999999999999,19.579999999999998]
[null,"Total Coal consumed","Mt",125.3,119.1,112.1]
[null,"Total coal consumed","PJ",{"$f":"D4*D3","v":2319.3030000000003},{"$f":"E4*E3","v":2270.0459999999998},{"$f":"F4*F3","v":2194.9179999999997}]
[null,"Net Elc produced from Coal","GWh",222908,215211,206606]
[null,"Net Elc produced from Coal","PJ",{"$f":"D6*3.6/1000","v":802.4688000000001},{"$f":"E6*3.6/1000","v":774.75959999999998},{"$f":"F6*3.6/1000","v":743.78160000000003}]
[null,"Overall Efficiency",null,{"$f":"D7/D5","v":0.34599567197558923},{"$f":"E7/E5","v":0.34129687239818052},{"$f":"F7/F5","v":0.33886532435380279}]
[null,"Average efficiency 2006-2008",null,{"$f":"AVERAGE(D8:F8)","v":0.34205262290919086}]

{"sheet":"HistCapSA","index":4,"n_rows":87,"n_cols":10,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
["Historical Capacity of Existing South African Power Stations"]
[]
["Small Coal Stations"]
["Capacity (MW)","year",null,"sum of exist"]
[{"$f":"D5-SUM(A6:A13)","v":1620.5555555555557},1986,null,{"$f":"'SA System'!I6","v":5054}]
[380,1988]
[202.44444444444446,1989]
[1900,1970]
[25,1982]
[102,1982]
[100,1982]
[204,1982]
[520,1982]
["Year started",null,1970,1982,1986,1988,1989]
["Capacity","MW",{"$f":"ROUND(SUMIF($B$5:$B$13,C14,$A$5:$A$13),0)","v":1900},{"$f":"ROUND(SUMIF($B$5:$B$13,D14,$A$5:$A$13),0)","v":951},{"$f":"ROUND(SUMIF($B$5:$B$13,E14,$A$5:$A$13),0)","v":1621},{"$f":"ROUND(SUMIF($B$5:$B$13,F14,$A$5:$A$13),0)","v":380},{"$f":"ROUND(SUMIF($B$5:$B$13,G14,$A$5:$A$13),0)","v":202}]
[{"$f":"'SA System'!A6","v":"Existing coal Small"},"EPCOAEXPFSU",{"$f":"C14&\" \"&C15&\" \"&D14&\" \"&D15&\" \"&E14&\" \"&E15&\" \"&F14&\" \"&F15&\" \"&G14&\" \"&G15","v":"1970 1900 1982 951 1986 1621 1988 380 1989 202"}]
[]
["Capacity being commissioned"]
[]
[]
["Being commissioned",null,"380 679 303 101 0"]
["Large Coal Stations"]
["Capacity (MW)","year",null,"sum of exist"]
[2280,1975,null,{"$f":"'SA System'!I5","v":30471}]
[3450,1980]
[3840,1988]
[2850,1976]
[3558,1985]
[1851,1996]
[1992,1996]
[3690,1987]
[3450,1979]
[{"$f":"D24-SUM(A24:A32)","v":3510},1985]
["Year started",null,1975,1976,1979,1980,1985,1987,1988,1996]
["Capacity","MW",{"$f":"SUMIF($B$24:$B$33,C34,$A$24:$A$33)","v":2280},{"$f":"SUMIF($B$24:$B$33,D34,$A$24:$A$33)","v":2850},3450,3450,7068,3690,3840,3843]
[{"$f":"'SA System'!A5","v":"Existing coal Large"},"EPCOAEXPFLU",{"$f":"C34&\" \"&C35&\" \"&D34&\" \"&D35&\" \"&E34&\" \"&E35&\" \"&F34&\" \"&F35&\" \"&G34&\" \"&G35&\" \"&H34&\" \"&H35&\" \"&I34&\" \"&I35&\" \"&J34&\" \"&J35","v":"1975 2280 1976 2850 1979 3450 1980 3450 1985 7068 1987 3690 1988 3840 1996 3843"}]
[]
["Capacity being commissioned"]
[null,null,2008,2009,2010,2011]
[null,null,0,0,{"$f":"6*20","v":120}]
["Being commissioned",null,"120 0"]
["OCGT's"]
["Capacity (MW)","year"]
[{"$f":"'SA System'!I30","v":171},{"$f":"'SA System'!P30","v":1976}]
[{"$f":"'SA System'!I31","v":1323},{"$f":"'SA System'!P31","v":2007}]
[{"$f":"'SA System'!I32","v":735},{"$f":"'SA System'!P32","v":2007}]
[{"$f":"'SA System'!I33","v":171},{"$f":"'SA System'!P33","v":1976}]
["Year started",null,1976,2007]
["Capacity","MW",{"$f":"SUMIF($B$44:$B$47,C48,$A$44:$A$47)","v":342},{"$f":"SUMIF($B$44:$B$47,D48,$A$44:$A$47)","v":2058}]
[{"$f":"'SA System'!A29","v":"OCGT liquid fuels"},"EPODSEXOC",{"$f":"C48&\" \"&C49&\" \"&D48&\" \"&D49","v":"1976 342 2007 2058"}]
[]
["Hydro's"]
["Capacity (MW)","year"]
[{"$f":"'SA System'!I35","v":65},{"$f":"'SA System'!P35","v":1976}]
[{"$f":"'SA System'!I36","v":360},{"$f":"'SA System'!P36","v":1971}]
[{"$f":"'SA System'!I37","v":240},{"$f":"'SA System'!P37","v":1977}]
["Year started",null,1971,1976,1977]
["Capacity","MW",{"$f":"SUMIF($B$54:$B$56,C57,$A$54:$A$56)","v":360},{"$f":"SUMIF($B$54:$B$56,D57,$A$54:$A$56)","v":65},{"$f":"SUMIF($B$54:$B$56,E57,$A$54:$A$56)","v":240}]
[{"$f":"'SA System'!A34","v":"Hydro"},"EPHYDEX",{"$f":"C57&\" \"&C58&\" \"&D57&\" \"&D58&\" \"&E57&\" \"&E58","v":"1971 360 1976 65 1977 240"}]
[]
["Pump Storage"]
["Capacity (MW)","year"]
[{"$f":"'SA System'!I39","v":1000},{"$f":"'SA System'!P39","v":1981}]
[{"$f":"'SA System'!I40","v":400},{"$f":"'SA System'!P40","v":1988}]
[{"$f":"'SA System'!I41","v":180},{"$f":"'SA System'!P41","v":1971}]
["Year started",null,1971,1981,1988]
["Capacity","MW",{"$f":"SUMIF($B$63:$B$65,C66,$A$63:$A$65)","v":180},{"$f":"SUMIF($B$63:$B$65,D66,$A$63:$A$65)","v":1000},{"$f":"SUMIF($B$63:$B$65,E66,$A$63:$A$65)","v":400}]
[{"$f":"'SA System'!A38","v":"Pumped storage"},"EPPSGEXST",{"$f":"C66&\" \"&C67&\" \"&D66&\" \"&D67&\" \"&E66&\" \"&E67","v":"1971 180 1981 1000 1988 400"}]
[]
["Nuclear"]
["Capacity (MW)","year"]
[{"$f":"'SA System'!I42","v":1800},{"$f":"'SA System'!P42","v":1984}]
[{"$f":"'SA System'!A42","v":"PWR nuclear"},"EPNUCEXPW",{"$f":"B72&\" \"&A72","v":"1984 1800"}]
[]
["Interruptible contracts"]
["Capacity (MW)","year"]
[{"$f":"'SA System'!I44","v":300},{"$f":"'SA System'!P44","v":1992}]
[{"$f":"'SA System'!I45","v":400},{"$f":"'SA System'!P45","v":1992}]
[{"$f":"'SA System'!I46","v":400},{"$f":"'SA System'!P46","v":2001}]
[{"$f":"'SA System'!I47","v":400},{"$f":"'SA System'!P47","v":2000}]
[{"$f":"'SA System'!I48","v":400},{"$f":"'SA System'!P48","v":2003}]
[{"$f":"'SA System'!I49","v":45},{"$f":"'SA System'!P49","v":2000}]
[{"$f":"'SA System'!I50","v":405},{"$f":"'SA System'!P50","v":2006}]
[{"$f":"'SA System'!I51","v":185},{"$f":"'SA System'!P51","v":2006}]
["Year started",null,1992,2000,2001,2003,2006]
["Capacity","MW",{"$f":"SUMIF($B$77:$B$84,C85,$A$77:$A$84)","v":700},{"$f":"SUMIF($B$77:$B$84,D85,$A$77:$A$84)","v":445},{"$f":"SUMIF($B$77:$B$84,E85,$A$77:$A$84)","v":400},{"$f":"SUMIF($B$77:$B$84,F85,$A$77:$A$84)","v":400},{"$f":"SUMIF($B$77:$B$84,G85,$A$77:$A$84)","v":590}]
[{"$f":"'SA System'!A43","v":"Interruptible"},"EIEX",{"$f":"C85&\" \"&C86&\" \"&D85&\" \"&D86&\" \"&E85&\" \"&E86&\" \"&F85&\" \"&F86&\" \"&G85&\" \"&G86","v":"1992 700 2000 445 2001 400 2003 400 2006 590"}]

{"sheet":"SAPP Thermal Existing","index":5,"n_rows":42,"n_cols":39,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,22,0,28],[0,29,0,34]]}
["Name of Station","MESSAGE Name with Country Prefix","MESSAGE Name","Unit Capacity","Unit Min Capacity","# of Units","Plant Capacity","Heat Rate (Max Cap)","Efficiency","Fuel","Fixed Fuel Costs","Incremental fuel costs","Variable O&M","Fixed O&M","Planned outage","Forced Outage","Availability","overnight refurb. cost","Life","Instal year","hist string","model start year","Refurbishment Total Cap",null,null,null,null,null,null,"Refurbishment New Cap",null,null,null,null,null,"refurb string"]
[null,null,null,"MW",null,null,"MW","kJ/kWh",null,null,"US$/kW","US$/GJ","US$/MWh","US$/kW",null,null,null,"US$/kW",null,null,null,{"$f":"ModelStartYr","v":2010},2007,{"$f":"W2+1","v":2008},2009,2010,2011,2012,2013,2008,2009,2010,2011,2012,2013]
["Angola",{"$f":"VLOOKUP(A3,NameConvs!$A$53:$B$64,2,FALSE)","v":"ANG"},null,null,null,null,{"$f":"G4+G5","v":263},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q4:Q5,G4:G5)*8.76","v":1977.4060566000003},null,null,null,null,"row#"]
["SCGT",{"$f":"B3&C4","v":"ANGEPGASEXOC"},"EPGASEXOC",50,25,5,250,18000,{"$f":"1/(H4/3600)","v":0.2},"Nat gas",40,2.46,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2,{"$f":"(1-O4)*(1-P4)","v":0.86127548000000009},null,25,2000,{"$f":"T4&\" \"&HLOOKUP(V$2-1,$W$2:$AA$38,V4,FALSE)","v":"2000 178"},3,143,160,178,195,213,230,250,{"$f":"X4-W4","v":17},18,17,18,17,20,{"$f":"IF(AD$2>=$V$2,AD4,\"\")&\" \"&IF(AE$2>=$V$2,AE4,\"\")&\" \"&AF4&\" \"&AG4&\" \"&AH4&\" \"&AI4&\" \"&0","v":"  17 18 17 20 0"}]
["Diesel",{"$f":"B3&C5","v":"ANGEPODSEXOC"},"EPODSEXOC",13,13,1,13,12142,{"$f":"1/(H5/3600)","v":0.29649151704826221},"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,{"$f":"(1-O5)*(1-P5)","v":0.80095499999999997},null,7,2006,{"$f":"T5&\" \"&13","v":"2006 13"},{"$f":"V4+1","v":4}]
["Botswana",{"$f":"VLOOKUP(A6,NameConvs!$A$53:$B$64,2,FALSE)","v":"BOT"},null,null,null,null,{"$f":"G7","v":132},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q7,G7)*8.76","v":1017.5875015680001},null,null,null,null,{"$f":"V5+1","v":5}]
["Morupule",{"$f":"B6&C7","v":"BOTEPCOAEXPF"},"EPCOAEXPF",30,18,4,132,12000,{"$f":"1/(H7/3600)","v":0.3},"Coal",0,0.48,{"$f":"'SA System'!M6/7","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O7)*(1-P7)","v":0.88002240000000009},null,null,null,null,6]
["Malawi",{"$f":"VLOOKUP(A8,NameConvs!$A$53:$B$64,2,FALSE)","v":"MAL"},null,null,null,null,{"$f":"G9","v":36},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q9,G9)*8.76","v":252.58916879999998},null,null,null,null,7]
[{"$f":"\"Existing \"&J10","v":"Existing Distillate"},{"$f":"B8&C9","v":"MALEPODSEXOC"},"EPODSEXOC",null,null,null,{"$f":"SUM(G10:G12)","v":36},{"$f":"H10","v":12142},{"$f":"SUMPRODUCT(I10:I12,G10:G12)/G9","v":0.29649151704826221},{"$f":"J10","v":"Distillate"},0,12.14,3,0.8,0.15,5.7700000000000001E-2,{"$f":"(1-O9)*(1-P9)","v":0.80095499999999997},null,null,null,null,8]
["Lilongwe",null,null,null,null,null,20,12142,{"$f":"1/(H10/3600)","v":0.29649151704826221},"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,0.80095499999999997,null,null,null,null,9]
["Mzuzu",null,null,null,null,null,6,12142,{"$f":"1/(H11/3600)","v":0.29649151704826221},"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,0.80095499999999997,null,null,null,null,10]
["Blantyre",null,null,null,null,null,10,12142,{"$f":"1/(H12/3600)","v":0.29649151704826221},"Distillate",null,12.14,3,0.8,0.15,5.7700000000000001E-2,0.80095499999999997,null,null,null,null,11]
["Mozambique",{"$f":"VLOOKUP(A13,NameConvs!$A$53:$B$64,2,FALSE)","v":"MOZ"},null,null,null,null,{"$f":"G14","v":64},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q14,G14)*8.76","v":449.0474112},null,null,null,null,12]
[{"$f":"\"Existing \"&J15","v":"Existing Distillate"},{"$f":"B13&C14","v":"MOZEPODSEXOC"},"EPODSEXOC",{"$f":"SUMPRODUCT(D15:D16,F15:F16)/F14","v":21.333333333333332},{"$f":"SUMPRODUCT(E15:E16,F15:F16)/F14","v":10.666666666666666},{"$f":"SUM(F15:F16)","v":3},{"$f":"SUM(G15:G16)","v":64},{"$f":"H15","v":12142},{"$f":"SUMPRODUCT(I15:I16,G15:G16)/G14","v":0.29649151704826221},{"$f":"J15","v":"Distillate"},0,12.14,3,0.8,0.15,5.7700000000000001E-2,{"$f":"(1-O14)*(1-P14)","v":0.80095499999999997},null,null,null,null,13]
["Maputo",null,null,26,13,2,52,12142,{"$f":"1/(H15/3600)","v":0.29649151704826221},"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,{"$f":"(1-O15)*(1-P15)","v":0.80095499999999997},null,null,null,null,14]
["Beira",null,null,12,6,1,12,12142,{"$f":"1/(H16/3600)","v":0.29649151704826221},"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,{"$f":"(1-O16)*(1-P16)","v":0.80095499999999997},null,null,null,null,15]
["Namibia",{"$f":"VLOOKUP(A17,NameConvs!$A$53:$B$64,2,FALSE)","v":"NAM"},null,null,null,null,{"$f":"SUM(G18:G19)","v":144},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q18:Q19,G18:G19)*8.76","v":1126.7056629792},null,null,null,null,16]
["Van Eck",{"$f":"B17&C18","v":"NAMEPCOAEXPF"},"EPCOAEXPF",27,12,4,120,12000,{"$f":"1/(H18/3600)","v":0.3},"Coal",65.91,0.4,{"$f":"M7","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O18)*(1-P18)","v":0.88002240000000009},null,14,null,"2000 120",17]
["Paratus",{"$f":"B17&C19","v":"NAMEPODSEXOC"},"EPODSEXOC",6,2,4,24,12000,{"$f":"1/(H19/3600)","v":0.3},"Distillate",0,12.14,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,{"$f":"(1-O19)*(1-P19)","v":0.95902832999999998},null,null,null,null,18]
["Tanzania",{"$f":"VLOOKUP(A20,NameConvs!$A$53:$B$64,2,FALSE)","v":"TAN"},null,null,null,null,{"$f":"G21+G28","v":719},null,null,null,null,null,null,null,null,null,{"$f":"(Q21*G21+Q28*G28)*8.76","v":5932.3740498827992},null,null,null,null,19]
["Existing NatGas",{"$f":"B20&C21","v":"TANEPGASEXOC"},"EPGASEXOC",{"$f":"SUMPRODUCT(D22:D30,F22:F30)/F21","v":11.446428571428571},{"$f":"SUMPRODUCT(E22:E30,F22:F30)/F21","v":5.7321428571428568},{"$f":"SUM(F22:F30)","v":56},{"$f":"SUM(G22:G30)","v":641},{"$f":"H22","v":12000},{"$f":"SUMPRODUCT(I22:I30,G22:G30)/G21","v":0.29958401762194686},{"$f":"J22","v":"Nat gas"},0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,{"$f":"(1-O21)*(1-P21)","v":0.95902832999999998},null,25,null,"1983 140 1998 100 2000 200 2007 45",20]
["SONGAS",null,null,50,25,4,200,12000,{"$f":"1/(H22/3600)","v":0.3},"Nat gas",0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,0.95902832999999998,null,null,null,null,21]
["IPTL",null,null,50,25,2,100,12000,{"$f":"1/(H23/3600)","v":0.3},"Nat gas",0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,0.95902832999999998,null,null,null,null,22]
["Ubungo Rented Aggreco",null,null,20,10,2,40,12000,0.3,"Nat gas",0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,0.95902832999999998,null,null,null,null,23]
["Ubungo Rented Richmo",null,null,20,10,1,20,12000,0.3,"Nat gas",0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,0.95902832999999998,null,null,null,null,24]
["Ubungo Rented Richmo",null,null,20,10,4,80,12000,0.3,"Nat gas",0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,0.95902832999999998,null,null,null,null,25]
["Tegeta - Wartsila",null,null,45,23,1,45,12000,0.3,"Nat gas",0,3,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2,0.95902832999999998,null,null,null,null,26]
[{"$f":"\"Existing \"&J29","v":"Existing Distillate"},{"$f":"B20&C28","v":"TANEPODSEXOC"},"EPODSEXOC",{"$f":"SUMPRODUCT(D29:D30,F29:F30)/F28","v":3.7142857142857144},{"$f":"SUMPRODUCT(E29:E30,F29:F30)/F28","v":1.8571428571428572},{"$f":"SUM(F29:F30)","v":21},{"$f":"SUM(G29:G30)","v":78},{"$f":"SUMPRODUCT(H29:H30,F29:F30)/F28","v":12128.476190476191},{"$f":"SUMPRODUCT(I29:I30,G29:G30)/G28","v":0.29829073907479442},{"$f":"J29","v":"Distillate"},0,12.14,3,0.8,0.15,5.7700000000000001E-2,0.80095499999999997,null,25,null,"1983 78",27]
["Mwansa - ALSTOM",null,null,20,10,2,40,12000,0.3,"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,0.80095499999999997,null,null,null,null,28]
["Diesel Remote",null,null,2,1,19,38,12142,0.29649151704826221,"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,0.80095499999999997,null,null,null,null,29]
["Zambia",{"$f":"VLOOKUP(A31,NameConvs!$A$53:$B$64,2,FALSE)","v":"ZAM"},null,null,null,null,{"$f":"G32","v":10},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q32,G32)*8.76","v":70.163657999999984},null,null,null,null,30]
["Diesel",{"$f":"B31&C32","v":"ZAMEPODSEXOC"},"EPODSEXOC",10,5,1,10,12142,{"$f":"1/(H32/3600)","v":0.29649151704826221},"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2,{"$f":"(1-O32)*(1-P32)","v":0.80095499999999997},null,null,null,null,31]
["Zimbabwe",{"$f":"VLOOKUP(A33,NameConvs!$A$53:$B$64,2,FALSE)","v":"ZIM"},null,null,null,null,{"$f":"G34","v":360},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q34,G34)*8.76","v":2775.2386406400005},null,null,null,null,32]
["Existing Coal",{"$f":"B33&C34","v":"ZIMEPCOAEXPF"},"EPCOAEXPF",{"$f":"SUMPRODUCT(D35:D38,F35:F38)/F34","v":60.352941176470587},{"$f":"SUMPRODUCT(E35:E38,F35:F38)/F34","v":32.470588235294116},{"$f":"SUM(F35:F38)","v":17},{"$f":"SUM(G35:G38)","v":360},{"$f":"H35","v":12000},{"$f":"SUMPRODUCT(I35:I38,G35:G38)/G34","v":0.3},{"$f":"J35","v":"Coal"},0,0.64,{"$f":"M7","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O34)*(1-P34)","v":0.88002240000000009},100,30,2000,{"$f":"\"2000 \"&G34","v":"2000 360"},33]
["Hwange 1-6",null,null,130,70,6,342,12000,0.3,"Coal",0,0.64,{"$f":"M7","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O35)*(1-P35)","v":0.88002240000000009},null,null,null,null,34,null,null,null,0,0,0,100,{"$f":"X35-W35","v":0},0,0,0,0,100,150,150,null,{"$f":"IF(AD$2>=$V$2,AD35,\"\")&\" \"&IF(AE$2>=$V$2,AE35,\"\")&\" \"&AF35&\" \"&AG35&\" \"&AH35&\" \"&AI35&\" \"&AJ35&\" \"&AK35&\" \"&0","v":"  0 0 0 100 150 150 0"}]
["Munyati",null,null,20,11,4,10,12000,0.3,"Coal",0,0.83,{"$f":"M35","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O36)*(1-P36)","v":0.88002240000000009},null,null,null,null,35]
["Bulawayo",null,null,30,16,3,4,12000,0.3,"Coal",0,0.83,{"$f":"M36","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O37)*(1-P37)","v":0.88002240000000009},null,null,null,null,36]
["Harare",null,null,19,10,4,4,12000,0.3,"Coal",0,0.83,{"$f":"M37","v":1.2633698908926452},56.67,7.1999999999999995E-2,5.1700000000000003E-2,{"$f":"(1-O38)*(1-P38)","v":0.88002240000000009},null,null,null,null,37]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1994-8","v":1986}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1986+29","v":2015}]

{"sheet":"SAPP Hydro Existing","index":6,"n_rows":68,"n_cols":33,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Name of Station","MESSAGE Name with Country Prefix","MESSAGE name","Unit Capacity","# of Units","Plant Capacity","Average Generation","Dry Year Generation","Variable O&M","Fixed O&M","Planned Outage","Forced Outage","Average CF","Dry Year CF","overnight refurb. cost","Life","Instal year","hist string","model start year","Refurbishment Total Cap",null,null,null,null,null,null,"Refurbishment New Cap",null,null,null,null,null,"refurb string"]
[null,null,null,"MW",null,"MW","GWh","GWh","US$/MWh","US$/kW",null,null,null,null,"US$/kW",null,null,null,2010,2010,{"$f":"T2+1","v":2011},2012,2013,2014,2015,2016,{"$f":"T2","v":2010},2011,2012,2013,2014,2015]
["Angola",{"$f":"VLOOKUP(A3,NameConvs!$A$53:$B$64,2,FALSE)","v":"ANG"},null,null,null,{"$f":"F4+F8","v":474},{"$f":"G4+G8","v":2595},{"$f":"H4+H8","v":1713},null,null,null,null,null,null,null,null,null,null,"row#"]
["High Availability",{"$f":"B3&C4","v":"ANGEPHYDEXHA"},"EPHYDEXHA",{"$f":"SUMPRODUCT(D5:D7,E5:E7)/E4","v":56},{"$f":"SUM(E5:E7)","v":8},{"$f":"SUM(F5:F7)","v":448},{"$f":"SUM(G5:G7)","v":2500},{"$f":"SUM(H5:H7)","v":1650},{"$f":"I5","v":1.51},{"$f":"J5","v":8.7200000000000006},{"$f":"K5","v":0.15},{"$f":"L5","v":0.05},{"$f":"G4/(F4*8.76)","v":0.63702707110241352},{"$f":"H4/(F4*8.76)","v":0.42043786692759294},null,100,null,null,3]
["Cambambe",null,null,43,4,172,900,594,1.51,8.7200000000000006,0.15,0.05,0.59699999999999998,{"$f":"H5/(F5*8.76)","v":0.39423383243071042},null,null,null,null,{"$f":"S4+1","v":4}]
["Capanda",null,null,130,2,260,1500,990,1.51,8.7200000000000006,0.15,0.05,0.65900000000000003,{"$f":"H6/(F6*8.76)","v":0.43466807165437304},null,null,null,null,{"$f":"S5+1","v":5}]
["Matala",null,null,8,2,16,100,66,1.51,8.7200000000000006,0.15,0.05,0.71299999999999997,0.4708904109589041,null,null,null,null,6]
["Low Availability",{"$f":"B3&C8","v":"ANGEPHYDEXLA"},"EPHYDEXLA",{"$f":"SUMPRODUCT(D9:D10,E9:E10)/E8","v":4.333333333333333},{"$f":"SUM(E9:E10)","v":6},{"$f":"SUM(F9:F10)","v":26},{"$f":"SUM(G9:G10)","v":95},{"$f":"SUM(H9:H10)","v":63},{"$f":"I9","v":1.51},{"$f":"SUMPRODUCT(J9:J10,F9:F10)/F8","v":8.7200000000000006},{"$f":"K9","v":0.15},{"$f":"L9","v":0.05},{"$f":"G8/(F8*8.76)","v":0.41710572532490342},{"$f":"H8/(F8*8.76)","v":0.27660695468914648},null,null,null,null,7]
["Mabubas",null,null,9,2,18,60,40,1.51,8.7200000000000006,0.15,0.05,0.38100000000000001,0.25367833587011668,null,null,null,null,8]
["Biopio",null,null,2,4,8,35,23,1.51,8.7200000000000006,0.15,0.05,0.499,0.32819634703196349,null,null,null,null,9]
["Democratic Republic of Congo",{"$f":"VLOOKUP(A11,NameConvs!$A$53:$B$64,2,FALSE)","v":"DRC"},null,null,null,{"$f":"F12+F15+F19","v":2333},{"$f":"G12+G15+G19","v":14259},{"$f":"H12+H15+H19","v":11183},null,null,null,null,null,null,null,null,null,null,10]
["Inga",{"$f":"B11&C12","v":"DRCEPHYDEXinga"},"EPHYDEXinga",{"$f":"SUMPRODUCT(D13:D14,E13:E14)/E12","v":71.36},{"$f":"SUM(E13:E15)","v":25},{"$f":"SUM(F13:F14)","v":1784},{"$f":"SUM(G13:G14)","v":12000},{"$f":"SUM(H13:H14)","v":9411},{"$f":"I13","v":1.51},{"$f":"SUMPRODUCT(J13:J14,F13:F14)/F12","v":8.7200000000000006},{"$f":"K13","v":0.05},{"$f":"L13","v":0.02},{"$f":"G12/(F12*8.76)","v":0.76786043368757295},{"$f":"H12/(F12*8.76)","v":0.60219454511947912},2000,100,2000,{"$f":"Q12&\" \"&HLOOKUP(S$2,$T$2:$W$68,S12,FALSE)","v":"2000 1330"},11,1330,{"$f":"ROUND(T12+($Z12-$T12)/6,0)","v":1406},{"$f":"ROUND(U12+($Z12-$T12)/6,0)","v":1482},{"$f":"ROUND(V12+($Z12-$T12)/6,0)","v":1558},{"$f":"ROUND(W12+($Z12-$T12)/6,0)","v":1634},{"$f":"ROUND(X12+($Z12-$T12)/6,0)","v":1710},{"$f":"SUM(Z13:Z14)","v":1784},{"$f":"U12-T12","v":76},76,76,76,76,74,{"$f":"IF(AA$2>=$S$2,AA12,\"\")&\" \"&IF(AB$2>=$S$2,AB12,\"\")&\" \"&AC12&\" \"&AD12&\" \"&AE12&\" \"&AF12&\" \"&0","v":"76 76 76 76 76 74 0"}]
["Inga 1",null,null,60,6,360,2400,1882,1.51,8.7200000000000006,0.05,0.02,0.76100000000000001,0.59677828513444953,565,null,null,null,12,205,230,256,281,306,331,360]
["Inga 2",null,null,178,8,1424,9600,7529,1.51,8.7200000000000006,0.05,0.02,0.77,0.60356382432917755,709,null,null,null,13,812,911,1011,1111,1210,1310,1424]
["High Availability",{"$f":"B11&C15","v":"DRCEPHYDEXHA"},"EPHYDEXHA",{"$f":"SUMPRODUCT(D16:D18,E16:E18)/E15","v":36.18181818181818},{"$f":"SUM(E16:E18)","v":11},{"$f":"SUM(F16:F18)","v":398},{"$f":"SUM(G16:G18)","v":1970},{"$f":"SUM(H16:H18)","v":1545},{"$f":"I16","v":1.51},{"$f":"J16","v":8.7200000000000006},{"$f":"K16","v":0.05},{"$f":"L16","v":0.02},{"$f":"G15/(F15*8.76)","v":0.56503981092678002},{"$f":"H15/(F15*8.76)","v":0.44314035933090107},{"$f":"SUMPRODUCT(O16:O18,F16:F18)/F15","v":881.7437185929648},100,2000,{"$f":"Q15&\" \"&HLOOKUP(S$2,$T$2:$W$68,S15,FALSE)","v":"2000 227"},14,{"$f":"SUM(T16:T18)","v":227},{"$f":"SUM(U16:U18)","v":255},283,310,339,366,398,{"$f":"U15-T15","v":28},28,27,29,27,32,{"$f":"IF(AA$2>=$S$2,AA15,\"\")&\" \"&IF(AB$2>=$S$2,AB15,\"\")&\" \"&AC15&\" \"&AD15&\" \"&AE15&\" \"&AF15&\" \"&0","v":"28 28 27 29 27 32 0"}]
["Nseke",null,null,62,4,248,1200,941,1.51,8.7200000000000006,0.05,0.02,0.55200000000000005,0.43314552953306817,903,null,null,null,15,141,159,176,193,211,228,248]
["Nzilo",null,null,27,4,108,570,447,1.51,8.7200000000000006,0.05,0.02,0.60199999999999998,0.47247590055809235,1037,null,null,null,16,62,69,77,84,92,99,108]
["Koni",null,null,14,3,42,200,157,1.51,8.7200000000000006,0.05,0.02,0.54400000000000004,0.42672320069580344,357,null,null,null,17,24,27,30,33,36,39,42]
["Low Availability",{"$f":"B11&C19","v":"DRCEPHYDEXLA"},"EPHYDEXLA",{"$f":"SUMPRODUCT(D20:D22,E20:E22)/E19","v":11.461538461538462},{"$f":"SUM(E20:E22)","v":13},{"$f":"SUM(F20:F22)","v":151},{"$f":"SUM(G20:G22)","v":289},{"$f":"SUM(H20:H22)","v":227},{"$f":"I20","v":1.51},{"$f":"J20","v":8.7200000000000006},{"$f":"K20","v":0.05},{"$f":"L20","v":0.02},{"$f":"G19/(F19*8.76)","v":0.21848256675436209},{"$f":"H19/(F19*8.76)","v":0.17161087423266502},{"$f":"SUMPRODUCT(O20:O22,F20:F22)/F19","v":1298.1788079470198},100,2000,{"$f":"Q19&\" \"&HLOOKUP(S$2,$T$2:$W$68,S19,FALSE)","v":"2000 87"},18,{"$f":"SUM(T20:T22)","v":87},97,107,118,129,139,151,{"$f":"U19-T19","v":10},10,11,11,10,12,{"$f":"IF(AA$2>=$S$2,AA19,\"\")&\" \"&IF(AB$2>=$S$2,AB19,\"\")&\" \"&AC19&\" \"&AD19&\" \"&AE19&\" \"&AF19&\" \"&0","v":"10 10 11 11 10 12 0"}]
["Mwadingusha",null,null,11,6,68,200,157,1.51,8.7200000000000006,0.05,0.02,0.33600000000000002,0.26356432984152567,2500,null,null,null,19,39,44,48,53,58,63,68]
["Zongo",null,null,15,5,75,80,63,1.51,8.7200000000000006,0.05,0.02,0.121,9.5890410958904104E-2,267,null,null,null,20,43,48,53,59,64,69,75]
["Sanga",null,null,4,2,8,9,7,1.51,8.7200000000000006,0.05,0.02,0.128,9.9885844748858449E-2,750,null,null,null,21,5,5,6,6,7,7,8]
["Lesotho",{"$f":"VLOOKUP(A23,NameConvs!$A$53:$B$64,2,FALSE)","v":"LES"},null,null,null,{"$f":"F24","v":73},{"$f":"G24","v":414},{"$f":"H24","v":274},null,null,null,null,null,null,null,null,null,null,22]
["Existing hydro",{"$f":"B23&C24","v":"LESEPHYDEX"},"EPHYDEX",{"$f":"SUMPRODUCT(D25:D26,E25:E26)/E24","v":18.25},{"$f":"SUM(E25:E27)","v":4},{"$f":"SUM(F25:F26)","v":73},{"$f":"SUM(G25:G26)","v":414},{"$f":"SUM(H25:H26)","v":274},{"$f":"I25","v":1.51},{"$f":"SUMPRODUCT(J25:J26,F25:F26)/F24","v":8.7200000000000006},{"$f":"K25","v":0.05},{"$f":"L25","v":0.02},{"$f":"G24/(F24*8.76)","v":0.64740101332332523},{"$f":"H24/(F24*8.76)","v":0.42847313442171764},null,null,null,null,23]
["Muela",null,null,24,3,72,410,271,1.51,8.7200000000000006,0.05,0.02,0.65,0.4296676813800101,null,null,null,null,24]
["Small Hydro",null,null,1,1,1,4,3,1.51,8.7200000000000006,0.05,0.02,0.45700000000000002,0.34246575342465752,null,null,null,null,25]
["Malawi",{"$f":"VLOOKUP(A27,NameConvs!$A$53:$B$64,2,FALSE)","v":"MAL"},null,null,null,{"$f":"F28+F31+F34","v":277.60000000000002},{"$f":"G28+G31+G34","v":1391},{"$f":"H28+H31+H34","v":919},null,null,null,null,null,null,null,null,null,null,26]
["Nkula",{"$f":"B27&C28","v":"MALEPHYDEXnkul"},"EPHYDEXnkul",{"$f":"SUMPRODUCT(D29:D30,E29:E30)/E28","v":3.7199999999999998},{"$f":"SUM(E29:E32)","v":30},{"$f":"SUM(F29:F30)","v":121.6},{"$f":"SUM(G29:G30)","v":402},{"$f":"SUM(H29:H30)","v":265},{"$f":"I29","v":1.51},{"$f":"SUMPRODUCT(J29:J30,F29:F30)/F28","v":8.7200000000000006},{"$f":"K29","v":6.8500000000000005E-2},{"$f":"L29","v":0.02},{"$f":"G28/(F28*8.76)","v":0.37738824801730358},{"$f":"H28/(F28*8.76)","v":0.24877583513578469},null,null,null,null,27]
["Nkula A",null,null,7.2,3,21.6,112,74,1.51,8.7200000000000006,6.8500000000000005E-2,0.02,0.59,0.39108743446642991,null,null,null,null,28]
["Nkula B",null,null,18,5,100,290,191,1.51,8.7200000000000006,6.8500000000000005E-2,0.02,0.36799999999999999,0.2180365296803653,null,null,null,null,29]
["Tedzani",{"$f":"B27&C31","v":"MALEPHYDEXtedz"},"EPHYDEXtedz",{"$f":"SUMPRODUCT(D32:D33,E32:E33)/E31","v":4.5777777777777784},{"$f":"SUM(E32:E35)","v":18},{"$f":"SUM(F32:F33)","v":88},{"$f":"SUM(G32:G33)","v":511},{"$f":"SUM(H32:H33)","v":338},{"$f":"I32","v":1.51},{"$f":"SUMPRODUCT(J32:J33,F32:F33)/F31","v":8.7200000000000006},{"$f":"K32","v":6.8500000000000005E-2},{"$f":"L32","v":0.02},{"$f":"G31/(F31*8.76)","v":0.66287878787878785},{"$f":"H31/(F31*8.76)","v":0.43845994188459941},null,null,null,null,30,null,null,null,null,null,null,null,40,null,null,null,null,null,{"$f":"IF(AA$2>=$S$2,AA31,\"\")&\" \"&IF(AB$2>=$S$2,AB31,\"\")&\" \"&AC31&\" \"&AD31&\" \"&AE31&\" \"&AF31&\" \"&0","v":"40      0"}]
["Tedzani I&II",null,null,9,4,36,255,169,1.51,8.7200000000000006,6.8500000000000005E-2,0.02,0.81,{"$f":"N33/M33*M32","v":0.47700587084148732},300,null,null,null,31,null,40,null,null,null,null,null,40]
["Tedzani III",null,null,23.2,2,52,256,169,1.51,8.7200000000000006,6.8500000000000005E-2,0.01,0.63,0.37100456621004568,null,null,null,null,32]
["Other Hydros",{"$f":"B27&C34","v":"MALEPHYDEXoth"},"EPHYDEXoth",{"$f":"SUMPRODUCT(D35:D36,E35:E36)/E34","v":6.82},{"$f":"SUM(E35:E40)","v":10},{"$f":"SUM(F35:F36)","v":68},{"$f":"SUM(G35:G36)","v":478},{"$f":"SUM(H35:H36)","v":316},{"$f":"I35","v":1.51},{"$f":"SUMPRODUCT(J35:J36,F35:F36)/F34","v":8.7200000000000006},{"$f":"K35","v":6.8500000000000005E-2},{"$f":"L35","v":0.02},{"$f":"G34/(F34*8.76)","v":0.80244426537738389},{"$f":"H34/(F34*8.76)","v":0.53048616706956764},null,null,null,null,33]
["Kapichira I",null,null,32,2,64,469,310,1.51,8.7200000000000006,6.8500000000000005E-2,0.02,0.83699999999999997,0.55293949771689499,null,null,null,null,34]
["Wowve",null,null,1.4,3,4,9,6,1.51,8.7200000000000006,6.8500000000000005E-2,0.01,0.245,0.17123287671232876,null,null,null,null,35]
["Name of Station","MESSAGE Name with Country Prefix","MESSAGE name","Unit Capacity","# of Units","Plant Capacity","Average Generation","Dry Year Generation","Variable O&M","Fixed O&M","Planned Outage","Forced Outage","Average CF","Dry Year CF","overnight Inv. cost","Life","Instal year","hist string",36]
[null,null,null,"MW",null,"MW","GWh","GWh","US$/MWh","US$/kW",null,null,null,null,null,null,null,null,37]
["Mozambique",{"$f":"VLOOKUP(A39,NameConvs!$A$53:$B$64,2,FALSE)","v":"MOZ"},null,null,null,{"$f":"F40+F41","v":2122},{"$f":"G40+G41","v":15604},{"$f":"H40+H41","v":12107},null,null,null,null,null,null,null,null,null,null,38]
["Cahora Bassa",{"$f":"B39&C40","v":"MOZEPHYDEXcaba"},"EPHYDEXcaba",415,5,2075,15300,12000,1.51,8.7200000000000006,0.05,0.02,0.84199999999999997,0.66017494636078555,null,null,null,null,39]
["Other Hydros",{"$f":"B39&C41","v":"MOZEPHYDEXoth"},"EPHYDEXoth",{"$f":"SUMPRODUCT(D42:D44,E42:E44)/E41","v":10.444444444444445},{"$f":"SUM(E42:E44)","v":4.5},{"$f":"SUM(F42:F44)","v":47},{"$f":"SUM(G42:G44)","v":304},{"$f":"SUM(H42:H44)","v":107},{"$f":"I42","v":1.51},{"$f":"J42","v":8.7200000000000006},{"$f":"K42","v":0.05},{"$f":"L42","v":0.02},{"$f":"G41/(F41*8.76)","v":0.73836587972408441},{"$f":"H41/(F41*8.76)","v":0.25988535898183235},882,100,2000,{"$f":"Q41&\" \"&HLOOKUP(S$2,$T$2:$W$68,S41,FALSE)","v":"2000 47"},40,{"$f":"SUM(T42:T44)","v":47},{"$f":"SUM(U42:U44)","v":65},{"$f":"SUM(V42:V44)","v":82},null,null,null,null,{"$f":"U41-T41","v":18},{"$f":"V41-U41","v":17},null,null,null,null,{"$f":"IF(AA$2>=$S$2,AA41,\"\")&\" \"&IF(AB$2>=$S$2,AB41,\"\")&\" \"&AC41&\" \"&AD41&\" \"&AE41&\" \"&AF41&\" \"&0","v":"18 17     0"}]
["Chicamba",null,null,17,1,17,46,10,1.51,8.7200000000000006,0.05,0.02,0.154,6.7150147730325016E-2,882,null,null,null,41,17,26,34]
["Corumana",null,null,6,2,12,21,11,1.51,8.7200000000000006,0.05,0.02,0.20399999999999999,0.10464231354642313,null,null,null,null,42,12,12,12]
["Mavuzi",null,null,12,1.5,18,237,86,1.51,8.7200000000000006,0.05,0.02,0.752,0.54540842212075091,882,null,null,null,43,18,27,36]
["Namibia",{"$f":"VLOOKUP(A45,NameConvs!$A$53:$B$64,2,FALSE)","v":"NAM"},null,null,null,{"$f":"F46","v":240},{"$f":"G46","v":1395},{"$f":"H46","v":921},null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,0,0,90,null,null,null,{"$f":"IF(AA$2>=$S$2,AA45,\"\")&\" \"&IF(AB$2>=$S$2,AB45,\"\")&\" \"&AC45&\" \"&AD45&\" \"&AE45&\" \"&AF45&\" \"&0","v":"0 0 90    0"}]
["Ruacana",{"$f":"B45&C46","v":"NAMEPHYDEX"},"EPHYDEX",80,3,240,1395,921,1.51,8.7200000000000006,0.05,0.02,0.66400000000000003,0.43807077625570773,null,null,null,null,45]
["Swaziland",{"$f":"VLOOKUP(A47,NameConvs!$A$53:$B$64,2,FALSE)","v":"SWA"},null,null,null,{"$f":"F48","v":62},{"$f":"G48","v":202},{"$f":"H48","v":134},null,null,null,null,null,null,null,null,null,null,46]
["Hydros",{"$f":"B47&C48","v":"SWAEPHYDEX"},"EPHYDEX",{"$f":"SUMPRODUCT(D49:D50,E49:E50)/E48","v":2.3846153846153846},{"$f":"SUM(E49:E52)","v":26},{"$f":"SUM(F49:F50)","v":62},{"$f":"SUM(G49:G50)","v":202},{"$f":"SUM(H49:H50)","v":134},{"$f":"I49","v":1.51},{"$f":"SUMPRODUCT(J49:J50,F49:F50)/F48","v":8.7200000000000006},{"$f":"K49","v":0.05},{"$f":"L49","v":0.02},{"$f":"G48/(F48*8.76)","v":0.37192517307409045},{"$f":"H48/(F48*8.76)","v":0.24672263956400059},null,100,null,"2000 42 2007 20",47]
["Ezulwini, Edwaleni, Magud",null,null,14,3,42,125,83,1.51,8.7200000000000006,0.05,0.02,0.34,0.22559252011306805,null,null,null,null,48]
["Maguga",null,null,10,2,20,77,51,1.51,8.7200000000000006,0.05,0.02,0.437,0.2910958904109589,null,null,null,null,49]
["Tanzania",{"$f":"VLOOKUP(A51,NameConvs!$A$53:$B$64,2,FALSE)","v":"TAN"},null,null,null,{"$f":"F52+F55","v":561},{"$f":"G52","v":1525},{"$f":"H52","v":1161},null,null,null,null,null,null,null,null,null,null,50]
["Large Hydros",{"$f":"B51&C52","v":"TANEPHYDEXLU"},"EPHYDEXLU",{"$f":"SUMPRODUCT(D53:D54,E53:E54)/E52","v":18.285714285714285},{"$f":"SUM(E53:E56)","v":21},{"$f":"SUM(F53:F54)","v":384},{"$f":"SUM(G53:G54)","v":1525},{"$f":"SUM(H53:H54)","v":1161},{"$f":"I53","v":0},{"$f":"SUMPRODUCT(J53:J54,F53:F54)/F52","v":5.765625},{"$f":"K53","v":0.05},{"$f":"L53","v":0.02},{"$f":"G52/(F52*8.76)","v":0.45335093226788431},{"$f":"H52/(F52*8.76)","v":0.34514126712328763},null,null,null,null,51]
["Kidatu",null,null,51,4,204,1013,669,0,6,0.05,0.02,0.56699999999999995,0.37436207359656193,null,null,null,null,52]
["Kihansi",null,null,60,3,180,512,492,0,5.5,0.05,0.02,0.32500000000000001,{"$f":"H54/(F54*8.76)","v":0.31202435312024351},null,null,null,null,53]
["Other Hydros",{"$f":"B51&C55","v":"TANEPHYDEXoth"},"EPHYDEXoth",{"$f":"SUMPRODUCT(D56:D59,E56:E59)/E55","v":17.8},{"$f":"SUM(E56:E59)","v":10},{"$f":"SUM(F56:F59)","v":177},{"$f":"SUM(G56:G59)","v":812},{"$f":"SUM(H56:H59)","v":483},{"$f":"I56","v":0},{"$f":"SUMPRODUCT(J56:J59,F56:F59)/F55","v":11.242937853107344},{"$f":"K56","v":0.05},{"$f":"L56","v":0.02},{"$f":"G55/(F55*8.76)","v":0.52369527642339342},{"$f":"H55/(F55*8.76)","v":0.31150839718288059},null,null,null,null,54]
["Mtera",null,null,20,4,80,374,195,0,7,0.05,0.02,0.53400000000000003,{"$f":"H56/(F56*8.76)","v":0.27825342465753428},null,null,null,null,55]
["Pangani Falls",null,null,34,2,68,308,203,0,8,0.05,0.02,0.51700000000000002,0.34078699973139942,null,null,null,null,56]
["Hale",null,null,11,2,21,93,61,0,30,0.05,0.02,0.50600000000000001,{"$f":"H58/(F58*8.76)","v":0.33159382474450966},null,null,null,null,57]
["Nyumba ya Mungu",null,null,4,2,8,37,24,0,32,0.05,0.02,0.52800000000000002,0.34246575342465752,null,null,null,null,58]
["Zambia",{"$f":"VLOOKUP(A60,NameConvs!$A$53:$B$64,2,FALSE)","v":"ZAM"},null,null,null,{"$f":"F61+F64","v":1752},{"$f":"G61+G64","v":10043},{"$f":"H61+H64","v":7778},null,null,null,null,null,null,null,null,null,null,59]
["Large Hydros",{"$f":"B60&C61","v":"ZAMEPHYDEXLU"},"EPHYDEXLU",{"$f":"SUMPRODUCT(D62:D63,E62:E63)/E61","v":42.631578947368418},{"$f":"SUM(E62:E66)","v":38},{"$f":"SUM(F62:F63)","v":1620},{"$f":"SUM(G62:G63)","v":9256},{"$f":"SUM(H62:H63)","v":7259},{"$f":"I62","v":1.51},{"$f":"SUMPRODUCT(J62:J63,F62:F63)/F61","v":8.7200000000000006},{"$f":"K62","v":0.05},{"$f":"L62","v":0.02},{"$f":"G61/(F61*8.76)","v":0.6522351880038334},{"$f":"H61/(F61*8.76)","v":0.51151417780032704},null,100,2000,{"$f":"Q61&\" \"&HLOOKUP(S$2,$T$2:$W$68,S61,FALSE)","v":"2000 1200"},60,{"$f":"SUM(T62:T63)","v":1200},{"$f":"SUM(U62:U63)","v":1200},{"$f":"SUM(V62:V63)","v":1620},{"$f":"SUM(W62:W63)","v":1620},null,null,null,{"$f":"U61-T61","v":0},{"$f":"V61-U61","v":420},null,null,null,null,{"$f":"IF(AA$2>=$S$2,AA61,\"\")&\" \"&IF(AB$2>=$S$2,AB61,\"\")&\" \"&AC61&\" \"&AD61&\" \"&AE61&\" \"&AF61&\" \"&0","v":"0 420     0"}]
["Kariba North",null,null,180,4,720,4000,3137,1.51,8.7200000000000006,0.05,0.02,0.63400000000000001,0.49736808726534754,null,null,null,null,61,450,450,720,720]
["Kafue Gorge Upper",null,null,150,6,900,5256,4122,1.51,8.7200000000000006,0.05,0.02,0.66700000000000004,0.52283105022831056,null,null,null,null,62,750,750,900,900]
["Other Hydros",{"$f":"B60&C64","v":"ZAMEPHYDEXoth"},"EPHYDEXoth",{"$f":"SUMPRODUCT(D65:D66,E65:E66)/E64","v":7.882352941176471},{"$f":"SUM(E65:E68)","v":17},{"$f":"SUM(F65:F66)","v":132},{"$f":"SUM(G65:G66)","v":787},{"$f":"SUM(H65:H66)","v":519},{"$f":"I65","v":1.51},{"$f":"SUMPRODUCT(J65:J66,F65:F66)/F64","v":8.7200000000000006},{"$f":"K65","v":0.05},{"$f":"L65","v":0.02},{"$f":"G64/(F64*8.76)","v":0.68060744430607445},{"$f":"H64/(F64*8.76)","v":0.44883769198837692},null,null,null,null,63]
["Victoria",null,null,11,10,108,662,437,1.51,8.7200000000000006,0.05,0.02,0.7,0.46190596989683752,null,null,null,null,64]
["Small Hydro",null,null,24,1,24,125,82,1.51,8.7200000000000006,0.05,0.02,0.6,0.39003044140030441,null,null,null,null,65]
["Zimbabwe",{"$f":"VLOOKUP(A67,NameConvs!$A$53:$B$64,2,FALSE)","v":"ZIM"},null,null,null,{"$f":"F68","v":750},{"$f":"G68","v":4000},{"$f":"H68","v":3137},null,null,null,null,null,null,null,null,null,null,66]
["Kariba South",{"$f":"B67&C68","v":"ZIMEPHYDEX"},"EPHYDEX",125,6,750,4000,3137,1.51,8.7200000000000006,0.05,0.02,0.60899999999999999,0.47747336377473365,null,null,null,null,67]

{"sheet":"Total Existing Capacity","index":7,"n_rows":159,"n_cols":15,"rows_kept":159,"cut":false,"hidden":false,"merged":[[36,2,36,4],[36,5,36,7]]}
["Country","short name","Thermal Capacity","Hydro Capacity","Total Capacity","Total Thermal Energy","Max hydro Energy","Max Hydro Energy Dry year","Total Energy","Total Energy Dry Year",null,null,null,null,"Wind Potential"]
[null,null,"MW","MW","MW","GWh","GWh","GWh","GWh","GWh",null,null,null,"Burkina","Average (6 m/s)"]
[{"$f":"NameConvsw!A$58","v":"Angola"},{"$f":"NameConvsw!B58","v":"ANG"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B3,'SAPP Thermal Existing'!$G$3:$G$39)","v":263},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B3,'SAPP Hydro Existing'!$F$3:$F$68)","v":474},{"$f":"SUM(C3:D3)","v":737},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B3,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":1977.4060566000003},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B3,'SAPP Hydro Existing'!$G$3:$G$68)","v":2595},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B3,'SAPP Hydro Existing'!$H$3:$H$68)","v":1713},{"$f":"SUM(F3:G3)","v":4572.4060566000007},{"$f":"H3+F3","v":3690.4060566000003},null,null,null,"Cote d'Ivoire","Less than average (4.8 m/s)"]
[{"$f":"NameConvsw!A59","v":"Botswana"},{"$f":"NameConvsw!B59","v":"BOT"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B4,'SAPP Thermal Existing'!$G$3:$G$39)","v":132},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B4,'SAPP Hydro Existing'!$F$3:$F$68)","v":0},132,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B4,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":1017.5875015680001},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B4,'SAPP Hydro Existing'!$G$3:$G$68)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B4,'SAPP Hydro Existing'!$H$3:$H$68)","v":0},1017.5875015680001,1017.5875015680001,null,null,null,"Gambia","Average (6 m/s)"]
[{"$f":"NameConvsw!A60","v":"Democratic Republic of Congo"},{"$f":"NameConvsw!B60","v":"DRC"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B5,'SAPP Thermal Existing'!$G$3:$G$39)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B5,'SAPP Hydro Existing'!$F$3:$F$68)","v":2333},2333,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B5,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B5,'SAPP Hydro Existing'!$G$3:$G$68)","v":14259},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B5,'SAPP Hydro Existing'!$H$3:$H$68)","v":11183},14259,11183,null,null,null,"Ghana","Average (6 m/s)"]
[{"$f":"NameConvsw!A61","v":"Lesotho"},{"$f":"NameConvsw!B61","v":"LES"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B6,'SAPP Thermal Existing'!$G$3:$G$39)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B6,'SAPP Hydro Existing'!$F$3:$F$68)","v":73},73,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B6,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B6,'SAPP Hydro Existing'!$G$3:$G$68)","v":414},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B6,'SAPP Hydro Existing'!$H$3:$H$68)","v":274},414,274,null,null,null,"Guinea","Good (8 m/s)"]
[{"$f":"NameConvsw!A62","v":"Malawi"},{"$f":"NameConvsw!B62","v":"MAL"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B7,'SAPP Thermal Existing'!$G$3:$G$39)","v":36},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B7,'SAPP Hydro Existing'!$F$3:$F$68)","v":277.60000000000002},313.60000000000002,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B7,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":252.58916879999998},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B7,'SAPP Hydro Existing'!$G$3:$G$68)","v":1391},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B7,'SAPP Hydro Existing'!$H$3:$H$68)","v":919},1643.5891687999999,1171.5891687999999,null,null,null,"Guinea-Bissau","Less than average (5 m/s)"]
[{"$f":"NameConvsw!A63","v":"Mozambique"},{"$f":"NameConvsw!B63","v":"MOZ"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B8,'SAPP Thermal Existing'!$G$3:$G$39)","v":64},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B8,'SAPP Hydro Existing'!$F$3:$F$68)","v":2122},2186,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B8,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":449.0474112},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B8,'SAPP Hydro Existing'!$G$3:$G$68)","v":15604},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B8,'SAPP Hydro Existing'!$H$3:$H$68)","v":12107},16053.047411199999,12556.047411199999,null,null,null,"Liberia","Poor"]
[{"$f":"NameConvsw!A64","v":"Namibia"},{"$f":"NameConvsw!B64","v":"NAM"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B9,'SAPP Thermal Existing'!$G$3:$G$39)","v":144},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B9,'SAPP Hydro Existing'!$F$3:$F$68)","v":240},384,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B9,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":1126.7056629792},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B9,'SAPP Hydro Existing'!$G$3:$G$68)","v":1395},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B9,'SAPP Hydro Existing'!$H$3:$H$68)","v":921},2521.7056629792,2047.7056629792,null,null,null,"Mali","Good (7.2 m/s)"]
[{"$f":"NameConvsw!A65","v":"South Africa"},{"$f":"NameConvsw!B65","v":"SAF"},{"$f":"'SA System'!I5+'SA System'!I6+'SA System'!I29+'SA System'!I42","v":39725},{"$f":"'SA System'!I34","v":665},40390,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B10,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":0},{"$f":"'SA System'!L34*D10*8.76","v":878.4265200000001},{"$f":"'SA System'!Q34*D10*8.76","v":582.54},878.4265200000001,582.54,null,null,null,"Niger","Good (8 m/s)"]
[{"$f":"NameConvsw!A66","v":"Swaziland"},{"$f":"NameConvsw!B66","v":"SWA"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B11,'SAPP Thermal Existing'!$G$3:$G$39)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B11,'SAPP Hydro Existing'!$F$3:$F$68)","v":62},62,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B11,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":0},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B11,'SAPP Hydro Existing'!$G$3:$G$68)","v":202},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B11,'SAPP Hydro Existing'!$H$3:$H$68)","v":134},202,134,null,null,null,"Nigeria","Good (7.8 m/s)"]
[{"$f":"NameConvsw!A67","v":"Tanzania"},{"$f":"NameConvsw!B67","v":"TAN"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B12,'SAPP Thermal Existing'!$G$3:$G$39)","v":719},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B12,'SAPP Hydro Existing'!$F$3:$F$68)","v":561},{"$f":"SUM(C12:D12)","v":1280},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B12,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":5932.3740498827992},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B12,'SAPP Hydro Existing'!$G$3:$G$68)","v":1525},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B12,'SAPP Hydro Existing'!$H$3:$H$68)","v":1161},7457.3740498827992,7093.3740498827992,null,null,null,"Senegal","Average (6 m/s)"]
[{"$f":"NameConvsw!A68","v":"Zambia"},{"$f":"NameConvsw!B68","v":"ZAM"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B13,'SAPP Thermal Existing'!$G$3:$G$39)","v":10},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B13,'SAPP Hydro Existing'!$F$3:$F$68)","v":1752},1762,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B13,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":70.163657999999984},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B13,'SAPP Hydro Existing'!$G$3:$G$68)","v":10043},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B13,'SAPP Hydro Existing'!$H$3:$H$68)","v":7778},10113.163657999999,7848.1636580000004,null,null,null,"Sierra Leone","Poor"]
[{"$f":"NameConvsw!A69","v":"Zimbabwe"},{"$f":"NameConvsw!B69","v":"ZIM"},{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B14,'SAPP Thermal Existing'!$G$3:$G$39)","v":360},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B14,'SAPP Hydro Existing'!$F$3:$F$68)","v":750},1110,{"$f":"SUMIF('SAPP Thermal Existing'!$B$3:$B$39,$B14,'SAPP Thermal Existing'!$Q$3:$Q$39)","v":2775.2386406400005},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B14,'SAPP Hydro Existing'!$G$3:$G$68)","v":4000},{"$f":"SUMIF('SAPP Hydro Existing'!$B$3:$B$68,$B14,'SAPP Hydro Existing'!$H$3:$H$68)","v":3137},6775.2386406400001,5912.2386406400001,null,null,null,"Togo/Benin","Average (6 m/s)"]
[]
["Total",null,{"$f":"SUM(C3:C15)","v":41453},{"$f":"SUM(D3:D15)","v":9309.6},50762.6,13601.11214967,52306.426520000001,39909.54,65907.538669670001,53510.652149670001]
[]
["Country","short name","Thermal Capacity","Hydro Capacity","Total Capacity",null,"Max hydro Energy","Max Hydro Energy Dry year"]
[null,null,"MW","MW","MW",null,"GWh","GWh"]
[{"$f":"NameConvsw!A58","v":"Angola"},{"$f":"NameConvsw!B58","v":"ANG"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A20,SiteSpecific_data!$E$6:$E$82)","v":288},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A20,SiteSpecific_data!$D$6:$D$82)","v":6735},{"$f":"SUM(C20:D20)","v":7023},null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B20,'Oper hydro SiteSpec'!$F$5:$F$43)","v":2063},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A20,SiteSpecific_data!$V$6:$V$82)","v":15469.961538461541},null,null,null,null,null,{"$f":"G20/(D20*8.76)","v":3.4966931418711635E-2},{"$f":"H20/(D20*8.76)","v":0.26220895984754794}]
[{"$f":"NameConvsw!A59","v":"Botswana"},{"$f":"NameConvsw!B59","v":"BOT"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A21,SiteSpecific_data!$E$6:$E$82)","v":3630},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A21,SiteSpecific_data!$D$6:$D$82)","v":0},3630,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B21,'Oper hydro SiteSpec'!$F$5:$F$43)","v":0},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A21,SiteSpecific_data!$V$6:$V$82)","v":0},null,null,null,null,null,{"$f":"G21/(D21*8.76)","v":{"$error":"#DIV/0!"}},{"$f":"H21/(D21*8.76)","v":{"$error":"#DIV/0!"}}]
[{"$f":"NameConvsw!A60","v":"Democratic Republic of Congo"},{"$f":"NameConvsw!B60","v":"DRC"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A22,SiteSpecific_data!$E$6:$E$82)","v":0},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A22,SiteSpecific_data!$D$6:$D$82)","v":20240},20240,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B22,'Oper hydro SiteSpec'!$F$5:$F$43)","v":63676},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A22,SiteSpecific_data!$V$6:$V$82)","v":122081.14285714286},null,null,null,null,null,0.35913783456963921,0.68854760486684252]
[{"$f":"NameConvsw!A61","v":"Lesotho"},{"$f":"NameConvsw!B61","v":"LES"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A23,SiteSpecific_data!$E$6:$E$82)","v":0},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A23,SiteSpecific_data!$D$6:$D$82)","v":190},190,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B23,'Oper hydro SiteSpec'!$F$5:$F$43)","v":500},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A23,SiteSpecific_data!$V$6:$V$82)","v":330},null,null,null,null,null,0.30040855563566454,0.19826964671953859]
[{"$f":"NameConvsw!A62","v":"Malawi"},{"$f":"NameConvsw!B62","v":"MAL"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A24,SiteSpecific_data!$E$6:$E$82)","v":0},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A24,SiteSpecific_data!$D$6:$D$82)","v":614},614,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B24,'Oper hydro SiteSpec'!$F$5:$F$43)","v":4885},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A24,SiteSpecific_data!$V$6:$V$82)","v":1957.6447963800904},null,null,null,null,null,0.90822215281186336,0.36396650387088381]
[{"$f":"NameConvsw!A63","v":"Mozambique"},{"$f":"NameConvsw!B63","v":"MOZ"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A25,SiteSpecific_data!$E$6:$E$82)","v":1610},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A25,SiteSpecific_data!$D$6:$D$82)","v":3147},4757,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B25,'Oper hydro SiteSpec'!$F$5:$F$43)","v":12678},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A25,SiteSpecific_data!$V$6:$V$82)","v":9138.9711538461543},null,null,null,null,null,0.45988569239675975,0.33150986566339746]
[{"$f":"NameConvsw!A64","v":"Namibia"},{"$f":"NameConvsw!B64","v":"NAM"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A26,SiteSpecific_data!$E$6:$E$82)","v":1074},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A26,SiteSpecific_data!$D$6:$D$82)","v":360},1434,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B26,'Oper hydro SiteSpec'!$F$5:$F$43)","v":1724},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A26,SiteSpecific_data!$V$6:$V$82)","v":1138.0000000000002},null,null,null,null,null,0.54667681380010147,0.36085743277524107]
[{"$f":"NameConvsw!A65","v":"South Africa"},{"$f":"NameConvsw!B65","v":"SAF"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A27,SiteSpecific_data!$E$6:$E$82)","v":7704},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A27,SiteSpecific_data!$D$6:$D$82)","v":2832},10536,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B27,'Oper hydro SiteSpec'!$F$5:$F$43)","v":0},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A27,SiteSpecific_data!$V$6:$V$82)","v":4713.5808000000006},null,null,null,null,null,0,0.19000000000000003]
[{"$f":"NameConvsw!A66","v":"Swaziland"},{"$f":"NameConvsw!B66","v":"SWA"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A28,SiteSpecific_data!$E$6:$E$82)","v":0},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A28,SiteSpecific_data!$D$6:$D$82)","v":0},0,null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B28,'Oper hydro SiteSpec'!$F$5:$F$43)","v":77},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A28,SiteSpecific_data!$V$6:$V$82)","v":0},null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"NameConvsw!A67","v":"Tanzania"},{"$f":"NameConvsw!B67","v":"TAN"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A29,SiteSpecific_data!$E$6:$E$82)","v":1000},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A29,SiteSpecific_data!$D$6:$D$82)","v":1972},{"$f":"SUM(C29:D29)","v":2972},null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B29,'Oper hydro SiteSpec'!$F$5:$F$43)","v":2825},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A29,SiteSpecific_data!$V$6:$V$82)","v":6279},null,null,null,null,null,0.16353376494669666,0.36347911861957816]
[{"$f":"NameConvsw!A68","v":"Zambia"},{"$f":"NameConvsw!B68","v":"ZAM"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A30,SiteSpecific_data!$E$6:$E$82)","v":300},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A30,SiteSpecific_data!$D$6:$D$82)","v":4299},{"$f":"SUM(C30:D30)","v":4599},null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B30,'Oper hydro SiteSpec'!$F$5:$F$43)","v":11836},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A30,SiteSpecific_data!$V$6:$V$82)","v":15316.241515636364},null,null,null,null,null,0.31429205687634698,0.40670607042617868]
[{"$f":"NameConvsw!A69","v":"Zimbabwe"},{"$f":"NameConvsw!B69","v":"ZIM"},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A31,SiteSpecific_data!$E$6:$E$82)","v":2300},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A31,SiteSpecific_data!$D$6:$D$82)","v":1100},{"$f":"SUM(C31:D31)","v":3400},null,{"$f":"SUMIF('Oper hydro SiteSpec'!$A$5:$A$43,$B31,'Oper hydro SiteSpec'!$F$5:$F$43)","v":7280},{"$f":"SUMIF(SiteSpecific_data!$A$6:$A$82,A31,SiteSpecific_data!$V$6:$V$82)","v":5710},null,null,null,null,null,0.75550020755500202,0.59256953092569531]
[null,null,{"$f":"SUM(C20:C31)","v":17906},{"$f":"SUM(D20:D31)","v":41489},null,null,null,{"$f":"SUM(H20:H31)","v":182134.54266146701}]
[]
[null,null,1000,null,null,null,null,null,null,null,{"$f":"K33*1.14","v":0}]
["Grand Total",null,{"$f":"C16+C33","v":41453},{"$f":"D16+D33","v":9309.6},50762.6,13601.11214967,52306.426520000001,39909.54,65907.538669670001,53510.652149670001,0]
[]
[null,null,"Existing Hydro",null,null,"Identified Hydro Projects"]
[null,"Country","Capacity","Average Generation","Dry Year Generation","Capacity","Average Generation","Dry year generation"]
[null,null,"MW","GWh","GWh","MW","GWh","GWh"]
[{"$f":"B20","v":"ANG"},{"$f":"A20","v":"Angola"},{"$f":"D3","v":474},{"$f":"G3","v":2595},{"$f":"H3","v":1713},{"$f":"D20","v":6735},23437.903846153848,15469.961538461541,null,{"$f":"D40/(8.76*$C40)","v":0.62496387492052485},{"$f":"E40/(8.76*$C40)","v":0.41254840760649675},{"$f":"G40/($F40*8.76)","v":0.39726203411867145},{"$f":"H40/($F40*8.76)","v":0.26220895984754794}]
["BOT","Botswana",{"$f":"D4","v":0},0,0,0,0,0,null,{"$f":"D41/(8.76*$C41)","v":{"$error":"#DIV/0!"}},{"$f":"E41/(8.76*$C41)","v":{"$error":"#DIV/0!"}},{"$f":"G41/($F41*8.76)","v":{"$error":"#DIV/0!"}},{"$f":"H41/($F41*8.76)","v":{"$error":"#DIV/0!"}}]
["DRC","Democratic Republic of Congo",2333,14259,11183,20240,122806,96316.85714285713,null,0.69770241149909873,0.54719167317444573,0.69263585828505425,0.54323493163576542,null,{"$f":"H42/G42","v":0.78430090665649177}]
["LES","Lesotho",73,414,274,190,500,330,null,0.64740101332332523,0.42847313442171764,0.30040855563566454,0.19826964671953859,null,{"$f":"H43/G43","v":0.66}]
["MAL","Malawi",277.60000000000002,1391,919,614,2966.0090497737556,1957.6447963800904,null,0.5720099219664968,0.377913097258958,0.55144219538280237,0.36396650387088381,null,0.66002657561999611]
["MOZ","Mozambique",2122,15604,12107,3147,15953.550791855205,9138.9711538461543,null,0.83943380716907878,0.65130896586747222,0.57870403471361453,0.33150986566339746,null,0.57284872020540345]
["NAM","Namibia",240,1395,921,360,1723.9999999999998,1138.0000000000002,null,0.66352739726027399,0.43807077625570773,0.54667681380010147,0.36085743277524107,null,0.6600928074245942]
["SAF","South Africa",665,878.4265200000001,582.54,0,0,0,null,0.15079248120300753,0.1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["SWA","Swaziland",62,202,134,0,0,0,null,0.37192517307409045,0.24672263956400059,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["TAN","Tanzania",561,1525,{"$f":"H12","v":1161},1972,6890.9999999999991,6279,null,0.31031507663256253,0.23624642883305255,0.39890661035316338,0.36347911861957816,null,0.91118850674793217]
["ZAM","Zambia",1752,10043,7778,4299,22631.651200000004,15316.241515636364,null,0.65437282375263228,0.50679197681449506,0.60095878727239327,0.40670607042617868,null,0.67676199939120485]
["ZIM","Zimbabwe",750,4000,3137,1100,7279.9999999999991,5710,null,0.60882800608828003,0.47747336377473365,0.75550020755500202,0.59256953092569531,null,0.78434065934065944]
[null,"Total",{"$f":"SUM(C40:C51)","v":9309.6},52306.426520000001,39909.54,38657,204190.11488778281,151656.67614718128,null,0.64138666061997962,0.48937479178953291,0.60297937878359176,0.44784659836186397,null,0.74272290914047212]
[]
[]
[null,null,"Capacity","Fuel Mix (in terms of capacity)"]
[null,null,"MW",null,null,null,8.76]
[null,{"$f":"B40","v":"Angola"},{"$f":"C3","v":263},"66% Gas, remainder Diesel"]
[null,{"$f":"B41","v":"Botswana"},{"$f":"C4","v":132},"Coal"]
[null,"DRC",0]
[null,"Lesotho",0]
[null,"Malawi",36,"Diesel"]
[null,"Mozambique",64,"Diesel"]
[null,"Namibia",144,"80% coal, remainder Diesel",null,null,{"$f":"108/132","v":0.81818181818181823}]
[null,"South Africa",40400,"6% Diesel, 4% Nuclear, remainder Coal"]
[null,"Swaziland",0]
[null,"Tanzania",719,"11% Diesel, remainder Gas",null,null,{"$f":"78/C66","v":0.10848400556328233}]
[null,"Zambia",10,"Diesel"]
[null,"Zimbabwe",360,"Coal"]
[]
[]
[]
[]
[]
[]
[]
[null,"Oil","coal","gas","hydro","biomass","wind","solar"]
[null,83,null,null,260]
[null,80,null,null,135]
[null,60,null,null,860]
[null,20,null,null,5480]
[null,38]
[null,7]
["Angola",{"$f":"SUM(B77:B82)","v":288},{"$f":"SUM(C77:C82)","v":0},0,6735,0,0,0]
[]
[null,null,1200]
[null,null,2430]
["Botswana",null,{"$f":"SUM(C85:C86)","v":3630}]
[]
[null,null,null,null,240]
[null,null,null,null,20000]
["DRC",null,null,null,{"$f":"SUM(E89:E90)","v":20240}]
[]
[null,null,null,null,110]
[null,null,null,null,80]
["Lesotho",null,null,null,{"$f":"SUM(E93:E94)","v":190},null,65]
[null,null,null,null,64]
[null,null,null,null,100]
[null,null,null,null,100]
[null,null,null,null,200]
[null,null,null,null,150]
["Malawi",null,null,null,{"$f":"SUM(E96:E100)","v":614},18]
[null,null,null,null,183]
[null,null,null,null,40]
[null,null,null,null,179]
[null,null,750,null,1500]
[null,null,450,null,1245]
["Mozambique",null,{"$f":"SUM(C102:C106)","v":1200},410,{"$f":"SUM(E102:E106)","v":3147}]
[]
["Namibia",null,300,774,360,null,60]
[]
[]
[null,null,4332,null,null,null,null,200]
[null,null,4338,null,null,null,null,1449]
["South Africa",null,{"$f":"SUM(C112:C113)","v":8670},260,null,130,1849,{"$f":"SUM(H112:H113)","v":1649}]
[]
[]
["Swaziland",null,1000,null,null,85]
[null,null,null,null,358]
[null,null,null,null,21]
[null,null,null,null,53]
[null,null,null,null,222]
[null,null,400,null,118]
[null,null,200,null,1200]
["Tanzania",null,{"$f":"SUM(C118:C123)","v":600},400,{"$f":"SUM(E118:E123)","v":1972},85]
[null,null,null,null,21]
[null,null,null,null,120]
[null,null,null,null,360]
[null,null,null,null,255]
[null,null,null,null,84]
[null,null,null,null,500]
[null,null,null,null,301]
[null,null,null,null,543]
[null,null,null,null,326]
[null,null,null,null,800]
[null,null,null,null,750]
[null,null,null,null,220]
[null,null,null,null,40]
["Zambia",50,300,null,{"$f":"SUM(E125:E137)","v":4320}]
[]
[null,null,600,null,300]
[null,null,1400,null,800]
["Zimbabwe",null,{"$f":"SUM(C140:C141)","v":2000},300,{"$f":"SUM(E140:E141)","v":1100},90]
[]
[]
[]
[null,{"$f":"B76","v":"Oil"},{"$f":"C76","v":"coal"},"gas","hydro","biomass","wind","solar"]
["Angola",{"$f":"SUMIF($A$83:$A$142,$A147,B$83:B$142)","v":288},{"$f":"SUMIF($A$83:$A$142,$A147,C$83:C$142)","v":0},0,6735,0,0,0]
["Botswana",{"$f":"SUMIF($A$83:$A$142,$A148,B$83:B$142)","v":0},3630,0,0,0,0,0]
["DRC",0,0,0,20240,0,0,0]
["Lesotho",0,0,0,190,0,65,0]
["Malawi",0,0,0,614,18,0,0]
["Mozambique",0,1200,410,3147,0,0,0]
["Namibia",0,300,774,360,0,60,0]
["South Africa",0,8670,260,0,130,1849,1649]
["Swaziland",0,1000,0,0,85,0,0]
["Tanzania",0,600,400,1972,85,0,0]
["Zambia",50,300,0,4320,0,0,0]
["Zimbabwe",0,2000,300,1100,90,0,0]
["Total",{"$f":"SUM(B147:B158)","v":338},{"$f":"SUM(C147:C158)","v":17700},2144,38678,408,1974,1649]

{"sheet":"VS","index":8,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"Discount Rate",0.1]
[]
[null," Abréviation  ",null,"CC","GT","ST","DI","HYD","BIO","SOL","WND",null,"DI","SOLPV","SOLCS"]
[null,null,null,null,null,null,"DDO",null,null,null,null,null,"HFO"]
[null," Consommation spécifique nette    "," [GJ/MWh]  ",8.8000000000000007,12.7,10.8,10.4,"/",9.6,null,null,null,9.5]
[null," Durée de vie  "," [années]  ",25,25,35,30,50,30,{"$f":"I6","v":30},{"$f":"J6","v":30},null,30,20,{"$f":"J6","v":30}]
[null," Indisponibilité  fortuite ","[%]  ",0.08,0.08,0.08,0.1,0.05,{"$f":"F7","v":0.08},0.02,0.7,null,0.1,0.75,{"$f":"J7","v":0.02}]
[null," Indisponibilité   planifiée"," [h/an]  ",613,613,613,960,570,{"$f":"0.07*8760","v":613.20000000000005},{"$f":"((1-0.41)*8760)/(1-J7)","v":5273.8775510204086},0,null,960,0,{"$f":"J8","v":5273.8775510204086}]
[null," Coûts O&M variables","  [$/MWh]  ",2,2.5,3.1,10,2,0,{"$f":"I9","v":0},10,null,10]
[null," Coûts O&M Fixes","$/kW/yr",null,null,null,null,null,129.6,82,17,null,null,20,82]
[null,"Cout investissement","$/kW",{"$f":"D18*D19","v":956.56960000000004},{"$f":"E18*E19","v":633.15},{"$f":"F18*F19","v":2488.6656000000003},{"$f":"G18*G19","v":1123.5},2400,{"$f":"I18*I19","v":3603.5280000000002},5207,1750,null,{"$f":"M18*M19","v":1417.5},3660,5207]
[null," Facteur d’utilisation hydro  ",null," /  "," /  "," /  "," /  "," 49.2%  ",null," /  "]
[null," Energie hydro  ",null," /  "," /  "," /  "," /  "," 76% * énergie  ",null," /  "]
[null," annuelle garantie  ",null," "," "," "," "," annuelle  "]
[null," ",null," "," "," "," "," moyenne  "]
[null,null,null,{"$f":"(1-D8/8760)*(1-D7)","v":0.85562100456621004},{"$f":"(1-E8/8760)*(1-E7)","v":0.85562100456621004},0.85562100456621004,0.80136986301369861,0.88818493150684918,0.85560000000000003,0.39,0.30000000000000004,1,0.80136986301369861,0.25,0.39]
[]
[null,"Overnight Cost",null,896,603,2160,1070,null,3240,null,null,null,1350]
[null,"Time (construction schedule)","Apprec. Fact",{"$f":"SUMPRODUCT($C$20:$C$27,D$20:D$27)","v":1.0676000000000001},{"$f":"SUMPRODUCT($C$20:$C$27,E$20:E$27)","v":1.05},{"$f":"SUMPRODUCT($C$20:$C$27,F$20:F$27)","v":1.1521600000000001},{"$f":"SUMPRODUCT($C$20:$C$27,G$20:G$27)","v":1.05},null,{"$f":"SUMPRODUCT($C$20:$C$27,I$20:I$27)","v":1.1122000000000001},null,null,null,{"$f":"SUMPRODUCT($C$20:$C$27,M$20:M$27)","v":1.05}]
[null,0,1,0.5,0.5,0.2,0.5,null,0.45,null,null,null,0.5]
[null,1,{"$f":"1+C1","v":1.1000000000000001},0.34,0.5,0.32,0.5,null,0.25,null,null,null,0.5]
[null,2,{"$f":"(1+$C$1)^B22","v":1.2100000000000002},0.16,null,0.32,null,null,0.1]
[null,3,1.3310000000000004,null,null,0.16,null,null,0.2]
[null,4,1.4641000000000004]
[null,5,1.6105100000000006]
[null,6,1.7715610000000008]
[null,7,1.9487171000000012]
[]
[null,"Efficiency",null,{"$f":"1/(D5/3.6)","v":0.40909090909090906},{"$f":"1/(E5/3.6)","v":0.28346456692913385},{"$f":"1/(F5/3.6)","v":0.33333333333333331},{"$f":"1/(G5/3.6)","v":0.34615384615384615},null,{"$f":"1/(I5/3.6)","v":0.375},null,null,null,{"$f":"1/(M5/3.6)","v":0.37894736842105264}]

{"sheet":"MSG_Exist","index":9,"n_rows":88,"n_cols":28,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},4,5,6,7,8,9,10,11,{"$f":"K1+1","v":12},{"$f":"L1+1","v":13},14,{"$f":"N1+1","v":15},16,17,18,19,20,21,22,23,24,25,26,27,28]
["English","MESSAGE Name","Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)"]
["French","Nom MESSAGE","intrant principal","extrant principal","nom",{"$f":"C3","v":"intrant principal"},"extrant principal (ast: c)","couts var","facteur d'installation","temps de fonctionnement","duree de vie","Refurb. Costs","couts fixes",{"$f":"N2","v":"bdc (up)"},"cap. Hist. (ast: hc)"]
["Monetary conversion",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel data",null,"Data for results"]
["With country prefix","Angloa",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type","Project Name",null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,"Firm Capacity ","Renewable?","Loss Factor","Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["ANGEPGASEXOC",{"$f":"VLOOKUP($A8,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPGASEXOC"},"Gas/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A8,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.2},{"$f":"VLOOKUP($A8,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($A8,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($A8,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I8","v":0.92920000000000003},25,null,{"$f":"VLOOKUP($A8,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":20.361634164962119},{"$f":"'SAPP Thermal Existing'!AJ4","v":"  17 18 17 20 0"},{"$f":"'SAPP Thermal Existing'!U4","v":"2000 178"},"DI","Refurbishments of Thermal Plants",null,1,{"$f":"IF(OR(MID(B8,3,1)=\"W\",MID(B8,3,1)=\"S\",MID(B8,3,1)=\"H\",MID(B8,3,1)=\"B\",MID(B8,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W8=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A8,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C8,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D8&\"/\"&LEFT(A8,3),EnergyForms2,2,FALSE)),VLOOKUP(D8,EnergyForms,2,FALSE),VLOOKUP(D8&\"/\"&LEFT(A8,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A8,3)&MID(B8,3,3),MSG_Fueldata!$E$2:$E$209)/$G8","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A8,3)&MID(B8,3,3),MSG_Fueldata!$F$2:$F$209)/$G8","v":8.85},{"$f":"IF(AND(P8=\"DI\",MID(B8,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P8,VS!$D$11:$K$11))","v":1123.5},{"$f":"K8","v":25},{"$f":"-PMT(disc_rate,AA8,Z8)","v":123.77382910548843}]
["ANGEPODSEXOC",{"$f":"VLOOKUP(A9,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPODSEXOC"},"Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A9,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.29649151704826221},{"$f":"VLOOKUP($A9,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":28.163355045010768},{"$f":"1-VLOOKUP($A9,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94230000000000003},{"$f":"VLOOKUP($A9,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I9","v":0.85},25,null,{"$f":"VLOOKUP($A9,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":0.85733196484051044},0,{"$f":"2000&\" \"&VLOOKUP($A9,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 13"},"DI",null,null,1,{"$f":"IF(OR(MID(B9,3,1)=\"W\",MID(B9,3,1)=\"S\",MID(B9,3,1)=\"H\",MID(B9,3,1)=\"B\",MID(B9,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W9=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A9,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C9,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE)),VLOOKUP(D9,EnergyForms,2,FALSE),VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$E$2:$E$125)/$G9","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$F$2:$F$209)/$G9","v":7.8783755543999989},{"$f":"IF(AND(P9=\"DI\",MID(B9,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P9,VS!$D$11:$K$11))","v":1123.5},{"$f":"K9","v":25},{"$f":"-PMT(disc_rate,AA9,Z9)","v":123.77382910548843}]
["ANGEPHYDEXHA",{"$f":"VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXHA"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.95},{"$f":"IF(dryear,VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I10","v":0.44256617571325574},100,null,{"$f":"VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG4","v":0},{"$f":"2000&\" \"&VLOOKUP($A10,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 448"},{"$f":"MID(B10,3,3)","v":"HYD"},null,null,1,1,{"$f":"IF(W10=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A10,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D10&\"/\"&LEFT(A10,3),EnergyForms2,2,FALSE)),VLOOKUP(D10,EnergyForms,2,FALSE),VLOOKUP(D10&\"/\"&LEFT(A10,3),EnergyForms2,2,FALSE))","v":"e-A"},null,null,{"$f":"IF(AND(P10=\"DI\",MID(B10,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P10,VS!$D$11:$K$11))","v":2400},{"$f":"K10","v":100},{"$f":"-PMT(disc_rate,AA10,Z10)","v":240.01741703569607}]
["ANGEPHYDEXLA",{"$f":"VLOOKUP(A11,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXLA"},null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A11,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A11,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.95},{"$f":"IF(dryear,VLOOKUP($A11,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A11,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I11","v":0.29116521546225949},100,null,{"$f":"VLOOKUP($A11,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A11,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 26"},{"$f":"MID(B11,3,3)","v":"HYD"},null,null,{"$f":"S9","v":1},{"$f":"IF(OR(MID(B11,3,1)=\"W\",MID(B11,3,1)=\"S\",MID(B11,3,1)=\"H\",MID(B11,3,1)=\"B\",MID(B11,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W11=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A11,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W9","v":"e-A"},null,null,{"$f":"IF(AND(P11=\"DI\",MID(B11,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P11,VS!$D$11:$K$11))","v":2400},{"$f":"K11","v":100},{"$f":"-PMT(disc_rate,AA11,Z11)","v":240.01741703569607}]
[{"$f":"LEFT(A11,3)","v":"ANG"},4,{"$f":"ROW()-B12-1","v":7}]
[]
["With country prefix","Botswana",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["BOTEPCOAEXPF",{"$f":"VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPCOAEXPF"},"Coal/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.3},{"$f":"VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":11.860244930128692},{"$f":"1-VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I16","v":0.92800000000000005},35,null,{"$f":"VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":60.731253059389651},0,{"$f":"2000&\" \"&VLOOKUP($A16,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 132"},"ST",null,null,1,{"$f":"IF(OR(MID(B16,3,1)=\"W\",MID(B16,3,1)=\"S\",MID(B16,3,1)=\"H\",MID(B16,3,1)=\"B\",MID(B16,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W16=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A16,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C16,EnergyForms,2,FALSE)","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D16&\"/\"&LEFT(A16,3),EnergyForms2,2,FALSE)),VLOOKUP(D16,EnergyForms,2,FALSE),VLOOKUP(D16&\"/\"&LEFT(A16,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$E$2:$E$209)/$G16","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$F$2:$F$209)/$G16","v":10.133333333333335},{"$f":"IF(AND(P16=\"DI\",MID(B16,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P16,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K16","v":35},{"$f":"-PMT(disc_rate,AA16,Z16)","v":258.04900220603275}]
[{"$f":"LEFT(A16,3)","v":"BOT"},1,{"$f":"ROW()-B17-1","v":15}]
[]
["With country prefix","DRC",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["DRCEPHYDEXinga",{"$f":"VLOOKUP($A21,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXinga"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A21,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A21,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A21,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A21,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I21","v":0.61448422971375416},100,2000,{"$f":"VLOOKUP($A21,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG12","v":"76 76 76 76 76 74 0"},{"$f":"'SAPP Hydro Existing'!R12","v":"2000 1330"},{"$f":"MID(B21,3,3)","v":"HYD"},"Refurbishments of Inga 1&2",null,1,1,{"$f":"IF(W21=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A21,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D21&\"/\"&LEFT(A21,3),EnergyForms2,2,FALSE)),VLOOKUP(D21,EnergyForms,2,FALSE),VLOOKUP(D21&\"/\"&LEFT(A21,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"IF(AND(P21=\"DI\",MID(B21,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P21,VS!$D$11:$K$11))","v":2400},{"$f":"K21","v":100},{"$f":"-PMT(disc_rate,AA21,Z21)","v":240.01741703569607}]
["DRCEPHYDEXHA",{"$f":"VLOOKUP($A22,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXHA"},null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A22,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A22,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A22,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A22,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I22","v":0.45218404013357255},100,{"$f":"VLOOKUP(A22,'SAPP Hydro Existing'!$B$3:$O$68,14,FALSE)*CurAdj","v":944.93384343385571},{"$f":"VLOOKUP($A22,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG15","v":"28 28 27 29 27 32 0"},{"$f":"'SAPP Hydro Existing'!R15","v":"2000 227"},{"$f":"MID(B22,3,3)","v":"HYD"},"Refurbishments of hydro (Nseke, Nzilo, Koni)",null,1,1,{"$f":"IF(W22=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A22,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D22&\"/\"&LEFT(A22,3),EnergyForms2,2,FALSE)),VLOOKUP(D22,EnergyForms,2,FALSE),VLOOKUP(D22&\"/\"&LEFT(A22,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"IF(AND(P22=\"DI\",MID(B22,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P22,VS!$D$11:$K$11))","v":2400},{"$f":"K22","v":100},{"$f":"-PMT(disc_rate,AA22,Z22)","v":240.01741703569607}]
["DRCEPHYDEXLA",{"$f":"VLOOKUP(A23,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXLA"},null,"Electricity/Secondary","c",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A23,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A23,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A23,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A23,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I23","v":0.17511313697210718},100,{"$f":"VLOOKUP(A23,'SAPP Hydro Existing'!$B$3:$O$68,14,FALSE)*CurAdj","v":1391.2127351644126},{"$f":"VLOOKUP($A23,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG19","v":"10 10 11 11 10 12 0"},{"$f":"'SAPP Hydro Existing'!R19","v":"2000 87"},{"$f":"MID(B23,3,3)","v":"HYD"},"Refurbishments of hydro (Mwadingusha, Zongo, Sanga)",null,1,{"$f":"IF(OR(MID(B23,3,1)=\"W\",MID(B23,3,1)=\"S\",MID(B23,3,1)=\"H\",MID(B23,3,1)=\"B\",MID(B23,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W23=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A23,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D23&\"/\"&LEFT(A23,3),EnergyForms2,2,FALSE)),VLOOKUP(D23,EnergyForms,2,FALSE),VLOOKUP(D23&\"/\"&LEFT(A23,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A23,3)&MID(B23,3,3),MSG_Fueldata!$E$2:$E$209)/$G23","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A23,3)&MID(B23,3,3),MSG_Fueldata!$F$2:$F$209)/$G23","v":0},{"$f":"IF(AND(P23=\"DI\",MID(B23,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P23,VS!$D$11:$K$11))","v":2400},{"$f":"K23","v":100},{"$f":"-PMT(disc_rate,AA23,Z23)","v":240.01741703569607}]
[{"$f":"LEFT(A23,3)","v":"DRC"},3,{"$f":"ROW()-B24-1","v":20}]
[]
["With country prefix","Lesotho",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["LESEPHYDEX",{"$f":"VLOOKUP(A28,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEX"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A28,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A28,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A28,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A28,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I28","v":0.43721748410379352},100,null,{"$f":"VLOOKUP($A28,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A28,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 73"},{"$f":"MID(B28,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B28,3,1)=\"W\",MID(B28,3,1)=\"S\",MID(B28,3,1)=\"H\",MID(B28,3,1)=\"B\",MID(B28,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W28=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A28,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D28&\"/\"&LEFT(A28,3),EnergyForms2,2,FALSE)),VLOOKUP(D28,EnergyForms,2,FALSE),VLOOKUP(D28&\"/\"&LEFT(A28,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A28,3)&MID(B28,3,3),MSG_Fueldata!$E$2:$E$209)/$G28","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A28,3)&MID(B28,3,3),MSG_Fueldata!$F$2:$F$209)/$G28","v":0},{"$f":"IF(AND(P28=\"DI\",MID(B28,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P28,VS!$D$11:$K$11))","v":2400},{"$f":"K28","v":100},{"$f":"-PMT(disc_rate,AA28,Z28)","v":240.01741703569607}]
[{"$f":"LEFT(A28,3)","v":"LES"},1,{"$f":"ROW()-B29-1","v":27}]
[]
["With country prefix","Malawi",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["MALEPODSEXOC",{"$f":"VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPODSEXOC"},"Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.29649151704826221},{"$f":"VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":28.163355045010768},{"$f":"1-VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94230000000000003},{"$f":"VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I33","v":0.85},25,null,{"$f":"VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":0.85733196484051044},0,{"$f":"2000&\" \"&VLOOKUP($A33,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 36"},"DI",null,null,1,{"$f":"IF(OR(MID(B33,3,1)=\"W\",MID(B33,3,1)=\"S\",MID(B33,3,1)=\"H\",MID(B33,3,1)=\"B\",MID(B33,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W33=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A33,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C33,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D33&\"/\"&LEFT(A33,3),EnergyForms2,2,FALSE)),VLOOKUP(D33,EnergyForms,2,FALSE),VLOOKUP(D33&\"/\"&LEFT(A33,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A33,3)&MID(B33,3,3),MSG_Fueldata!$E$2:$E$209)/$G33","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A33,3)&MID(B33,3,3),MSG_Fueldata!$F$2:$F$209)/$G33","v":7.8783755543999989},{"$f":"IF(AND(P33=\"DI\",MID(B33,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P33,VS!$D$11:$K$11))","v":1123.5},{"$f":"K33","v":25},{"$f":"-PMT(disc_rate,AA33,Z33)","v":123.77382910548843}]
["MALEPHYDEXnkul",{"$f":"VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXnkul"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I34","v":0.25385289299569869},100,null,{"$f":"VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A34,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 121.6"},{"$f":"MID(B34,3,3)","v":"HYD"},null,null,{"$f":"S33","v":1},{"$f":"IF(OR(MID(B34,3,1)=\"W\",MID(B34,3,1)=\"S\",MID(B34,3,1)=\"H\",MID(B34,3,1)=\"B\",MID(B34,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W34=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A34,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D34&\"/\"&LEFT(A34,3),EnergyForms2,2,FALSE)),VLOOKUP(D34,EnergyForms,2,FALSE),VLOOKUP(D34&\"/\"&LEFT(A34,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A34,3)&MID(B34,3,3),MSG_Fueldata!$E$2:$E$209)/$G34","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A34,3)&MID(B34,3,3),MSG_Fueldata!$F$2:$F$209)/$G34","v":0},{"$f":"IF(AND(P34=\"DI\",MID(B34,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P34,VS!$D$11:$K$11))","v":2400},{"$f":"K34","v":100},{"$f":"-PMT(disc_rate,AA34,Z34)","v":240.01741703569607}]
["MALEPHYDEXtedz",{"$f":"VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXtedz"},null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I35","v":0.44740810396387698},100,null,{"$f":"VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A35,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 88"},{"$f":"MID(B35,3,3)","v":"HYD"},null,null,{"$f":"S34","v":1},{"$f":"IF(OR(MID(B35,3,1)=\"W\",MID(B35,3,1)=\"S\",MID(B35,3,1)=\"H\",MID(B35,3,1)=\"B\",MID(B35,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W35=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A35,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W34","v":"e-E"},null,null,{"$f":"IF(AND(P35=\"DI\",MID(B35,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P35,VS!$D$11:$K$11))","v":2400},{"$f":"K35","v":100},{"$f":"-PMT(disc_rate,AA35,Z35)","v":240.01741703569607}]
["MALEPHYDEXoth",{"$f":"VLOOKUP(A36,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXoth"},null,"Electricity/Secondary","c",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A36,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A36,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A36,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A36,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I36","v":0.54131241537710983},100,null,{"$f":"VLOOKUP($A36,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A36,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 68"},{"$f":"MID(B36,3,3)","v":"HYD"},null,null,{"$f":"S35","v":1},{"$f":"IF(OR(MID(B36,3,1)=\"W\",MID(B36,3,1)=\"S\",MID(B36,3,1)=\"H\",MID(B36,3,1)=\"B\",MID(B36,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W36=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A36,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W35","v":"e-E"},null,null,{"$f":"IF(AND(P36=\"DI\",MID(B36,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P36,VS!$D$11:$K$11))","v":2400},{"$f":"K36","v":100},{"$f":"-PMT(disc_rate,AA36,Z36)","v":240.01741703569607}]
[{"$f":"LEFT(A36,3)","v":"MAL"},4,{"$f":"ROW()-B37-1","v":32}]
[]
["With country prefix","Mozambique",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["MOZEPODSEXOC",{"$f":"VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPODSEXOC"},"Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.29649151704826221},{"$f":"VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":28.163355045010768},{"$f":"1-VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94230000000000003},{"$f":"VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I41","v":0.85},25,null,{"$f":"VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":0.85733196484051044},0,{"$f":"2000&\" \"&VLOOKUP($A41,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 64"},"DI",null,null,1,{"$f":"IF(OR(MID(B41,3,1)=\"W\",MID(B41,3,1)=\"S\",MID(B41,3,1)=\"H\",MID(B41,3,1)=\"B\",MID(B41,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W41=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A41,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C41,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D41&\"/\"&LEFT(A41,3),EnergyForms2,2,FALSE)),VLOOKUP(D41,EnergyForms,2,FALSE),VLOOKUP(D41&\"/\"&LEFT(A41,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A41,3)&MID(B41,3,3),MSG_Fueldata!$E$2:$E$209)/$G41","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A41,3)&MID(B41,3,3),MSG_Fueldata!$F$2:$F$209)/$G41","v":7.8783755543999989},{"$f":"IF(AND(P41=\"DI\",MID(B41,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P41,VS!$D$11:$K$11))","v":1123.5},{"$f":"K41","v":25},{"$f":"-PMT(disc_rate,AA41,Z41)","v":123.77382910548843}]
["MOZEPHYDEXcaba",{"$f":"VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXcaba"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I42","v":0.67364790444978118},100,null,{"$f":"VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A42,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 2075"},{"$f":"MID(B42,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B42,3,1)=\"W\",MID(B42,3,1)=\"S\",MID(B42,3,1)=\"H\",MID(B42,3,1)=\"B\",MID(B42,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W42=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A42,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W41","v":"e-F"},0,0,{"$f":"IF(AND(P42=\"DI\",MID(B42,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P42,VS!$D$11:$K$11))","v":2400},{"$f":"K42","v":100},{"$f":"-PMT(disc_rate,AA42,Z42)","v":240.01741703569607}]
["MOZEPHYDEXoth",{"$f":"VLOOKUP(A43,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXoth"},null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A43,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A43,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A43,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A43,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I43","v":0.26518914181819631},100,null,{"$f":"VLOOKUP($A43,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG41","v":"18 17     0"},{"$f":"'SAPP Hydro Existing'!R41","v":"2000 47"},{"$f":"MID(B43,3,3)","v":"HYD"},"Refurbishments of Chicamba, Corumana and Mavuzi Hydro",null,1,{"$f":"IF(OR(MID(B43,3,1)=\"W\",MID(B43,3,1)=\"S\",MID(B43,3,1)=\"H\",MID(B43,3,1)=\"B\",MID(B43,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W43=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A43,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W42","v":"e-F"},0,0,{"$f":"IF(AND(P43=\"DI\",MID(B43,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P43,VS!$D$11:$K$11))","v":2400},{"$f":"K43","v":100},{"$f":"-PMT(disc_rate,AA43,Z43)","v":240.01741703569607}]
[{"$f":"LEFT(A43,3)","v":"MOZ"},3,{"$f":"ROW()-B44-1","v":40}]
[]
["With country prefix","Namibia",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["NAMEPCOAEXPF",{"$f":"VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPCOAEXPF"},"Coal/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.3},{"$f":"VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":11.860244930128692},{"$f":"1-VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I48","v":0.92800000000000005},35,null,{"$f":"VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":60.731253059389651},0,{"$f":"2000&\" \"&VLOOKUP($A48,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 120"},"ST",null,null,1,{"$f":"IF(OR(MID(B48,3,1)=\"W\",MID(B48,3,1)=\"S\",MID(B48,3,1)=\"H\",MID(B48,3,1)=\"B\",MID(B48,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W48=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A48,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C48,EnergyForms,2,FALSE)","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D48&\"/\"&LEFT(A48,3),EnergyForms2,2,FALSE)),VLOOKUP(D48,EnergyForms,2,FALSE),VLOOKUP(D48&\"/\"&LEFT(A48,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$E$2:$E$209)/$G48","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$F$2:$F$209)/$G48","v":10.133333333333335},{"$f":"IF(AND(P48=\"DI\",MID(B48,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P48,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K48","v":35},{"$f":"-PMT(disc_rate,AA48,Z48)","v":258.04900220603275}]
["NAMEPODSEXOC",{"$f":"VLOOKUP(A49,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPODSEXOC"},"Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A49,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.3},{"$f":"VLOOKUP($A49,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":50.224649830269193},{"$f":"1-VLOOKUP($A49,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.97889999999999999},{"$f":"VLOOKUP($A49,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I49","v":0.97970000000000002},35,null,{"$f":"VLOOKUP($A49,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":5.2082916864061009},0,{"$f":"2000&\" \"&VLOOKUP($A49,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 24"},"DI",null,null,{"$f":"S48","v":1},{"$f":"IF(OR(MID(B49,3,1)=\"W\",MID(B49,3,1)=\"S\",MID(B49,3,1)=\"H\",MID(B49,3,1)=\"B\",MID(B49,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W49=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A49,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C49,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"W48","v":"e-G"},0,{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A49,3)&MID(B49,3,3),MSG_Fueldata!$F$2:$F$209)/$G49","v":7.7862383999999984},{"$f":"IF(AND(P49=\"DI\",MID(B49,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P49,VS!$D$11:$K$11))","v":1123.5},{"$f":"K49","v":35},{"$f":"-PMT(disc_rate,AA49,Z49)","v":116.4953837022048}]
["NAMEPHYDEX",{"$f":"VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEX"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I50","v":0.44701099617929363},100,null,{"$f":"VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG45","v":"0 0 90    0"},{"$f":"2000&\" \"&VLOOKUP($A50,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 240"},{"$f":"MID(B50,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B50,3,1)=\"W\",MID(B50,3,1)=\"S\",MID(B50,3,1)=\"H\",MID(B50,3,1)=\"B\",MID(B50,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W50=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A50,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W49","v":"e-G"},0,0,{"$f":"IF(AND(P50=\"DI\",MID(B50,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P50,VS!$D$11:$K$11))","v":2400},{"$f":"K50","v":100},{"$f":"-PMT(disc_rate,AA50,Z50)","v":240.01741703569607}]
[{"$f":"LEFT(A50,3)","v":"NAM"},3,{"$f":"ROW()-B51-1","v":47}]
[]
["With country prefix","South Africa",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"\"SAF\"&B55","v":"SAFEPCOAEXPFLU"},"EPCOAEXPFLU","Coal/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($B55,'SA System'!$B$5:$R$51,3,FALSE)","v":0.35403639350985072},{"$f":"VLOOKUP($B55,'SA System'!$B$5:$R$51,12,FALSE)/'SA System'!$O$2*8.76*CurAdj","v":9.6756283226831314},{"$f":"1-VLOOKUP($B55,'SA System'!$B$5:$R$51,10,FALSE)","v":0.94157847789701687},{"$f":"VLOOKUP($B55,'SA System'!$B$5:$R$51,11,FALSE)/I55","v":0.9245714968044606},{"$f":"VLOOKUP($B55,'SA System'!$B$5:$R$51,17,FALSE)","v":55},null,{"$f":"VLOOKUP($B55,'SA System'!$B$5:$R$51,13,FALSE)/'SA System'!$O$2*CurAdj","v":26.806651538239496},0,{"$f":"VLOOKUP($B55,HistCapSA!$B$16:$C$87,2,FALSE)","v":"1975 2280 1976 2850 1979 3450 1980 3450 1985 7068 1987 3690 1988 3840 1996 3843"},"ST",null,null,1,{"$f":"IF(OR(MID(B55,3,1)=\"W\",MID(B55,3,1)=\"S\",MID(B55,3,1)=\"H\",MID(B55,3,1)=\"B\",MID(B55,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W55=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A55,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C55,EnergyForms,2,FALSE)","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D55&\"/\"&LEFT(A55,3),EnergyForms2,2,FALSE)),VLOOKUP(D55,EnergyForms,2,FALSE),VLOOKUP(D55&\"/\"&LEFT(A55,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A55,3)&MID(B55,3,3),MSG_Fueldata!$E$2:$E$209)/$G55","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A55,3)&MID(B55,3,3),MSG_Fueldata!$F$2:$F$209)/$G55","v":8.5866878539293872},{"$f":"IF(AND(P55=\"DI\",MID(B55,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P55,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K55","v":55},{"$f":"-PMT(disc_rate,AA55,Z55)","v":250.18990199087403}]
[{"$f":"\"SAF\"&B56","v":"SAFEPCOAEXPFSU"},"EPCOAEXPFSU","Coal/Primary","Electricity/Secondary","b",1,{"$f":"VLOOKUP($B56,'SA System'!$B$5:$R$51,3,FALSE)","v":0.28535585415625725},{"$f":"VLOOKUP($B56,'SA System'!$B$5:$R$51,12,FALSE)/'SA System'!$O$2*8.76*CurAdj","v":11.860244930128692},{"$f":"1-VLOOKUP($B56,'SA System'!$B$5:$R$51,10,FALSE)","v":0.87770846853977047},{"$f":"VLOOKUP($B56,'SA System'!$B$5:$R$51,11,FALSE)/I56","v":0.91927077451432726},{"$f":"VLOOKUP($B56,'SA System'!$B$5:$R$51,17,FALSE)","v":55},null,{"$f":"VLOOKUP($B56,'SA System'!$B$5:$R$51,13,FALSE)/'SA System'!$O$2*CurAdj","v":37.558527635611668},{"$f":"HistCapSA!C21","v":"380 679 303 101 0"},{"$f":"VLOOKUP($B56,HistCapSA!$B$16:$C$87,2,FALSE)","v":"1970 1900 1982 951 1986 1621 1988 380 1989 202"},"ST","Refurbishments of Camden, Grootvlei and Komati",null,1,{"$f":"IF(OR(MID(B56,3,1)=\"W\",MID(B56,3,1)=\"S\",MID(B56,3,1)=\"H\",MID(B56,3,1)=\"B\",MID(B56,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W56=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A56,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C56,EnergyForms,2,FALSE)","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D56&\"/\"&LEFT(A56,3),EnergyForms2,2,FALSE)),VLOOKUP(D56,EnergyForms,2,FALSE),VLOOKUP(D56&\"/\"&LEFT(A56,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A56,3)&MID(B56,3,3),MSG_Fueldata!$E$2:$E$209)/$G56","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A56,3)&MID(B56,3,3),MSG_Fueldata!$F$2:$F$209)/$G56","v":10.653364757448903},{"$f":"IF(AND(P56=\"DI\",MID(B56,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P56,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K56","v":55},{"$f":"-PMT(disc_rate,AA56,Z56)","v":250.18990199087403}]
["SAFEPODSEXOC","EPODSEXOC","Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($B57,'SA System'!$B$5:$R$51,3,FALSE)","v":0.32290235255240424},{"$f":"VLOOKUP($B57,'SA System'!$B$5:$R$51,12,FALSE)/'SA System'!$O$2*8.76*CurAdj","v":327.98070979114414},{"$f":"1-VLOOKUP($B57,'SA System'!$B$5:$R$51,10,FALSE)","v":0.94864000000000004},{"$f":"VLOOKUP($B57,'SA System'!$B$5:$R$51,11,FALSE)/I57","v":6.3248439871816484E-2},{"$f":"VLOOKUP($B57,'SA System'!$B$5:$R$51,17,FALSE)","v":50},null,{"$f":"VLOOKUP($B57,'SA System'!$B$5:$R$51,13,FALSE)/'SA System'!$O$2*CurAdj","v":10.132209421974478},0,{"$f":"VLOOKUP($B57,HistCapSA!$B$16:$C$87,2,FALSE)","v":"1976 342 2007 2058"},"DI",null,null,{"$f":"S55","v":1},0,{"$f":"IF(W57=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A57,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C57,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D57&\"/\"&LEFT(A57,3),EnergyForms2,2,FALSE)),VLOOKUP(D57,EnergyForms,2,FALSE),VLOOKUP(D57&\"/\"&LEFT(A57,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A57,3)&MID(B57,3,3),MSG_Fueldata!$E$2:$E$209)/$G57","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A57,3)&MID(B57,3,3),MSG_Fueldata!$F$2:$F$209)/$G57","v":7.2339873077292243},{"$f":"IF(AND(P57=\"DI\",MID(B57,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P57,VS!$D$11:$K$11))","v":1123.5},50,113.31528204081576]
["SAFEPHYDEX","EPHYDEX",null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B58,'SA System'!$B$5:$R$51,12,FALSE)/'SA System'!$O$2*8.76*CurAdj","v":0},{"$f":"1-VLOOKUP($B58,'SA System'!$B$5:$R$51,10,FALSE)","v":1},{"$f":"VLOOKUP($B58,'SA System'!$B$5:$R$51,11,FALSE)/I58","v":0.15079248120300753},{"$f":"VLOOKUP($B58,'SA System'!$B$5:$R$51,17,FALSE)","v":100},null,{"$f":"VLOOKUP($B58,'SA System'!$B$5:$R$51,13,FALSE)/'SA System'!$O$2*CurAdj","v":17.590960105656119},0,{"$f":"VLOOKUP($B58,HistCapSA!$B$16:$C$87,2,FALSE)","v":"1971 360 1976 65 1977 240"},"HYD",null,null,{"$f":"S57","v":1},1,{"$f":"IF(W58=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A58,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D58&\"/\"&LEFT(A58,3),EnergyForms2,2,FALSE)),VLOOKUP(D58,EnergyForms,2,FALSE),VLOOKUP(D58&\"/\"&LEFT(A58,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A58,3)&MID(B58,3,3),MSG_Fueldata!$E$2:$E$209)/$G58","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A58,3)&MID(B58,3,3),MSG_Fueldata!$F$2:$F$209)/$G58","v":0},{"$f":"IF(AND(P58=\"DI\",MID(B58,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P58,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
["SAFEPNUCEXPW","EPNUCEXPW","Nuclear/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($B59,'SA System'!$B$5:$R$51,3,FALSE)","v":0.32001521850150205},{"$f":"VLOOKUP($B59,'SA System'!$B$5:$R$51,12,FALSE)/'SA System'!$O$2*8.76*CurAdj","v":13.411121450005126},{"$f":"1-VLOOKUP($B59,'SA System'!$B$5:$R$51,10,FALSE)","v":0.91290000000000004},{"$f":"VLOOKUP($B59,'SA System'!$B$5:$R$51,11,FALSE)/I59","v":0.88770000000000004},100,null,{"$f":"VLOOKUP($B59,'SA System'!$B$5:$R$51,13,FALSE)/'SA System'!$O$2*CurAdj","v":63.687517388152202},0,{"$f":"VLOOKUP($B59,HistCapSA!$B$16:$C$87,2,FALSE)","v":"1984 1800"},"ST",null,null,{"$f":"S58","v":1},0,{"$f":"IF(W59=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A59,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C59,EnergyForms,2,FALSE)","v":"n-p"},{"$f":"IF(ISNA(VLOOKUP(D59&\"/\"&LEFT(A59,3),EnergyForms2,2,FALSE)),VLOOKUP(D59,EnergyForms,2,FALSE),VLOOKUP(D59&\"/\"&LEFT(A59,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A59,3)&MID(B59,3,3),MSG_Fueldata!$E$2:$E$209)/$G59","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A59,3)&MID(B59,3,3),MSG_Fueldata!$F$2:$F$209)/$G59","v":0},{"$f":"IF(AND(P59=\"DI\",MID(B59,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P59,VS!$D$11:$K$11))","v":2488.6656000000003},100,248.8846204906628]
["SAFEPPSGEXSP","EPPSGEXSP","Electricity/Secondary","ElcDummy/Secondary","a",1,{"$f":"VLOOKUP($B61,'SA System'!$B$5:$R$51,3,FALSE)","v":0.72998000000000007},0,1,1,100,null,0,null,{"$f":"O59","v":"1984 1800"},"HYD",null,null,{"$f":"S59","v":1},0,{"$f":"IF(W60=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A60,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"W59","v":"e-H"},"d-H",0,0,{"$f":"IF(AND(P60=\"DI\",MID(B60,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P60,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
["SAFEPPSGEXST","EPPSGEXST",null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B61,'SA System'!$B$5:$R$51,12,FALSE)/'SA System'!$O$2*8.76*CurAdj","v":4.5156434249384345},{"$f":"1-VLOOKUP($B61,'SA System'!$B$5:$R$51,10,FALSE)","v":0.93197468354430379},{"$f":"VLOOKUP($B61,'SA System'!$B$5:$R$51,11,FALSE)/I61","v":0.20816016081275635},100,null,{"$f":"VLOOKUP($B61,'SA System'!$B$5:$R$51,13,FALSE)/'SA System'!$O$2*CurAdj","v":9.0965557028963726},0,{"$f":"VLOOKUP($B61,HistCapSA!$B$16:$C$87,2,FALSE)","v":"1971 180 1981 1000 1988 400"},"HYD",null,null,{"$f":"S60","v":1},0,{"$f":"IF(W61=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A61,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W59","v":"e-H"},0,0,{"$f":"IF(AND(P61=\"DI\",MID(B61,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P61,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"LEFT(A61,3)","v":"SAF"},7,{"$f":"ROW()-B62-1","v":54}]
[]
["With country prefix","Swaziland",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["SWAEPHYDEX",{"$f":"VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEX"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I66","v":0.25175779547346999},100,null,{"$f":"VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A66,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 62"},{"$f":"MID(B66,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B66,3,1)=\"W\",MID(B66,3,1)=\"S\",MID(B66,3,1)=\"H\",MID(B66,3,1)=\"B\",MID(B66,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W66=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A66,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D66&\"/\"&LEFT(A66,3),EnergyForms2,2,FALSE)),VLOOKUP(D66,EnergyForms,2,FALSE),VLOOKUP(D66&\"/\"&LEFT(A66,3),EnergyForms2,2,FALSE))","v":"e-I"},0,0,{"$f":"IF(AND(P66=\"DI\",MID(B66,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P66,VS!$D$11:$K$11))","v":2400},{"$f":"K66","v":100},{"$f":"-PMT(disc_rate,AA66,Z66)","v":240.01741703569607}]
[{"$f":"LEFT(A66,3)","v":"SWA"},1,{"$f":"ROW()-B67-1","v":65}]
[]
["With country prefix","Tanzania",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["TANEPGASEXOC",{"$f":"VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPGASEXOC"},"Gas/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.29958401762194686},{"$f":"VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":50.224649830269193},{"$f":"1-VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.97889999999999999},{"$f":"VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I71","v":0.97970000000000002},25,null,{"$f":"VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":5.2082916864061009},"0 0 100 0",{"$f":"2000&\" \"&VLOOKUP($A71,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 641"},"DI","Reburbishments/upgrade of Ubongo",null,1,{"$f":"IF(OR(MID(B71,3,1)=\"W\",MID(B71,3,1)=\"S\",MID(B71,3,1)=\"H\",MID(B71,3,1)=\"B\",MID(B71,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W71=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A71,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C71,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D71&\"/\"&LEFT(A71,3),EnergyForms2,2,FALSE)),VLOOKUP(D71,EnergyForms,2,FALSE),VLOOKUP(D71&\"/\"&LEFT(A71,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A71,3)&MID(B71,3,3),MSG_Fueldata!$E$2:$E$209)/$G71","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A71,3)&MID(B71,3,3),MSG_Fueldata!$F$2:$F$209)/$G71","v":5.908192346340754},{"$f":"IF(AND(P71=\"DI\",MID(B71,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P71,VS!$D$11:$K$11))","v":1123.5},{"$f":"K71","v":25},{"$f":"-PMT(disc_rate,AA71,Z71)","v":123.77382910548843}]
["TANEPODSEXOC",{"$f":"VLOOKUP(A72,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPODSEXOC"},"Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A72,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.29829073907479442},{"$f":"VLOOKUP($A72,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":28.163355045010768},{"$f":"1-VLOOKUP($A72,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94230000000000003},{"$f":"VLOOKUP($A72,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I72","v":0.85},25,null,{"$f":"VLOOKUP($A72,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":0.85733196484051044},"0 0 60 0",{"$f":"2000&\" \"&VLOOKUP($A72,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 78"},"DI","Reburbishments/upgrade of Mwanza HFO",null,{"$f":"S71","v":1},{"$f":"IF(OR(MID(B72,3,1)=\"W\",MID(B72,3,1)=\"S\",MID(B72,3,1)=\"H\",MID(B72,3,1)=\"B\",MID(B72,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W72=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A72,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C72,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D72&\"/\"&LEFT(A72,3),EnergyForms2,2,FALSE)),VLOOKUP(D72,EnergyForms,2,FALSE),VLOOKUP(D72&\"/\"&LEFT(A72,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A72,3)&MID(B72,3,3),MSG_Fueldata!$E$2:$E$209)/$G72","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A72,3)&MID(B72,3,3),MSG_Fueldata!$F$2:$F$209)/$G72","v":7.8308549814357304},{"$f":"IF(AND(P72=\"DI\",MID(B72,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P72,VS!$D$11:$K$11))","v":1123.5},{"$f":"K72","v":25},{"$f":"-PMT(disc_rate,AA72,Z72)","v":123.77382910548843}]
["TANEPHYDEXLU",{"$f":"VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXLU"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":0},{"$f":"1-VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I73","v":0.35218496645233432},100,null,{"$f":"VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)","v":5.765625},0,{"$f":"2000&\" \"&VLOOKUP($A73,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 384"},{"$f":"MID(B73,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B73,3,1)=\"W\",MID(B73,3,1)=\"S\",MID(B73,3,1)=\"H\",MID(B73,3,1)=\"B\",MID(B73,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W73=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A73,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D73&\"/\"&LEFT(A73,3),EnergyForms2,2,FALSE)),VLOOKUP(D73,EnergyForms,2,FALSE),VLOOKUP(D73&\"/\"&LEFT(A73,3),EnergyForms2,2,FALSE))","v":"e-J"},0,0,{"$f":"IF(AND(P73=\"DI\",MID(B73,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P73,VS!$D$11:$K$11))","v":2400},{"$f":"K73","v":100},{"$f":"-PMT(disc_rate,AA73,Z73)","v":240.01741703569607}]
["TANEPHYDEXoth",{"$f":"VLOOKUP(A74,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXoth"},null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A74,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":0},{"$f":"1-VLOOKUP($A74,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A74,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A74,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I74","v":0.31786571141110265},100,null,{"$f":"VLOOKUP($A74,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)","v":11.242937853107344},0,{"$f":"2000&\" \"&VLOOKUP($A74,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 177"},{"$f":"MID(B74,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B74,3,1)=\"W\",MID(B74,3,1)=\"S\",MID(B74,3,1)=\"H\",MID(B74,3,1)=\"B\",MID(B74,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W74=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A74,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D74&\"/\"&LEFT(A74,3),EnergyForms2,2,FALSE)),VLOOKUP(D74,EnergyForms,2,FALSE),VLOOKUP(D74&\"/\"&LEFT(A74,3),EnergyForms2,2,FALSE))","v":"e-J"},0,0,{"$f":"IF(AND(P74=\"DI\",MID(B74,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P74,VS!$D$11:$K$11))","v":2400},{"$f":"K74","v":100},{"$f":"-PMT(disc_rate,AA74,Z74)","v":240.01741703569607}]
[{"$f":"LEFT(A74,3)","v":"TAN"},4,{"$f":"ROW()-B75-1","v":70}]
[]
["With country prefix","Zambia",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["ZAMEPODSEXOC",{"$f":"VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPODSEXOC"},"Diesel/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.29649151704826221},{"$f":"VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":28.163355045010768},{"$f":"1-VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94230000000000003},{"$f":"VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I79","v":0.85},100,null,{"$f":"VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":0.85733196484051044},0,{"$f":"2000&\" \"&VLOOKUP($A79,'SAPP Thermal Existing'!$B$3:$Q$59,6,FALSE)","v":"2000 10"},"DI",null,null,1,{"$f":"IF(OR(MID(B79,3,1)=\"W\",MID(B79,3,1)=\"S\",MID(B79,3,1)=\"H\",MID(B79,3,1)=\"B\",MID(B79,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W79=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A79,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C79,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D79&\"/\"&LEFT(A79,3),EnergyForms2,2,FALSE)),VLOOKUP(D79,EnergyForms,2,FALSE),VLOOKUP(D79&\"/\"&LEFT(A79,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A79,3)&MID(B79,3,3),MSG_Fueldata!$E$2:$E$209)/$G79","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A79,3)&MID(B79,3,3),MSG_Fueldata!$F$2:$F$209)/$G79","v":7.8783755543999989},{"$f":"IF(AND(P79=\"DI\",MID(B79,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P79,VS!$D$11:$K$11))","v":1123.5},{"$f":"K79","v":100},{"$f":"-PMT(disc_rate,AA79,Z79)","v":112.35815334983521}]
["ZAMEPHYDEXLU",{"$f":"VLOOKUP($A80,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXLU"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A80,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A80,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A80,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A80,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I80","v":0.52195324265339493},100,null,{"$f":"VLOOKUP($A80,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"'SAPP Hydro Existing'!AG61","v":"0 420     0"},{"$f":"'SAPP Hydro Existing'!R61","v":"2000 1200"},"HYD","Refurbishments of Kariba North and Kafue Gorge Upper",null,{"$f":"S79","v":1},{"$f":"IF(OR(MID(B80,3,1)=\"W\",MID(B80,3,1)=\"S\",MID(B80,3,1)=\"H\",MID(B80,3,1)=\"B\",MID(B80,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W80=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A80,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D80&\"/\"&LEFT(A80,3),EnergyForms2,2,FALSE)),VLOOKUP(D80,EnergyForms,2,FALSE),VLOOKUP(D80&\"/\"&LEFT(A80,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$E$2:$E$209)/$G80","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$F$2:$F$209)/$G80","v":0},{"$f":"IF(AND(P80=\"DI\",MID(B80,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P80,VS!$D$11:$K$11))","v":2400},{"$f":"K80","v":100},{"$f":"-PMT(disc_rate,AA80,Z80)","v":240.01741703569607}]
["ZAMEPHYDEXoth",{"$f":"VLOOKUP(A81,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEXoth"},null,"Electricity/Secondary","b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A81,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A81,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A81,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A81,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I81","v":0.4579976448860989},100,null,{"$f":"VLOOKUP($A81,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A81,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 132"},"HYD",null,null,1,{"$f":"IF(OR(MID(B81,3,1)=\"W\",MID(B81,3,1)=\"S\",MID(B81,3,1)=\"H\",MID(B81,3,1)=\"B\",MID(B81,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W81=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A81,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"IF(ISNA(VLOOKUP(D81&\"/\"&LEFT(A81,3),EnergyForms2,2,FALSE)),VLOOKUP(D81,EnergyForms,2,FALSE),VLOOKUP(D81&\"/\"&LEFT(A81,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A81,3)&MID(B81,3,3),MSG_Fueldata!$E$2:$E$209)/$G81","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A81,3)&MID(B81,3,3),MSG_Fueldata!$F$2:$F$209)/$G81","v":0},{"$f":"IF(AND(P81=\"DI\",MID(B81,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P81,VS!$D$11:$K$11))","v":2400},{"$f":"K81","v":100},{"$f":"-PMT(disc_rate,AA81,Z81)","v":240.01741703569607}]
[{"$f":"LEFT(A81,3)","v":"ZAM"},3,{"$f":"ROW()-B82-1","v":78}]
[]
["With country prefix","Zimbabwe",{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Refurb. Costs","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
["ZIMEPCOAEXPF",{"$f":"VLOOKUP(A86,'SAPP Thermal Existing'!$B$3:$Q$59,2,FALSE)","v":"EPCOAEXPF"},"Coal/Primary","Electricity/Secondary","a",1,{"$f":"VLOOKUP($A86,'SAPP Thermal Existing'!$B$3:$Q$59,8,FALSE)","v":0.3},{"$f":"VLOOKUP($A86,'SAPP Thermal Existing'!$B$3:$Q$59,12,FALSE)*8.76*CurAdj","v":11.860244930128692},{"$f":"1-VLOOKUP($A86,'SAPP Thermal Existing'!$B$3:$Q$59,15,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($A86,'SAPP Thermal Existing'!$B$3:$Q$59,16,FALSE)/I86","v":0.92800000000000005},100,{"$f":"'SAPP Thermal Existing'!R34*CurAdj","v":107.1664956050638},{"$f":"VLOOKUP($A86,'SAPP Thermal Existing'!$B$3:$Q$59,13,FALSE)*CurAdj","v":60.731253059389651},{"$f":"'SAPP Thermal Existing'!AM35","v":"  0 0 0 100 150 150 0"},{"$f":"'SAPP Thermal Existing'!U34","v":"2000 360"},"ST","Refurbishments of Hwange Coal",null,1,{"$f":"IF(OR(MID(B86,3,1)=\"W\",MID(B86,3,1)=\"S\",MID(B86,3,1)=\"H\",MID(B86,3,1)=\"B\",MID(B86,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(W86=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A86,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"VLOOKUP(C86,EnergyForms,2,FALSE)","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D86&\"/\"&LEFT(A86,3),EnergyForms2,2,FALSE)),VLOOKUP(D86,EnergyForms,2,FALSE),VLOOKUP(D86&\"/\"&LEFT(A86,3),EnergyForms2,2,FALSE))","v":"e-L"},0,0,{"$f":"IF(AND(P86=\"DI\",MID(B86,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P86,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K86","v":100},{"$f":"-PMT(disc_rate,AA86,Z86)","v":248.8846204906628}]
["ZIMEPHYDEX",{"$f":"VLOOKUP(A87,'SAPP Hydro Existing'!$B$4:$N$96,2,FALSE)","v":"EPHYDEX"},null,"Electricity/Secondary","a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A87,'SAPP Hydro Existing'!$B$4:$N$96,8,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($A87,'SAPP Hydro Existing'!$B$4:$N$96,11,FALSE)","v":0.98},{"$f":"IF(dryear,VLOOKUP($A87,'SAPP Hydro Existing'!$B$4:$N$96,13,FALSE),VLOOKUP($A87,'SAPP Hydro Existing'!$B$4:$N$96,12,FALSE))/I87","v":0.48721771813748332},100,null,{"$f":"VLOOKUP($A87,'SAPP Hydro Existing'!$B$4:$N$96,9,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"2000&\" \"&VLOOKUP($A87,'SAPP Hydro Existing'!$B$4:$N$96,5,FALSE)","v":"2000 750"},{"$f":"MID(B87,3,3)","v":"HYD"},null,null,1,{"$f":"IF(OR(MID(B87,3,1)=\"W\",MID(B87,3,1)=\"S\",MID(B87,3,1)=\"H\",MID(B87,3,1)=\"B\",MID(B87,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(W87=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A87,3),NameConvsw!$H$58:$H$70))","v":1},null,{"$f":"W86","v":"e-L"},0,0,{"$f":"IF(AND(P87=\"DI\",MID(B87,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,P87,VS!$D$11:$K$11))","v":2400},{"$f":"K87","v":100},{"$f":"-PMT(disc_rate,AA87,Z87)","v":240.01741703569607}]
[{"$f":"LEFT(A87,3)","v":"ZIM"},2,{"$f":"ROW()-B88-1","v":85}]

{"sheet":"adb_exist","index":10,"n_rows":130,"n_cols":6,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size"]
[{"$f":"adb_all!$B$1","v":"ZIM"},{"$f":"SUMIF(MSG_Exist!$A$6:$A$88,A2,MSG_Exist!$B$6:$B$88)","v":2},{"$f":"SUMIF(MSG_Exist!$A$6:$A$88,A2,MSG_Exist!$C$6:$C$88)","v":85},{"$f":"ROW(B19)-ROW(B3)","v":16}]
[{"$f":"A2","v":"ZIM"},"*"]
[{"$f":"C2","v":85},{"$f":"OFFSET(MSG_Exist!$B$1,A4,0)","v":"EPCOAEXPF"},{"$f":"VLOOKUP(A3&B4,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":"a"}]
[null,null,{"$f":"IF(E5=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E5=\"\",\"\",VLOOKUP($A3&$B4,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":"c-p"},{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":0.3}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":0.94799999999999995}]
[null,null,"pll","c",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":100}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":60.731000000000002}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":11.86}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":"2000 360"}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":0.92800000000000005}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":"  0 0 0 100 150 150 0"}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A3&B4=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A3&B4=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":1}]
[null,null,{"$f":"IF($F17=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F17=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F17=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D6,1)=\"d\",1,IF(LEFT(B4,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A3","v":"ZIM"},"*"]
[{"$f":"A4+1","v":86},{"$f":"OFFSET(MSG_Exist!$B$1,A20,0)","v":"EPHYDEX"},{"$f":"VLOOKUP(A19&B20,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":"a"}]
[null,null,{"$f":"IF(E21=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E21=\"\",\"\",VLOOKUP($A19&$B20,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":""},{"$f":"VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A19&$B20,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":1}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":0.98}]
[null,null,"pll","c",{"$f":"VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":100}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":9.3450000000000006}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":14.176}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":"2000 750"}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":0.48699999999999999}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A19&$B20,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A19&$B20,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A19&B20=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A19&B20=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":1}]
[null,null,{"$f":"IF($F33=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F33=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F33=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D22,1)=\"d\",1,IF(LEFT(B20,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A19","v":"ZIM"},"*"]
[{"$f":"A20+1","v":87},{"$f":"OFFSET(MSG_Exist!$B$1,A36,0)","v":2},{"$f":"VLOOKUP(A35&B36,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E37=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E37=\"\",\"\",VLOOKUP($A35&$B36,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A35&$B36,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A35&$B36,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A35&$B36,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A35&B36=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A35&B36=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,{"$f":"IF($F49=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F49=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F49=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D38,1)=\"d\",1,IF(LEFT(B36,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A35","v":"ZIM"},"*"]
[{"$f":"A36+1","v":88},{"$f":"OFFSET(MSG_Exist!$B$1,A52,0)","v":0},{"$f":"VLOOKUP(A51&B52,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E53=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E53=\"\",\"\",VLOOKUP($A51&$B52,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A51&$B52,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A51&$B52,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A51&$B52,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A51&B52=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A51&B52=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,{"$f":"IF($F65=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F65=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F65=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D54,1)=\"d\",1,IF(LEFT(B52,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A51","v":"ZIM"},"*"]
[{"$f":"A52+1","v":89},{"$f":"OFFSET(MSG_Exist!$B$1,A68,0)","v":0},{"$f":"VLOOKUP(A67&B68,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E69=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E69=\"\",\"\",VLOOKUP($A67&$B68,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A67&$B68,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A67&$B68,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A67&$B68,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A67&B68=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A67&B68=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,{"$f":"IF($F81=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F81=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F81=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D70,1)=\"d\",1,IF(LEFT(B68,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A67","v":"ZIM"},"*"]
[{"$f":"A68+1","v":90},{"$f":"OFFSET(MSG_Exist!$B$1,A84,0)","v":0},{"$f":"VLOOKUP(A83&B84,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E85=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E85=\"\",\"\",VLOOKUP($A83&$B84,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A83&$B84,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A83&$B84,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A83&$B84,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A83&B84=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A83&B84=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,{"$f":"IF($F97=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F97=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F97=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D86,1)=\"d\",1,IF(LEFT(B84,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A83","v":"ZIM"},"*"]
[{"$f":"A84+1","v":91},{"$f":"OFFSET(MSG_Exist!$B$1,A100,0)","v":0},{"$f":"VLOOKUP(A99&B100,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E101=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E101=\"\",\"\",VLOOKUP($A99&$B100,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A99&$B100,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A99&$B100,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A99&$B100,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A99&B100=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A99&B100=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,{"$f":"IF($F113=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F113=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F113=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D102,1)=\"d\",1,IF(LEFT(B100,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A99","v":"ZIM"},"*"]
[{"$f":"A100+1","v":92},{"$f":"OFFSET(MSG_Exist!$B$1,A116,0)","v":0},{"$f":"VLOOKUP(A115&B116,MSG_Exist!$A$6:$N$88,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E117=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E117=\"\",\"\",VLOOKUP($A115&$B116,MSG_Exist!$A$6:$V$88,MSG_Exist!V$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A115&$B116,MSG_Exist!$A$6:$W$88,MSG_Exist!W$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!O$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"VLOOKUP($A115&$B116,MSG_Exist!$A$6:$O$88,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A115&$B116,MSG_Exist!$A$6:$S$88,MSG_Exist!S$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A115&B116=MSG_Exist!$A$8:$A$104),MSG_Exist!$T$8:$T$104,MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A115&B116=MSG_Exist!$A$8:$A$104),MSG_Exist!$U$8:$U$104),3)","v":0}]
[null,null,{"$f":"IF($F129=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F129=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F129=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D118,1)=\"d\",1,IF(LEFT(B116,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]

{"sheet":"adb_exist2","index":11,"n_rows":132,"n_cols":1,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"adb_exist!B3","v":"*"}]
[{"$f":"adb_exist!B4&\" \"&adb_exist!C4","v":"EPCOAEXPF a"}]
[{"$f":"adb_exist!B5&\" \"&adb_exist!C5&\" \"&adb_exist!D5&\" \"&adb_exist!E5","v":" minp c-p 1"}]
[{"$f":"adb_exist!B6&\" \"&adb_exist!C6&\" \"&adb_exist!D6&\" \"&adb_exist!E6&\" \"&adb_exist!F6","v":" moutp e-L c 0.3"}]
[{"$f":"adb_exist!B7&\" \"&adb_exist!C7&\" \"&adb_exist!D7&\" \"&adb_exist!E7&\" \"&adb_exist!F7","v":" plf c 0.948 "}]
[{"$f":"adb_exist!B8&\" \"&adb_exist!C8&\" \"&adb_exist!D8&\" \"&adb_exist!E8&\" \"&adb_exist!F8","v":" pll c 100 "}]
[{"$f":"adb_exist!B9&\" \"&adb_exist!C9&\" \"&adb_exist!D9&\" \"&adb_exist!E9&\" \"&adb_exist!F9","v":" fom c 60.731 "}]
[{"$f":"adb_exist!B10&\" \"&adb_exist!C10&\" \"&adb_exist!D10&\" \"&adb_exist!E10&\" \"&adb_exist!F10","v":" vom c 11.86 "}]
[{"$f":"adb_exist!B11&\" \"&adb_exist!C11&\" \"&adb_exist!D11&\" \"&adb_exist!E11&\" \"&adb_exist!F11","v":" hisc 0 hc 2000 360"}]
[{"$f":"adb_exist!B12&\" \"&adb_exist!C12&\" \"&adb_exist!D12&\" \"&adb_exist!E12&\" \"&adb_exist!F12","v":" optm c 0.928 "}]
[{"$f":"adb_exist!B13&\" \"&adb_exist!C13&\" \"&adb_exist!D13&\" \"&adb_exist!E13&\" \"&adb_exist!F13","v":" bdc up ts   0 0 0 100 150 150 0"}]
[{"$f":"adb_exist!B14&\" \"&adb_exist!C14&\" \"&adb_exist!D14&\" \"&adb_exist!E14&\" \"&adb_exist!F14","v":" con1c RM:tin c 1"}]
[{"$f":"adb_exist!B15&\" \"&adb_exist!C15&\" \"&adb_exist!D15&\" \"&adb_exist!E15&\" \"&adb_exist!F15","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B16&\" \"&adb_exist!C16&\" \"&adb_exist!D16&\" \"&adb_exist!E16&\" \"&adb_exist!F16","v":" con1a DOM c 1"}]
[{"$f":"adb_exist!B17&\" \"&adb_exist!C17&\" \"&adb_exist!D17&\" \"&adb_exist!E17&\" \"&adb_exist!F17","v":"    "}]
[{"$f":"adb_exist!B18&\" \"&adb_exist!C18&\" \"&adb_exist!D18&\" \"&adb_exist!E18&\" \"&adb_exist!F18","v":"#    "}]
[{"$f":"adb_exist!B19&\" \"&adb_exist!C19&\" \"&adb_exist!D19&\" \"&adb_exist!E19&\" \"&adb_exist!F19","v":"*    "}]
[{"$f":"adb_exist!B20&\" \"&adb_exist!C20&\" \"&adb_exist!D20&\" \"&adb_exist!E20&\" \"&adb_exist!F20","v":"EPHYDEX a   "}]
[{"$f":"adb_exist!B21&\" \"&adb_exist!C21&\" \"&adb_exist!D21&\" \"&adb_exist!E21&\" \"&adb_exist!F21","v":"    "}]
[{"$f":"adb_exist!B22&\" \"&adb_exist!C22&\" \"&adb_exist!D22&\" \"&adb_exist!E22&\" \"&adb_exist!F22","v":" moutp e-L c 1"}]
[{"$f":"adb_exist!B23&\" \"&adb_exist!C23&\" \"&adb_exist!D23&\" \"&adb_exist!E23&\" \"&adb_exist!F23","v":" plf c 0.98 "}]
[{"$f":"adb_exist!B24&\" \"&adb_exist!C24&\" \"&adb_exist!D24&\" \"&adb_exist!E24&\" \"&adb_exist!F24","v":" pll c 100 "}]
[{"$f":"adb_exist!B25&\" \"&adb_exist!C25&\" \"&adb_exist!D25&\" \"&adb_exist!E25&\" \"&adb_exist!F25","v":" fom c 9.345 "}]
[{"$f":"adb_exist!B26&\" \"&adb_exist!C26&\" \"&adb_exist!D26&\" \"&adb_exist!E26&\" \"&adb_exist!F26","v":" vom c 14.176 "}]
[{"$f":"adb_exist!B27&\" \"&adb_exist!C27&\" \"&adb_exist!D27&\" \"&adb_exist!E27&\" \"&adb_exist!F27","v":" hisc 0 hc 2000 750"}]
[{"$f":"adb_exist!B28&\" \"&adb_exist!C28&\" \"&adb_exist!D28&\" \"&adb_exist!E28&\" \"&adb_exist!F28","v":" optm c 0.487 "}]
[{"$f":"adb_exist!B29&\" \"&adb_exist!C29&\" \"&adb_exist!D29&\" \"&adb_exist!E29&\" \"&adb_exist!F29","v":" bdc up ts 0"}]
[{"$f":"adb_exist!B30&\" \"&adb_exist!C30&\" \"&adb_exist!D30&\" \"&adb_exist!E30&\" \"&adb_exist!F30","v":" con1c RM:tin c 1"}]
[{"$f":"adb_exist!B31&\" \"&adb_exist!C31&\" \"&adb_exist!D31&\" \"&adb_exist!E31&\" \"&adb_exist!F31","v":" con1a RE c 1"}]
[{"$f":"adb_exist!B32&\" \"&adb_exist!C32&\" \"&adb_exist!D32&\" \"&adb_exist!E32&\" \"&adb_exist!F32","v":" con1a DOM c 1"}]
[{"$f":"adb_exist!B33&\" \"&adb_exist!C33&\" \"&adb_exist!D33&\" \"&adb_exist!E33&\" \"&adb_exist!F33","v":"    "}]
[{"$f":"adb_exist!B34&\" \"&adb_exist!C34&\" \"&adb_exist!D34&\" \"&adb_exist!E34&\" \"&adb_exist!F34","v":"#    "}]
[{"$f":"adb_exist!B35&\" \"&adb_exist!C35&\" \"&adb_exist!D35&\" \"&adb_exist!E35&\" \"&adb_exist!F35","v":"*    "}]
[{"$f":"adb_exist!B36&\" \"&adb_exist!C36&\" \"&adb_exist!D36&\" \"&adb_exist!E36&\" \"&adb_exist!F36","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B37&\" \"&adb_exist!C37&\" \"&adb_exist!D37&\" \"&adb_exist!E37&\" \"&adb_exist!F37","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B38&\" \"&adb_exist!C38&\" \"&adb_exist!D38&\" \"&adb_exist!E38&\" \"&adb_exist!F38","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B39&\" \"&adb_exist!C39&\" \"&adb_exist!D39&\" \"&adb_exist!E39&\" \"&adb_exist!F39","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B40&\" \"&adb_exist!C40&\" \"&adb_exist!D40&\" \"&adb_exist!E40&\" \"&adb_exist!F40","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B41&\" \"&adb_exist!C41&\" \"&adb_exist!D41&\" \"&adb_exist!E41&\" \"&adb_exist!F41","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B42&\" \"&adb_exist!C42&\" \"&adb_exist!D42&\" \"&adb_exist!E42&\" \"&adb_exist!F42","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B43&\" \"&adb_exist!C43&\" \"&adb_exist!D43&\" \"&adb_exist!E43&\" \"&adb_exist!F43","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B44&\" \"&adb_exist!C44&\" \"&adb_exist!D44&\" \"&adb_exist!E44&\" \"&adb_exist!F44","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B45&\" \"&adb_exist!C45&\" \"&adb_exist!D45&\" \"&adb_exist!E45&\" \"&adb_exist!F45","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B46&\" \"&adb_exist!C46&\" \"&adb_exist!D46&\" \"&adb_exist!E46&\" \"&adb_exist!F46","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B47&\" \"&adb_exist!C47&\" \"&adb_exist!D47&\" \"&adb_exist!E47&\" \"&adb_exist!F47","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B48&\" \"&adb_exist!C48&\" \"&adb_exist!D48&\" \"&adb_exist!E48&\" \"&adb_exist!F48","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B49&\" \"&adb_exist!C49&\" \"&adb_exist!D49&\" \"&adb_exist!E49&\" \"&adb_exist!F49","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B50&\" \"&adb_exist!C50&\" \"&adb_exist!D50&\" \"&adb_exist!E50&\" \"&adb_exist!F50","v":"#    "}]
[{"$f":"adb_exist!B51&\" \"&adb_exist!C51&\" \"&adb_exist!D51&\" \"&adb_exist!E51&\" \"&adb_exist!F51","v":"*    "}]
[{"$f":"adb_exist!B52&\" \"&adb_exist!C52&\" \"&adb_exist!D52&\" \"&adb_exist!E52&\" \"&adb_exist!F52","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B53&\" \"&adb_exist!C53&\" \"&adb_exist!D53&\" \"&adb_exist!E53&\" \"&adb_exist!F53","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B54&\" \"&adb_exist!C54&\" \"&adb_exist!D54&\" \"&adb_exist!E54&\" \"&adb_exist!F54","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B55&\" \"&adb_exist!C55&\" \"&adb_exist!D55&\" \"&adb_exist!E55&\" \"&adb_exist!F55","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B56&\" \"&adb_exist!C56&\" \"&adb_exist!D56&\" \"&adb_exist!E56&\" \"&adb_exist!F56","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B57&\" \"&adb_exist!C57&\" \"&adb_exist!D57&\" \"&adb_exist!E57&\" \"&adb_exist!F57","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B58&\" \"&adb_exist!C58&\" \"&adb_exist!D58&\" \"&adb_exist!E58&\" \"&adb_exist!F58","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B59&\" \"&adb_exist!C59&\" \"&adb_exist!D59&\" \"&adb_exist!E59&\" \"&adb_exist!F59","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B60&\" \"&adb_exist!C60&\" \"&adb_exist!D60&\" \"&adb_exist!E60&\" \"&adb_exist!F60","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B61&\" \"&adb_exist!C61&\" \"&adb_exist!D61&\" \"&adb_exist!E61&\" \"&adb_exist!F61","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B62&\" \"&adb_exist!C62&\" \"&adb_exist!D62&\" \"&adb_exist!E62&\" \"&adb_exist!F62","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B63&\" \"&adb_exist!C63&\" \"&adb_exist!D63&\" \"&adb_exist!E63&\" \"&adb_exist!F63","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B64&\" \"&adb_exist!C64&\" \"&adb_exist!D64&\" \"&adb_exist!E64&\" \"&adb_exist!F64","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B65&\" \"&adb_exist!C65&\" \"&adb_exist!D65&\" \"&adb_exist!E65&\" \"&adb_exist!F65","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B66&\" \"&adb_exist!C66&\" \"&adb_exist!D66&\" \"&adb_exist!E66&\" \"&adb_exist!F66","v":"#    "}]
[{"$f":"adb_exist!B67&\" \"&adb_exist!C67&\" \"&adb_exist!D67&\" \"&adb_exist!E67&\" \"&adb_exist!F67","v":"*    "}]
[{"$f":"adb_exist!B68&\" \"&adb_exist!C68&\" \"&adb_exist!D68&\" \"&adb_exist!E68&\" \"&adb_exist!F68","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B69&\" \"&adb_exist!C69&\" \"&adb_exist!D69&\" \"&adb_exist!E69&\" \"&adb_exist!F69","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B70&\" \"&adb_exist!C70&\" \"&adb_exist!D70&\" \"&adb_exist!E70&\" \"&adb_exist!F70","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B71&\" \"&adb_exist!C71&\" \"&adb_exist!D71&\" \"&adb_exist!E71&\" \"&adb_exist!F71","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B72&\" \"&adb_exist!C72&\" \"&adb_exist!D72&\" \"&adb_exist!E72&\" \"&adb_exist!F72","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B73&\" \"&adb_exist!C73&\" \"&adb_exist!D73&\" \"&adb_exist!E73&\" \"&adb_exist!F73","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B74&\" \"&adb_exist!C74&\" \"&adb_exist!D74&\" \"&adb_exist!E74&\" \"&adb_exist!F74","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B75&\" \"&adb_exist!C75&\" \"&adb_exist!D75&\" \"&adb_exist!E75&\" \"&adb_exist!F75","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B76&\" \"&adb_exist!C76&\" \"&adb_exist!D76&\" \"&adb_exist!E76&\" \"&adb_exist!F76","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B77&\" \"&adb_exist!C77&\" \"&adb_exist!D77&\" \"&adb_exist!E77&\" \"&adb_exist!F77","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B78&\" \"&adb_exist!C78&\" \"&adb_exist!D78&\" \"&adb_exist!E78&\" \"&adb_exist!F78","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B79&\" \"&adb_exist!C79&\" \"&adb_exist!D79&\" \"&adb_exist!E79&\" \"&adb_exist!F79","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B80&\" \"&adb_exist!C80&\" \"&adb_exist!D80&\" \"&adb_exist!E80&\" \"&adb_exist!F80","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B81&\" \"&adb_exist!C81&\" \"&adb_exist!D81&\" \"&adb_exist!E81&\" \"&adb_exist!F81","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B82&\" \"&adb_exist!C82&\" \"&adb_exist!D82&\" \"&adb_exist!E82&\" \"&adb_exist!F82","v":"#    "}]
[{"$f":"adb_exist!B83&\" \"&adb_exist!C83&\" \"&adb_exist!D83&\" \"&adb_exist!E83&\" \"&adb_exist!F83","v":"*    "}]
[{"$f":"adb_exist!B84&\" \"&adb_exist!C84&\" \"&adb_exist!D84&\" \"&adb_exist!E84&\" \"&adb_exist!F84","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B85&\" \"&adb_exist!C85&\" \"&adb_exist!D85&\" \"&adb_exist!E85&\" \"&adb_exist!F85","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B86&\" \"&adb_exist!C86&\" \"&adb_exist!D86&\" \"&adb_exist!E86&\" \"&adb_exist!F86","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B87&\" \"&adb_exist!C87&\" \"&adb_exist!D87&\" \"&adb_exist!E87&\" \"&adb_exist!F87","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B88&\" \"&adb_exist!C88&\" \"&adb_exist!D88&\" \"&adb_exist!E88&\" \"&adb_exist!F88","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B89&\" \"&adb_exist!C89&\" \"&adb_exist!D89&\" \"&adb_exist!E89&\" \"&adb_exist!F89","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B90&\" \"&adb_exist!C90&\" \"&adb_exist!D90&\" \"&adb_exist!E90&\" \"&adb_exist!F90","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B91&\" \"&adb_exist!C91&\" \"&adb_exist!D91&\" \"&adb_exist!E91&\" \"&adb_exist!F91","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B92&\" \"&adb_exist!C92&\" \"&adb_exist!D92&\" \"&adb_exist!E92&\" \"&adb_exist!F92","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B93&\" \"&adb_exist!C93&\" \"&adb_exist!D93&\" \"&adb_exist!E93&\" \"&adb_exist!F93","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B94&\" \"&adb_exist!C94&\" \"&adb_exist!D94&\" \"&adb_exist!E94&\" \"&adb_exist!F94","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B95&\" \"&adb_exist!C95&\" \"&adb_exist!D95&\" \"&adb_exist!E95&\" \"&adb_exist!F95","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B96&\" \"&adb_exist!C96&\" \"&adb_exist!D96&\" \"&adb_exist!E96&\" \"&adb_exist!F96","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B97&\" \"&adb_exist!C97&\" \"&adb_exist!D97&\" \"&adb_exist!E97&\" \"&adb_exist!F97","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B98&\" \"&adb_exist!C98&\" \"&adb_exist!D98&\" \"&adb_exist!E98&\" \"&adb_exist!F98","v":"#    "}]
[{"$f":"adb_exist!B99&\" \"&adb_exist!C99&\" \"&adb_exist!D99&\" \"&adb_exist!E99&\" \"&adb_exist!F99","v":"*    "}]
[{"$f":"adb_exist!B100&\" \"&adb_exist!C100&\" \"&adb_exist!D100&\" \"&adb_exist!E100&\" \"&adb_exist!F100","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B101&\" \"&adb_exist!C101&\" \"&adb_exist!D101&\" \"&adb_exist!E101&\" \"&adb_exist!F101","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B102&\" \"&adb_exist!C102&\" \"&adb_exist!D102&\" \"&adb_exist!E102&\" \"&adb_exist!F102","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B103&\" \"&adb_exist!C103&\" \"&adb_exist!D103&\" \"&adb_exist!E103&\" \"&adb_exist!F103","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B104&\" \"&adb_exist!C104&\" \"&adb_exist!D104&\" \"&adb_exist!E104&\" \"&adb_exist!F104","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B105&\" \"&adb_exist!C105&\" \"&adb_exist!D105&\" \"&adb_exist!E105&\" \"&adb_exist!F105","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B106&\" \"&adb_exist!C106&\" \"&adb_exist!D106&\" \"&adb_exist!E106&\" \"&adb_exist!F106","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B107&\" \"&adb_exist!C107&\" \"&adb_exist!D107&\" \"&adb_exist!E107&\" \"&adb_exist!F107","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B108&\" \"&adb_exist!C108&\" \"&adb_exist!D108&\" \"&adb_exist!E108&\" \"&adb_exist!F108","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B109&\" \"&adb_exist!C109&\" \"&adb_exist!D109&\" \"&adb_exist!E109&\" \"&adb_exist!F109","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B110&\" \"&adb_exist!C110&\" \"&adb_exist!D110&\" \"&adb_exist!E110&\" \"&adb_exist!F110","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B111&\" \"&adb_exist!C111&\" \"&adb_exist!D111&\" \"&adb_exist!E111&\" \"&adb_exist!F111","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B112&\" \"&adb_exist!C112&\" \"&adb_exist!D112&\" \"&adb_exist!E112&\" \"&adb_exist!F112","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B113&\" \"&adb_exist!C113&\" \"&adb_exist!D113&\" \"&adb_exist!E113&\" \"&adb_exist!F113","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B114&\" \"&adb_exist!C114&\" \"&adb_exist!D114&\" \"&adb_exist!E114&\" \"&adb_exist!F114","v":"#    "}]
[{"$f":"adb_exist!B115&\" \"&adb_exist!C115&\" \"&adb_exist!D115&\" \"&adb_exist!E115&\" \"&adb_exist!F115","v":"*    "}]
[{"$f":"adb_exist!B116&\" \"&adb_exist!C116&\" \"&adb_exist!D116&\" \"&adb_exist!E116&\" \"&adb_exist!F116","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B117&\" \"&adb_exist!C117&\" \"&adb_exist!D117&\" \"&adb_exist!E117&\" \"&adb_exist!F117","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B118&\" \"&adb_exist!C118&\" \"&adb_exist!D118&\" \"&adb_exist!E118&\" \"&adb_exist!F118","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B119&\" \"&adb_exist!C119&\" \"&adb_exist!D119&\" \"&adb_exist!E119&\" \"&adb_exist!F119","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B120&\" \"&adb_exist!C120&\" \"&adb_exist!D120&\" \"&adb_exist!E120&\" \"&adb_exist!F120","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B121&\" \"&adb_exist!C121&\" \"&adb_exist!D121&\" \"&adb_exist!E121&\" \"&adb_exist!F121","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B122&\" \"&adb_exist!C122&\" \"&adb_exist!D122&\" \"&adb_exist!E122&\" \"&adb_exist!F122","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B123&\" \"&adb_exist!C123&\" \"&adb_exist!D123&\" \"&adb_exist!E123&\" \"&adb_exist!F123","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B124&\" \"&adb_exist!C124&\" \"&adb_exist!D124&\" \"&adb_exist!E124&\" \"&adb_exist!F124","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B125&\" \"&adb_exist!C125&\" \"&adb_exist!D125&\" \"&adb_exist!E125&\" \"&adb_exist!F125","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B126&\" \"&adb_exist!C126&\" \"&adb_exist!D126&\" \"&adb_exist!E126&\" \"&adb_exist!F126","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B127&\" \"&adb_exist!C127&\" \"&adb_exist!D127&\" \"&adb_exist!E127&\" \"&adb_exist!F127","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B128&\" \"&adb_exist!C128&\" \"&adb_exist!D128&\" \"&adb_exist!E128&\" \"&adb_exist!F128","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B129&\" \"&adb_exist!C129&\" \"&adb_exist!D129&\" \"&adb_exist!E129&\" \"&adb_exist!F129","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B130&\" \"&adb_exist!C130&\" \"&adb_exist!D130&\" \"&adb_exist!E130&\" \"&adb_exist!F130","v":"#    "}]
[{"$f":"adb_exist!B131&\" \"&adb_exist!C131&\" \"&adb_exist!D131&\" \"&adb_exist!E131&\" \"&adb_exist!F131","v":"    "}]
[{"$f":"adb_exist!B132&\" \"&adb_exist!C132&\" \"&adb_exist!D132&\" \"&adb_exist!E132&\" \"&adb_exist!F132","v":"    "}]
[{"$f":"adb_exist!B133&\" \"&adb_exist!C133&\" \"&adb_exist!D133&\" \"&adb_exist!E133&\" \"&adb_exist!F133","v":"    "}]

{"sheet":"Oper therm SiteSpec","index":12,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,"Name","Unit Net Capacity","Unit Min. Net Capacity","# of Units","Plant Net Capacity","Heat Rate @ Max Capacity","Heat Rate @ Min Capacity","Fuel","Fixed Fuel Cost","Incremental Fuel Cost","Variable O&M Cost","Fixed O&M Cost","Planned Maintenance Rate","Forced Outage Rate"]
[null,null,"MW","MW",null,"MW","kJ/kWh","kJ/kWh",null,"US$/kW/yr","US$/GJ","US$/MWh","US$/kW/yr"]
[null,"South Africa",2,{"$f":"C3+1","v":3},{"$f":"D3+1","v":4},5,6,7,8,9,10,11,12,13,14]
[null,"CF (Dry with FGD)",642,435,6,3852,9730,10022,"Coal",32.950000000000003,0.2,0.96,20,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Angola"]
[null,"Benguela Thermal",83,42,1,83,10909,12873,"Distillate",0,12.14,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2]
[null,"Botswana"]
[null,"Morupule B coal",150,100,8,1200,10865,11191,"Coal",0,0.48,4.18,38,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Mmamabula coal",810,435,3,2430,9730,10022,"Coal",32.950000000000003,0.2,0.96,20,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Malawi  "]
[null,"Lilongwe",20,10,1,20,12142,13398,"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2]
[null,"Mzuzu",6,3,1,6,12142,13398,"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2]
[null,"Blantyre",10,5,1,10,12142,13398,"Distillate",0,12.14,3,0.8,0.15,5.7700000000000001E-2]
[null,"Mozambique"]
[null,"Temane (Aggreko) gas",375,188,2,750,6792,8015,"Nat gas",0,2,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2]
[null,"Moatize coal",500,269,3,1500,9730,10022,"Coal",0,0.36,0.96,19.97,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Namibia  "]
[null,"Kudu gas",387,50,2,774,6792,8200,"Nat gas",40,2.46,1.64,0,0.02,0.04]
[null,"Walvis coal",200,107,2,400,9730,10022,"Coal",0,0.4,0.96,19.97,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Swaziland"]
[null,"Lubombo coal",500,269,2,1000,9730,10022,"Coal",42.84,0.26,0.96,20,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Tanzania"]
[null,"Mchuchuma coal",200,107,2,400,10865,11191,"Coal",0,1.19,4.18,38.32,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Kiwira coal",50,27,4,200,12000,12360,"Coal",0,1.19,7.4,56.67,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Kinyerezi gas",100,50,2,200,8500,10030,"Nat gas",0,2,1.45,24.01,8.7300000000000003E-2,6.4600000000000005E-2]
[null,"Ubungo - Wartsila",50,25,2,100,12000,14160,"Nat gas",0,2,5.35,4.8600000000000003,2.0299999999999999E-2,2.1100000000000001E-2]
[null,"Zimbabwe"]
[null,"Hwange 7-8 coal",300,161,2,600,9730,10022,"Coal",0,0.64,0.96,19.97,7.1999999999999995E-2,5.1700000000000003E-2]
[null,"Lupane gas",150,75,2,300,6792,8015,"Methane",0,2,1.45,24.01,8.7300000000000003E-2,6.4600000000000005E-2]
[null,"Gokwe North coal",350,188,4,1400,9730,10022,"Coal",0,0.64,0.96,19.97,7.1999999999999995E-2,5.1700000000000003E-2]

{"sheet":"Oper hydro SiteSpec","index":13,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,"Plant Name","Unit Net Capacity","Number of Units","Plant Net Capacity","Average Generation","Dry Year Generation","Variable O&M Cost","Fixed O&M Cost","Planned Maintenance Rate","Forced Outage Rate","Capacity Factor/ Efficiency (for Pumped Storage)","Capacity Factor dry year)"]
[null,null,"MW",null,"MW","GWh","GWh","US$/MWh","US$/kW/yr"]
[null,"South Africa",2,{"$f":"C3+1","v":3},{"$f":"D3+1","v":4},5,6,7,8,9,10,11,12]
[null,"Pumped-Storage",333,3,999,"N/A","N/A",1.51,8.6999999999999993,4.5900000000000003E-2,4.5900000000000003E-2,0.76]
["ANG","Angola",null,null,{"$f":"SUM(E6:E9)","v":580},{"$f":"SUM(F6:F9)","v":2063},{"$f":"SUM(G6:G9)","v":1362}]
[null,"Capanda II hydro",130,2,260,900,594,1.51,8.7200000000000006,0.15,0.05,{"$f":"F6/(E6*8.76)","v":0.39515279241306639},{"$f":"G6/(E6*8.76)","v":0.26080084299262385},null,null,{"$f":"26400/(6580*8.76)","v":0.45800891035516511},{"$f":"72303/(18267*8.76)","v":0.45184031988217399}]
[null,"Cambambe II hydro",130,2,260,900,594,1.51,8.7200000000000006,0.15,0.05,{"$f":"F7/(E7*8.76)","v":0.39515279241306639},{"$f":"G7/(E7*8.76)","v":0.26080084299262385}]
[null,"Kuanza Basin"]
[null,"Gove hydro",20,3,60,263,174,1.51,8.7200000000000006,0.15,0.05,{"$f":"F9/(E9*8.76)","v":0.50038051750380519},{"$f":"G9/(E9*8.76)","v":0.33105022831050229}]
["DRC","Democratic Republic of Congo",null,null,{"$f":"SUM(E11:E13)","v":9740},{"$f":"SUM(F11:F13)","v":63676},{"$f":"SUM(G11:G13)","v":49941.142857142855}]
[null,"Busanga hydro",60,4,240,1261,989,1.51,8.7200000000000006,0.05,0.02,{"$f":"F11/(E11*8.76)","v":0.59979071537290718},{"$f":"G11/(E11*8.76)","v":0.47041476407914762}]
[null,"Inga 3 hydro",250,14,3500,22995,18035,1.51,8.7200000000000006,0.05,0.02,{"$f":"F12/(E12*8.76)","v":0.75},{"$f":"G12/(E12*8.76)","v":0.58822570123939988}]
[null,"Grand Inga",null,null,6000,{"$f":"E13*L13*8.76","v":39420},{"$f":"E13*M13*8.76","v":30917.142857142855},null,null,null,null,{"$f":"L12","v":0.75},{"$f":"M12","v":0.58822570123939988}]
["LES","Lesotho",null,null,{"$f":"SUM(E15:E16)","v":190},{"$f":"SUM(F15:F16)","v":500},{"$f":"SUM(G15:G16)","v":330}]
[null,"Muela 2 hydro",37,3,110,90,59,1.51,8.7200000000000006,0.05,0.02,{"$f":"F15/(E15*8.76)","v":9.3399750933997508E-2},{"$f":"G15/(E15*8.76)","v":6.1228725612287253E-2}]
[null,"Oxbow hydro",40,2,80,410,271,1.51,8.7200000000000006,0.05,0.02,{"$f":"F16/(E16*8.76)","v":0.58504566210045661},{"$f":"G16/(E16*8.76)","v":0.38670091324200917}]
["MAL","Malawi",null,null,{"$f":"SUM(E18:E22)","v":1004},{"$f":"SUM(F18:F22)","v":4885},{"$f":"SUM(G18:G22)","v":3224}]
[null,"Kapichira II hydro",32,2,64,213,141,1.51,8.7200000000000006,0.05,0.02,{"$f":"F18/(E18*8.76)","v":0.37992294520547948},{"$f":"G18/(E18*8.76)","v":0.25149828767123289}]
[null,"Songwe hydro",49,7,340,1352,892,1.51,8.7200000000000006,0.05,0.02,{"$f":"F19/(E19*8.76)","v":0.45393499865699705},{"$f":"G19/(E19*8.76)","v":0.29948965887724954}]
[null,"Fufu hydro",50,2,100,570,376,1.51,8.7200000000000006,0.05,0.02,{"$f":"F20/(E20*8.76)","v":0.65068493150684936},{"$f":"G20/(E20*8.76)","v":0.42922374429223742}]
[null,"Kholombizo hydro",60,4,240,1500,990,1.51,8.7200000000000006,0.05,0.02,{"$f":"F21/(E21*8.76)","v":0.7134703196347032},{"$f":"G21/(E21*8.76)","v":0.4708904109589041}]
[null,"Mpatamanga hydro",65,4,260,1250,825,1.51,8.7200000000000006,0.05,0.02,{"$f":"F22/(E22*8.76)","v":0.54882332279592561},{"$f":"G22/(E22*8.76)","v":0.36222339304531087}]
["MOZ","Mozambique",null,null,{"$f":"SUM(E24:E27)","v":2369},{"$f":"SUM(F24:F27)","v":12678},{"$f":"SUM(G24:G27)","v":7680}]
[null,"Massingir hydro",20,2,40,123,75,1.51,8.7200000000000006,0.05,0.02,{"$f":"F24/(E24*8.76)","v":0.35102739726027399},{"$f":"G24/(E24*8.76)","v":0.21404109589041098}]
[null,"Quedas & Ocua hydro",30,6,179,650,352,1.51,8.7200000000000006,0.05,0.02,{"$f":"F25/(E25*8.76)","v":0.41453024157547003},{"$f":"G25/(E25*8.76)","v":0.22448406928394685}]
[null,"Mphanda Nkuwa hydro",325,4,1300,9070,7253,1.51,8.7200000000000006,0.05,0.02,{"$f":"F26/(E26*8.76)","v":0.79645240604144718},{"$f":"G26/(E26*8.76)","v":0.63689848963821571}]
[null,"HCB North Bank hydro",283,3,850,2835,0,1.51,8.7200000000000006,0.05,0.02,{"$f":"F27/(E27*8.76)","v":0.38074133763094281},{"$f":"G27/(E27*8.76)","v":0}]
["NAM","Namibia",null,null,{"$f":"SUM(E29)","v":360},{"$f":"SUM(F29)","v":1724},{"$f":"SUM(G29)","v":1138}]
[null,"Baynes hydro",90,4,360,1724,1138,1.51,8.7200000000000006,0.05,0.02,{"$f":"F29/(E29*8.76)","v":0.54667681380010147},{"$f":"G29/(E29*8.76)","v":0.36085743277524102}]
["SWA","Swaziland",null,null,{"$f":"SUM(E31)","v":20},{"$f":"SUM(F31)","v":77},{"$f":"SUM(G31)","v":51}]
[null,"Maguga hydro",10,2,20,77,51,1.51,8.7200000000000006,0.05,0.02,{"$f":"F31/(E31*8.76)","v":0.43949771689497719},{"$f":"G31/(E31*8.76)","v":0.2910958904109589}]
["TAN","Tanzania",null,null,{"$f":"SUM(E33:E34)","v":580},{"$f":"SUM(F33:F34)","v":2825},{"$f":"SUM(G33:G34)","v":1865}]
[null,"Ruhudji",90,4,358,1800,1188,1.51,8.7200000000000006,0.05,0.02,{"$f":"F33/(E33*8.76)","v":0.5739649498737277},{"$f":"G33/(E33*8.76)","v":0.37881686691666028}]
[null,"Rumakali",74,3,222,1025,677,1.51,8.7200000000000006,0.05,0.02,{"$f":"F34/(E34*8.76)","v":0.52706816405446544},{"$f":"G34/(E34*8.76)","v":0.34812209469743716}]
["ZAM","Zambia",null,null,{"$f":"SUM(E36:E40)","v":2250},{"$f":"SUM(F36:F40)","v":11836},{"$f":"SUM(G36:G40)","v":9067}]
[null,"Kariba North Extension hydro",180,2,360,1183,928,1.51,8.7200000000000006,0.05,0.02,{"$f":"F36/(E36*8.76)","v":0.37512683916793504},{"$f":"G36/(E36*8.76)","v":0.29426686960933535}]
[null,"Kafue Gorge Lower hydro",150,5,750,3000,2330,1.51,8.7200000000000006,0.05,0.02,{"$f":"F37/(E37*8.76)","v":0.45662100456621002},{"$f":"G37/(E37*8.76)","v":0.35464231354642312}]
[null,"Batoka Gorge hydro",200,4,800,6097,4782,1.51,8.7200000000000006,0.05,0.02,{"$f":"F38/(E38*8.76)","v":0.87000570776255703},{"$f":"G38/(E38*8.76)","v":0.68236301369863017}]
[null,"Itezhi-Tezhi hydro",60,2,120,676,446,1.51,8.7200000000000006,0.05,0.02,{"$f":"F39/(E39*8.76)","v":0.64307458143074581},{"$f":"G39/(E39*8.76)","v":0.42427701674277013}]
[null,"Kalungwishi hydro",55,4,220,880,581,1.51,8.7200000000000006,0.05,0.02,{"$f":"F40/(E40*8.76)","v":0.45662100456621002},{"$f":"G40/(E40*8.76)","v":0.30147364051473641}]
["ZIM","Zimbabwe",null,null,{"$f":"SUM(E42:E44)","v":1100},{"$f":"SUM(F42:F44)","v":7280},{"$f":"SUM(G42:G44)","v":5710}]
[null,"Kariba South Extension hydro",150,2,300,1183,928,1.51,8.7200000000000006,0.05,0.02,{"$f":"F42/(E42*8.76)","v":0.45015220700152209},{"$f":"G42/(E42*8.76)","v":0.35312024353120242}]
[null,"Batoka Gorge hydro",200,4,800,6097,4782,1.51,8.7200000000000006,0.05,0.02,{"$f":"F43/(E43*8.76)","v":0.87000570776255703},{"$f":"G43/(E43*8.76)","v":0.68236301369863017}]

{"sheet":"SiteSpecific_data","index":14,"n_rows":85,"n_cols":40,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["Thermal column indices",null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(M4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":6},null,{"$f":"HLOOKUP(O4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":8},{"$f":"HLOOKUP(P4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":9},{"$f":"HLOOKUP(Q4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":10},{"$f":"HLOOKUP(R4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":11},{"$f":"HLOOKUP(S4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":12},{"$f":"HLOOKUP(T4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":13},{"$f":"HLOOKUP(U4,'Oper therm SiteSpec'!$C$1:$O$3,3,FALSE)","v":14}]
["Hydro column indices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,9,10,11,null,null,null,null,null,null,"Update based on SADC MoU SAPP priority Projects July 2012"]
[null,1,{"$f":"B3+1","v":2},{"$f":"C3+1","v":3},4,5,6,7,8,9,10,{"$f":"K3+1","v":11},12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["Project Name","MESSAGE name","Type: Hydro/ Thermal","Committed?","Capacity","Max annual build rate","Total Overnight Capital Cost","Overnight Capital Cost","Plant type","PV/overnight ratio","PV Investment Costs","First year project can be operational","Heat Rate @ Max Capacity","Efficiency","Fuel","Fixed Fuel Cost","Incremental Fuel Cost","Variable O&M Cost","Fixed O&M Cost","Planned Maintenance Rate","Forced Outage Rate","Capacity Factor","Life","First year","bdc (fx)","bdc(up)","Project name"]
["Site Specific Provided by SAPP",null,null,null,"MW","MW/yr","M$","$/kW",null,null,"$/kW",null,"kJ/kWh",null,null,"US$/kW/yr","US$/GJ","US$/MWh","US$/kW/yr",null,null,null,null,null,null,null,null,2010,{"$f":"AB5+1","v":2011},{"$f":"AC5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
["Angola",null,null,{"$f":"SUMIF($C7:$C16,\"H\",$E7:$E16)","v":6735},{"$f":"SUMIF($C7:$C16,\"T\",$E7:$E16)","v":288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C7:C16=\"H\"),E7:E16,V7:V16)*8.76","v":15469.961538461541}]
[{"$f":"'Oper therm SiteSpec'!B6","v":"Benguela Thermal"},"EPODSNCOCben","T","Yes",83,{"$f":"IF(E7<1000,E7,IF(E7>3000,E7/3,E7/2))","v":83},58,701,"Open-Cycle Gas Turbine diesel",{"$f":"VLOOKUP(I7,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0305},{"$f":"J7*H7","v":722.38049999999998},2010,{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":10909},{"$f":"1/(M7/3600)","v":0.33000275002291685},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Distillate"},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":12.14},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":4.18},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":19},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.0800000000000002E-2},{"$f":"VLOOKUP($A7,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":7.3099999999999998E-2},{"$f":"(1-T7)*(1-U7)","v":0.86127548000000009},{"$f":"VLOOKUP(I7,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},{"$f":"IF(D7<>\"yes\",L7,\"\")","v":""},{"$f":"IF(D7=\"yes\",AB7&\" \"&AC7&\" \"&AD7&\" \"&AE7&\" \"&AF7&\" \"&AG7&\" \"&AH7&\" \"&AI7&\" \"&AJ7&\" \"&AK7&\" \"&AL7&\" \"&AM7&\" \"&AN7,\"\")","v":"83 0 0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(D7<>\"yes\",F7,\"\")","v":""},{"$f":"A7","v":"Benguela Thermal"},{"$f":"IF(AB$5=$L7,$F7,IF(AB$5>$L7,MIN($F7,$E7-SUM(AA7:$AB7)),0))","v":83},{"$f":"IF(AC$5=$L7,$F7,IF(AC$5>$L7,MIN($F7,$E7-SUM(AB7:$AB7)),0))","v":0},{"$f":"IF(AD$5=$L7,$F7,IF(AD$5>$L7,MIN($F7,$E7-SUM($AB7:AC7)),0))","v":0},{"$f":"IF(AE$5=$L7,$F7,IF(AE$5>$L7,MIN($F7,$E7-SUM($AB7:AD7)),0))","v":0},{"$f":"IF(AF$5=$L7,$F7,IF(AF$5>$L7,MIN($F7,$E7-SUM($AB7:AE7)),0))","v":0},{"$f":"IF(AG$5=$L7,$F7,IF(AG$5>$L7,MIN($F7,$E7-SUM($AB7:AF7)),0))","v":0},{"$f":"IF(AH$5=$L7,$F7,IF(AH$5>$L7,MIN($F7,$E7-SUM($AB7:AG7)),0))","v":0},{"$f":"IF(AI$5=$L7,$F7,IF(AI$5>$L7,MIN($F7,$E7-SUM($AB7:AH7)),0))","v":0},{"$f":"IF(AJ$5=$L7,$F7,IF(AJ$5>$L7,MIN($F7,$E7-SUM($AB7:AI7)),0))","v":0},{"$f":"IF(AK$5=$L7,$F7,IF(AK$5>$L7,MIN($F7,$E7-SUM($AB7:AJ7)),0))","v":0},{"$f":"IF(AL$5=$L7,$F7,IF(AL$5>$L7,MIN($F7,$E7-SUM($AB7:AK7)),0))","v":0},{"$f":"IF(AM$5=$L7,$F7,IF(AM$5>$L7,MIN($F7,$E7-SUM($AB7:AL7)),0))","v":0},{"$f":"IF(AN$5=$L7,$F7,IF(AN$5>$L7,MIN($F7,$E7-SUM($AB7:AM7)),0))","v":0}]
["TG-40","EPODSNUOCt40","T",null,80,{"$f":"IF(E8<1000,E8,IF(E8>3000,E8/3,E8/2))","v":80},51,640,"Open-Cycle Gas Turbine diesel",{"$f":"VLOOKUP(I8,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0305},{"$f":"J8*H8","v":659.52},2010,{"$f":"M7","v":10909},{"$f":"N7","v":0.33000275002291685},"Distillate",0,12.14,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2,0.86127548000000009,{"$f":"VLOOKUP(I8,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},2010,"",80,{"$f":"A8","v":"TG-40"},{"$f":"IF(AB$5=$L8,$F8,IF(AB$5>$L8,MIN($F8,$E8-SUM(AA8:$AB8)),0))","v":80},{"$f":"IF(AC$5=$L8,$F8,IF(AC$5>$L8,MIN($F8,$E8-SUM(AB8:$AB8)),0))","v":0},{"$f":"IF(AD$5=$L8,$F8,IF(AD$5>$L8,MIN($F8,$E8-SUM($AB8:AC8)),0))","v":0},{"$f":"IF(AE$5=$L8,$F8,IF(AE$5>$L8,MIN($F8,$E8-SUM($AB8:AD8)),0))","v":0},{"$f":"IF(AF$5=$L8,$F8,IF(AF$5>$L8,MIN($F8,$E8-SUM($AB8:AE8)),0))","v":0},{"$f":"IF(AG$5=$L8,$F8,IF(AG$5>$L8,MIN($F8,$E8-SUM($AB8:AF8)),0))","v":0},{"$f":"IF(AH$5=$L8,$F8,IF(AH$5>$L8,MIN($F8,$E8-SUM($AB8:AG8)),0))","v":0},{"$f":"IF(AI$5=$L8,$F8,IF(AI$5>$L8,MIN($F8,$E8-SUM($AB8:AH8)),0))","v":0},{"$f":"IF(AJ$5=$L8,$F8,IF(AJ$5>$L8,MIN($F8,$E8-SUM($AB8:AI8)),0))","v":0},{"$f":"IF(AK$5=$L8,$F8,IF(AK$5>$L8,MIN($F8,$E8-SUM($AB8:AJ8)),0))","v":0},{"$f":"IF(AL$5=$L8,$F8,IF(AL$5>$L8,MIN($F8,$E8-SUM($AB8:AK8)),0))","v":0},{"$f":"IF(AM$5=$L8,$F8,IF(AM$5>$L8,MIN($F8,$E8-SUM($AB8:AL8)),0))","v":0},{"$f":"IF(AN$5=$L8,$F8,IF(AN$5>$L8,MIN($F8,$E8-SUM($AB8:AM8)),0))","v":0}]
["TG-60","EPODSNUOCt60","T",null,60,60,33,550,"Open-Cycle Gas Turbine diesel",{"$f":"VLOOKUP(I9,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0305},566.77499999999998,2010,{"$f":"M8","v":10909},0.33000275002291685,"Distillate",0,12.14,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2,0.86127548000000009,{"$f":"VLOOKUP(I9,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},2010,"",60,"TG-60",{"$f":"IF(AB$5=$L9,$F9,IF(AB$5>$L9,MIN($F9,$E9-SUM(AA9:$AB9)),0))","v":60},{"$f":"IF(AC$5=$L9,$F9,IF(AC$5>$L9,MIN($F9,$E9-SUM(AB9:$AB9)),0))","v":0},{"$f":"IF(AD$5=$L9,$F9,IF(AD$5>$L9,MIN($F9,$E9-SUM($AB9:AC9)),0))","v":0},{"$f":"IF(AE$5=$L9,$F9,IF(AE$5>$L9,MIN($F9,$E9-SUM($AB9:AD9)),0))","v":0},{"$f":"IF(AF$5=$L9,$F9,IF(AF$5>$L9,MIN($F9,$E9-SUM($AB9:AE9)),0))","v":0},{"$f":"IF(AG$5=$L9,$F9,IF(AG$5>$L9,MIN($F9,$E9-SUM($AB9:AF9)),0))","v":0},{"$f":"IF(AH$5=$L9,$F9,IF(AH$5>$L9,MIN($F9,$E9-SUM($AB9:AG9)),0))","v":0},{"$f":"IF(AI$5=$L9,$F9,IF(AI$5>$L9,MIN($F9,$E9-SUM($AB9:AH9)),0))","v":0},{"$f":"IF(AJ$5=$L9,$F9,IF(AJ$5>$L9,MIN($F9,$E9-SUM($AB9:AI9)),0))","v":0},{"$f":"IF(AK$5=$L9,$F9,IF(AK$5>$L9,MIN($F9,$E9-SUM($AB9:AJ9)),0))","v":0},{"$f":"IF(AL$5=$L9,$F9,IF(AL$5>$L9,MIN($F9,$E9-SUM($AB9:AK9)),0))","v":0},{"$f":"IF(AM$5=$L9,$F9,IF(AM$5>$L9,MIN($F9,$E9-SUM($AB9:AL9)),0))","v":0},{"$f":"IF(AN$5=$L9,$F9,IF(AN$5>$L9,MIN($F9,$E9-SUM($AB9:AM9)),0))","v":0}]
["TG-20","EPODSNCOCt20","T","Yes",20,20,16,820,"Open-Cycle Gas Turbine diesel",{"$f":"VLOOKUP(I10,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0305},845.01,2010,{"$f":"M9","v":10909},0.33000275002291685,"Distillate",0,12.14,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2,0.86127548000000009,{"$f":"VLOOKUP(I10,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},"","20 0 0 0 0 0 0 0 0 0 0 0 0","","TG-20",{"$f":"IF(AB$5=$L10,$F10,IF(AB$5>$L10,MIN($F10,$E10-SUM(AA10:$AB10)),0))","v":20},{"$f":"IF(AC$5=$L10,$F10,IF(AC$5>$L10,MIN($F10,$E10-SUM(AB10:$AB10)),0))","v":0},{"$f":"IF(AD$5=$L10,$F10,IF(AD$5>$L10,MIN($F10,$E10-SUM($AB10:AC10)),0))","v":0},{"$f":"IF(AE$5=$L10,$F10,IF(AE$5>$L10,MIN($F10,$E10-SUM($AB10:AD10)),0))","v":0},{"$f":"IF(AF$5=$L10,$F10,IF(AF$5>$L10,MIN($F10,$E10-SUM($AB10:AE10)),0))","v":0},{"$f":"IF(AG$5=$L10,$F10,IF(AG$5>$L10,MIN($F10,$E10-SUM($AB10:AF10)),0))","v":0},{"$f":"IF(AH$5=$L10,$F10,IF(AH$5>$L10,MIN($F10,$E10-SUM($AB10:AG10)),0))","v":0},{"$f":"IF(AI$5=$L10,$F10,IF(AI$5>$L10,MIN($F10,$E10-SUM($AB10:AH10)),0))","v":0},{"$f":"IF(AJ$5=$L10,$F10,IF(AJ$5>$L10,MIN($F10,$E10-SUM($AB10:AI10)),0))","v":0},{"$f":"IF(AK$5=$L10,$F10,IF(AK$5>$L10,MIN($F10,$E10-SUM($AB10:AJ10)),0))","v":0},{"$f":"IF(AL$5=$L10,$F10,IF(AL$5>$L10,MIN($F10,$E10-SUM($AB10:AK10)),0))","v":0},{"$f":"IF(AM$5=$L10,$F10,IF(AM$5>$L10,MIN($F10,$E10-SUM($AB10:AL10)),0))","v":0},{"$f":"IF(AN$5=$L10,$F10,IF(AN$5>$L10,MIN($F10,$E10-SUM($AB10:AM10)),0))","v":0}]
["TG-12.5","EPODSNCOCt12","T","Yes",38,38,34,900,"Open-Cycle Gas Turbine diesel",{"$f":"VLOOKUP(I11,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0305},927.44999999999993,2010,{"$f":"M10","v":10909},0.33000275002291685,"Distillate",0,12.14,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2,0.86127548000000009,{"$f":"VLOOKUP(I11,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},"","38 0 0 0 0 0 0 0 0 0 0 0 0","","TG-12.5",{"$f":"IF(AB$5=$L11,$F11,IF(AB$5>$L11,MIN($F11,$E11-SUM(AA11:$AB11)),0))","v":38},{"$f":"IF(AC$5=$L11,$F11,IF(AC$5>$L11,MIN($F11,$E11-SUM(AB11:$AB11)),0))","v":0},{"$f":"IF(AD$5=$L11,$F11,IF(AD$5>$L11,MIN($F11,$E11-SUM($AB11:AC11)),0))","v":0},{"$f":"IF(AE$5=$L11,$F11,IF(AE$5>$L11,MIN($F11,$E11-SUM($AB11:AD11)),0))","v":0},{"$f":"IF(AF$5=$L11,$F11,IF(AF$5>$L11,MIN($F11,$E11-SUM($AB11:AE11)),0))","v":0},{"$f":"IF(AG$5=$L11,$F11,IF(AG$5>$L11,MIN($F11,$E11-SUM($AB11:AF11)),0))","v":0},{"$f":"IF(AH$5=$L11,$F11,IF(AH$5>$L11,MIN($F11,$E11-SUM($AB11:AG11)),0))","v":0},{"$f":"IF(AI$5=$L11,$F11,IF(AI$5>$L11,MIN($F11,$E11-SUM($AB11:AH11)),0))","v":0},{"$f":"IF(AJ$5=$L11,$F11,IF(AJ$5>$L11,MIN($F11,$E11-SUM($AB11:AI11)),0))","v":0},{"$f":"IF(AK$5=$L11,$F11,IF(AK$5>$L11,MIN($F11,$E11-SUM($AB11:AJ11)),0))","v":0},{"$f":"IF(AL$5=$L11,$F11,IF(AL$5>$L11,MIN($F11,$E11-SUM($AB11:AK11)),0))","v":0},{"$f":"IF(AM$5=$L11,$F11,IF(AM$5>$L11,MIN($F11,$E11-SUM($AB11:AL11)),0))","v":0},{"$f":"IF(AN$5=$L11,$F11,IF(AN$5>$L11,MIN($F11,$E11-SUM($AB11:AM11)),0))","v":0}]
["Diesels","EPODSNCOCdie","T","Yes",7,7,8,1200,"Open-Cycle Gas Turbine diesel",{"$f":"VLOOKUP(I12,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0305},1236.5999999999999,2010,{"$f":"M11","v":10909},0.33000275002291685,"Distillate",0,12.14,4.18,19,7.0800000000000002E-2,7.3099999999999998E-2,0.86127548000000009,{"$f":"VLOOKUP(I12,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},"","7 0 0 0 0 0 0 0 0 0 0 0 0","","Diesels",{"$f":"IF(AB$5=$L12,$F12,IF(AB$5>$L12,MIN($F12,$E12-SUM(AA12:$AB12)),0))","v":7},{"$f":"IF(AC$5=$L12,$F12,IF(AC$5>$L12,MIN($F12,$E12-SUM(AB12:$AB12)),0))","v":0},{"$f":"IF(AD$5=$L12,$F12,IF(AD$5>$L12,MIN($F12,$E12-SUM($AB12:AC12)),0))","v":0},{"$f":"IF(AE$5=$L12,$F12,IF(AE$5>$L12,MIN($F12,$E12-SUM($AB12:AD12)),0))","v":0},{"$f":"IF(AF$5=$L12,$F12,IF(AF$5>$L12,MIN($F12,$E12-SUM($AB12:AE12)),0))","v":0},{"$f":"IF(AG$5=$L12,$F12,IF(AG$5>$L12,MIN($F12,$E12-SUM($AB12:AF12)),0))","v":0},{"$f":"IF(AH$5=$L12,$F12,IF(AH$5>$L12,MIN($F12,$E12-SUM($AB12:AG12)),0))","v":0},{"$f":"IF(AI$5=$L12,$F12,IF(AI$5>$L12,MIN($F12,$E12-SUM($AB12:AH12)),0))","v":0},{"$f":"IF(AJ$5=$L12,$F12,IF(AJ$5>$L12,MIN($F12,$E12-SUM($AB12:AI12)),0))","v":0},{"$f":"IF(AK$5=$L12,$F12,IF(AK$5>$L12,MIN($F12,$E12-SUM($AB12:AJ12)),0))","v":0},{"$f":"IF(AL$5=$L12,$F12,IF(AL$5>$L12,MIN($F12,$E12-SUM($AB12:AK12)),0))","v":0},{"$f":"IF(AM$5=$L12,$F12,IF(AM$5>$L12,MIN($F12,$E12-SUM($AB12:AL12)),0))","v":0},{"$f":"IF(AN$5=$L12,$F12,IF(AN$5>$L12,MIN($F12,$E12-SUM($AB12:AM12)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B6","v":"Capanda II hydro"},"EPHYDNCcap","H","Yes",260,260,344,1323,"Hydro",{"$f":"VLOOKUP(I13,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1323,2010,null,null,null,null,null,{"$f":"VLOOKUP($A13,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A13,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A13,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.15},{"$f":"VLOOKUP($A13,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.05},{"$f":"IF(dryear,VLOOKUP($A13,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A13,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.26080084299262385},{"$f":"VLOOKUP(I13,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},"","260 0 0 0 0 0 0 0 0 0 0 0 0","","Capanda II hydro",{"$f":"IF(AB$5=$L13,$F13,IF(AB$5>$L13,MIN($F13,$E13-SUM(AA13:$AB13)),0))","v":260},{"$f":"IF(AC$5=$L13,$F13,IF(AC$5>$L13,MIN($F13,$E13-SUM(AB13:$AB13)),0))","v":0},{"$f":"IF(AD$5=$L13,$F13,IF(AD$5>$L13,MIN($F13,$E13-SUM($AB13:AC13)),0))","v":0},{"$f":"IF(AE$5=$L13,$F13,IF(AE$5>$L13,MIN($F13,$E13-SUM($AB13:AD13)),0))","v":0},{"$f":"IF(AF$5=$L13,$F13,IF(AF$5>$L13,MIN($F13,$E13-SUM($AB13:AE13)),0))","v":0},{"$f":"IF(AG$5=$L13,$F13,IF(AG$5>$L13,MIN($F13,$E13-SUM($AB13:AF13)),0))","v":0},{"$f":"IF(AH$5=$L13,$F13,IF(AH$5>$L13,MIN($F13,$E13-SUM($AB13:AG13)),0))","v":0},{"$f":"IF(AI$5=$L13,$F13,IF(AI$5>$L13,MIN($F13,$E13-SUM($AB13:AH13)),0))","v":0},{"$f":"IF(AJ$5=$L13,$F13,IF(AJ$5>$L13,MIN($F13,$E13-SUM($AB13:AI13)),0))","v":0},{"$f":"IF(AK$5=$L13,$F13,IF(AK$5>$L13,MIN($F13,$E13-SUM($AB13:AJ13)),0))","v":0},{"$f":"IF(AL$5=$L13,$F13,IF(AL$5>$L13,MIN($F13,$E13-SUM($AB13:AK13)),0))","v":0},{"$f":"IF(AM$5=$L13,$F13,IF(AM$5>$L13,MIN($F13,$E13-SUM($AB13:AL13)),0))","v":0},{"$f":"IF(AN$5=$L13,$F13,IF(AN$5>$L13,MIN($F13,$E13-SUM($AB13:AM13)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B9","v":"Gove hydro"},"EPHYDNCgov","H","Yes",{"$f":"60+50+25","v":135},135,58,967,"Hydro",{"$f":"VLOOKUP(I14,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},967,2012,null,null,null,null,null,{"$f":"VLOOKUP($A14,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A14,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A14,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.15},{"$f":"VLOOKUP($A14,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.05},{"$f":"IF(dryear,VLOOKUP($A14,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A14,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.33105022831050229},{"$f":"VLOOKUP(I14,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},"","0 0 135 0 0 0 0 0 0 0 0 0 0","","Gove hydro",{"$f":"IF(AB$5=$L14,$F14,IF(AB$5>$L14,MIN($F14,$E14-SUM(AA14:$AB14)),0))","v":0},{"$f":"IF(AC$5=$L14,$F14,IF(AC$5>$L14,MIN($F14,$E14-SUM(AB14:$AB14)),0))","v":0},{"$f":"IF(AD$5=$L14,$F14,IF(AD$5>$L14,MIN($F14,$E14-SUM($AB14:AC14)),0))","v":135},{"$f":"IF(AE$5=$L14,$F14,IF(AE$5>$L14,MIN($F14,$E14-SUM($AB14:AD14)),0))","v":0},{"$f":"IF(AF$5=$L14,$F14,IF(AF$5>$L14,MIN($F14,$E14-SUM($AB14:AE14)),0))","v":0},{"$f":"IF(AG$5=$L14,$F14,IF(AG$5>$L14,MIN($F14,$E14-SUM($AB14:AF14)),0))","v":0},{"$f":"IF(AH$5=$L14,$F14,IF(AH$5>$L14,MIN($F14,$E14-SUM($AB14:AG14)),0))","v":0},{"$f":"IF(AI$5=$L14,$F14,IF(AI$5>$L14,MIN($F14,$E14-SUM($AB14:AH14)),0))","v":0},{"$f":"IF(AJ$5=$L14,$F14,IF(AJ$5>$L14,MIN($F14,$E14-SUM($AB14:AI14)),0))","v":0},{"$f":"IF(AK$5=$L14,$F14,IF(AK$5>$L14,MIN($F14,$E14-SUM($AB14:AJ14)),0))","v":0},{"$f":"IF(AL$5=$L14,$F14,IF(AL$5>$L14,MIN($F14,$E14-SUM($AB14:AK14)),0))","v":0},{"$f":"IF(AM$5=$L14,$F14,IF(AM$5>$L14,MIN($F14,$E14-SUM($AB14:AL14)),0))","v":0},{"$f":"IF(AN$5=$L14,$F14,IF(AN$5>$L14,MIN($F14,$E14-SUM($AB14:AM14)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B7","v":"Cambambe II hydro"},"EPHYDNCcam","H","Yes",{"$f":"80+80+700","v":860},860,772,2969,"Hydro",{"$f":"VLOOKUP(I15,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},2969,2012,null,null,null,null,null,{"$f":"VLOOKUP($A15,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A15,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A15,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.15},{"$f":"VLOOKUP($A15,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.05},{"$f":"IF(dryear,VLOOKUP($A15,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A15,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.26080084299262385},{"$f":"VLOOKUP(I15,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},"","0 0 80 0 80 0 700 0 0 0 0 0 0","","Cambambe II hydro",{"$f":"IF(AB$5=$L15,$F15,IF(AB$5>$L15,MIN($F15,$E15-SUM(AA15:$AB15)),0))","v":0},{"$f":"IF(AC$5=$L15,$F15,IF(AC$5>$L15,MIN($F15,$E15-SUM(AB15:$AB15)),0))","v":0},80,0,80,0,{"$f":"IF(AH$5=$L15,$F15,IF(AH$5>$L15,MIN($F15,$E15-SUM($AB15:AG15)),0))","v":700},{"$f":"IF(AI$5=$L15,$F15,IF(AI$5>$L15,MIN($F15,$E15-SUM($AB15:AH15)),0))","v":0},{"$f":"IF(AJ$5=$L15,$F15,IF(AJ$5>$L15,MIN($F15,$E15-SUM($AB15:AI15)),0))","v":0},{"$f":"IF(AK$5=$L15,$F15,IF(AK$5>$L15,MIN($F15,$E15-SUM($AB15:AJ15)),0))","v":0},{"$f":"IF(AL$5=$L15,$F15,IF(AL$5>$L15,MIN($F15,$E15-SUM($AB15:AK15)),0))","v":0},{"$f":"IF(AM$5=$L15,$F15,IF(AM$5>$L15,MIN($F15,$E15-SUM($AB15:AL15)),0))","v":0},{"$f":"IF(AN$5=$L15,$F15,IF(AN$5>$L15,MIN($F15,$E15-SUM($AB15:AM15)),0))","v":0}]
["Kuanza Basin","EPHYDNUkba","H",null,{"$f":"6580-580-520","v":5480},{"$f":"IF(E16<1000,E16,IF(E16>3000,E16/6,E16/2))","v":913.33333333333337},null,{"$f":"AVERAGE(H13:H15)","v":1753},null,1,1753,2014,null,null,null,null,null,{"$f":"R15","v":1.51},8.7200000000000006,0.15,0.05,0.26080084299262385,50,2014,{"$f":"IF(D16=\"yes\",AB16&\" \"&AC16&\" \"&AD16&\" \"&AE16&\" \"&AF16&\" \"&AG16&\" \"&AH16&\" \"&AI16&\" \"&AJ16&\" \"&AK16&\" \"&AL16&\" \"&AM16&\" \"&AN16,\"\")","v":""},{"$f":"IF(D16<>\"yes\",F16,\"\")","v":913.33333333333337},"Kuanza Basin"]
["Botswana",null,null,null,{"$f":"SUMIF($C18:$C19,\"T\",$E18:$E19)","v":3630},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Botswana"]
[{"$f":"'Oper therm SiteSpec'!B8","v":"Morupule B coal"},"EPCOANUSCmor","T","Yes",1200,600,1200,1000,"Supercritical Coal",{"$f":"VLOOKUP(I18,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},1181.0985000000003,2012,{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":10865},{"$f":"1/(M18/3600)","v":0.33133916244822825},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.48},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":4.18},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":38},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A18,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T18)*(1-U18)","v":0.88002240000000009},{"$f":"VLOOKUP(I18,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D18<>\"yes\",L18,\"\")","v":""},{"$f":"IF(D18=\"yes\",AB18&\" \"&AC18&\" \"&AD18&\" \"&AE18&\" \"&AF18&\" \"&AG18&\" \"&AH18&\" \"&AI18&\" \"&AJ18&\" \"&AK18&\" \"&AL18&\" \"&AM18&\" \"&AN18,\"\")","v":"0 0 600 0 0 300 300 0 0 0 0 0 0"},{"$f":"IF(D18<>\"yes\",F18,\"\")","v":""},"Morupule B coal",{"$f":"IF(AB$5=$L18,$F18,IF(AB$5>$L18,MIN($F18,$E18-SUM(AA18:$AB18)),0))","v":0},{"$f":"IF(AC$5=$L18,$F18,IF(AC$5>$L18,MIN($F18,$E18-SUM(AB18:$AB18)),0))","v":0},{"$f":"IF(AD$5=$L18,$F18,IF(AD$5>$L18,MIN($F18,$E18-SUM($AB18:AC18)),0))","v":600},0,0,300,{"$f":"IF(AH$5=$L18,$F18,IF(AH$5>$L18,MIN($F18,$E18-SUM($AB18:AG18)),0))","v":300},{"$f":"IF(AI$5=$L18,$F18,IF(AI$5>$L18,MIN($F18,$E18-SUM($AB18:AH18)),0))","v":0},{"$f":"IF(AJ$5=$L18,$F18,IF(AJ$5>$L18,MIN($F18,$E18-SUM($AB18:AI18)),0))","v":0},{"$f":"IF(AK$5=$L18,$F18,IF(AK$5>$L18,MIN($F18,$E18-SUM($AB18:AJ18)),0))","v":0},{"$f":"IF(AL$5=$L18,$F18,IF(AL$5>$L18,MIN($F18,$E18-SUM($AB18:AK18)),0))","v":0},{"$f":"IF(AM$5=$L18,$F18,IF(AM$5>$L18,MIN($F18,$E18-SUM($AB18:AL18)),0))","v":0},{"$f":"IF(AN$5=$L18,$F18,IF(AN$5>$L18,MIN($F18,$E18-SUM($AB18:AM18)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B9","v":"Mmamabula coal"},"EPCOANUSCmma","T",null,2430,1215,5400,2222,"Supercritical Coal",{"$f":"VLOOKUP(I19,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2624.4008670000007,2015,{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M19/3600)","v":0.36998972250770812},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":32.950000000000003},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.2},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":20},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A19,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T19)*(1-U19)","v":0.88002240000000009},{"$f":"VLOOKUP(I19,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D19<>\"yes\",L19,\"\")","v":2015},{"$f":"IF(D19=\"yes\",AB19&\" \"&AC19&\" \"&AD19&\" \"&AE19&\" \"&AF19&\" \"&AG19&\" \"&AH19&\" \"&AI19&\" \"&AJ19&\" \"&AK19&\" \"&AL19&\" \"&AM19&\" \"&AN19,\"\")","v":""},{"$f":"IF(D19<>\"yes\",F19,\"\")","v":1215},"Mmamabula coal",{"$f":"IF(AB$5=$L19,$F19,IF(AB$5>$L19,MIN($F19,$E19-SUM(AA19:$AB19)),0))","v":0},{"$f":"IF(AC$5=$L19,$F19,IF(AC$5>$L19,MIN($F19,$E19-SUM(AB19:$AB19)),0))","v":0},{"$f":"IF(AD$5=$L19,$F19,IF(AD$5>$L19,MIN($F19,$E19-SUM($AB19:AC19)),0))","v":0},{"$f":"IF(AE$5=$L19,$F19,IF(AE$5>$L19,MIN($F19,$E19-SUM($AB19:AD19)),0))","v":0},{"$f":"IF(AF$5=$L19,$F19,IF(AF$5>$L19,MIN($F19,$E19-SUM($AB19:AE19)),0))","v":0},{"$f":"IF(AG$5=$L19,$F19,IF(AG$5>$L19,MIN($F19,$E19-SUM($AB19:AF19)),0))","v":1215},{"$f":"IF(AH$5=$L19,$F19,IF(AH$5>$L19,MIN($F19,$E19-SUM($AB19:AG19)),0))","v":1215},{"$f":"IF(AI$5=$L19,$F19,IF(AI$5>$L19,MIN($F19,$E19-SUM($AB19:AH19)),0))","v":0},{"$f":"IF(AJ$5=$L19,$F19,IF(AJ$5>$L19,MIN($F19,$E19-SUM($AB19:AI19)),0))","v":0},{"$f":"IF(AK$5=$L19,$F19,IF(AK$5>$L19,MIN($F19,$E19-SUM($AB19:AJ19)),0))","v":0},{"$f":"IF(AL$5=$L19,$F19,IF(AL$5>$L19,MIN($F19,$E19-SUM($AB19:AK19)),0))","v":0},{"$f":"IF(AM$5=$L19,$F19,IF(AM$5>$L19,MIN($F19,$E19-SUM($AB19:AL19)),0))","v":0},{"$f":"IF(AN$5=$L19,$F19,IF(AN$5>$L19,MIN($F19,$E19-SUM($AB19:AM19)),0))","v":0}]
["Democratic Republic of Congo",null,null,{"$f":"SUMIF($C21:$C23,\"H\",$E21:$E23)-E22","v":20240},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C21:C23=\"H\"),E21:E23,V21:V23)*8.76","v":122081.14285714286},null,null,null,null,"Democratic Republic of Congo"]
[{"$f":"'Oper hydro SiteSpec'!B11","v":"Busanga hydro"},"EPHYDUCbus","H",null,240,240,300,1250,"Hydro",{"$f":"VLOOKUP(I21,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1250,2015,null,null,null,null,null,{"$f":"VLOOKUP($A21,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A21,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A21,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A21,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A21,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A21,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.47041476407914762},{"$f":"VLOOKUP(I21,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D21<>\"yes\",L21,\"\")","v":2015},{"$f":"IF(D21=\"yes\",AB21&\" \"&AC21&\" \"&AD21&\" \"&AE21&\" \"&AF21&\" \"&AG21&\" \"&AH21&\" \"&AI21&\" \"&AJ21&\" \"&AK21&\" \"&AL21&\" \"&AM21&\" \"&AN21,\"\")","v":""},{"$f":"IF(D21<>\"yes\",F21,\"\")","v":240},"Busanga hydro",{"$f":"IF(AB$5=$L21,$F21,IF(AB$5>$L21,MIN($F21,$E21-SUM(AA21:$AB21)),0))","v":0},{"$f":"IF(AC$5=$L21,$F21,IF(AC$5>$L21,MIN($F21,$E21-SUM(AB21:$AB21)),0))","v":0},{"$f":"IF(AD$5=$L21,$F21,IF(AD$5>$L21,MIN($F21,$E21-SUM($AB21:AC21)),0))","v":0},{"$f":"IF(AE$5=$L21,$F21,IF(AE$5>$L21,MIN($F21,$E21-SUM($AB21:AD21)),0))","v":0},{"$f":"IF(AF$5=$L21,$F21,IF(AF$5>$L21,MIN($F21,$E21-SUM($AB21:AE21)),0))","v":0},{"$f":"IF(AG$5=$L21,$F21,IF(AG$5>$L21,MIN($F21,$E21-SUM($AB21:AF21)),0))","v":240},{"$f":"IF(AH$5=$L21,$F21,IF(AH$5>$L21,MIN($F21,$E21-SUM($AB21:AG21)),0))","v":0},{"$f":"IF(AI$5=$L21,$F21,IF(AI$5>$L21,MIN($F21,$E21-SUM($AB21:AH21)),0))","v":0},{"$f":"IF(AJ$5=$L21,$F21,IF(AJ$5>$L21,MIN($F21,$E21-SUM($AB21:AI21)),0))","v":0},{"$f":"IF(AK$5=$L21,$F21,IF(AK$5>$L21,MIN($F21,$E21-SUM($AB21:AJ21)),0))","v":0},{"$f":"IF(AL$5=$L21,$F21,IF(AL$5>$L21,MIN($F21,$E21-SUM($AB21:AK21)),0))","v":0},{"$f":"IF(AM$5=$L21,$F21,IF(AM$5>$L21,MIN($F21,$E21-SUM($AB21:AL21)),0))","v":0},{"$f":"IF(AN$5=$L21,$F21,IF(AN$5>$L21,MIN($F21,$E21-SUM($AB21:AM21)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B12","v":"Inga 3 hydro"},"EPHYDUCin3","H",null,3500,1166.6666666666667,1730,494,"Hydro",{"$f":"VLOOKUP(I22,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},494,2020,null,null,null,null,null,{"$f":"VLOOKUP($A22,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A22,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A22,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A22,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A22,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A22,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.58822570123939988},{"$f":"VLOOKUP(I22,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D22<>\"yes\",L22,\"\")","v":2020},{"$f":"IF(D22=\"yes\",AB22&\" \"&AC22&\" \"&AD22&\" \"&AE22&\" \"&AF22&\" \"&AG22&\" \"&AH22&\" \"&AI22&\" \"&AJ22&\" \"&AK22&\" \"&AL22&\" \"&AM22&\" \"&AN22,\"\")","v":""},{"$f":"IF(D22<>\"yes\",F22,\"\")","v":1166.6666666666667},"Inga 3 hydro",{"$f":"IF(AB$5=$L22,$F22,IF(AB$5>$L22,MIN($F22,$E22-SUM(AA22:$AB22)),0))","v":0},{"$f":"IF(AC$5=$L22,$F22,IF(AC$5>$L22,MIN($F22,$E22-SUM(AB22:$AB22)),0))","v":0},{"$f":"IF(AD$5=$L22,$F22,IF(AD$5>$L22,MIN($F22,$E22-SUM($AB22:AC22)),0))","v":0},{"$f":"IF(AE$5=$L22,$F22,IF(AE$5>$L22,MIN($F22,$E22-SUM($AB22:AD22)),0))","v":0},{"$f":"IF(AF$5=$L22,$F22,IF(AF$5>$L22,MIN($F22,$E22-SUM($AB22:AE22)),0))","v":0},{"$f":"IF(AG$5=$L22,$F22,IF(AG$5>$L22,MIN($F22,$E22-SUM($AB22:AF22)),0))","v":0},{"$f":"IF(AH$5=$L22,$F22,IF(AH$5>$L22,MIN($F22,$E22-SUM($AB22:AG22)),0))","v":0},{"$f":"IF(AI$5=$L22,$F22,IF(AI$5>$L22,MIN($F22,$E22-SUM($AB22:AH22)),0))","v":0},{"$f":"IF(AJ$5=$L22,$F22,IF(AJ$5>$L22,MIN($F22,$E22-SUM($AB22:AI22)),0))","v":0},{"$f":"IF(AK$5=$L22,$F22,IF(AK$5>$L22,MIN($F22,$E22-SUM($AB22:AJ22)),0))","v":0},{"$f":"IF(AL$5=$L22,$F22,IF(AL$5>$L22,MIN($F22,$E22-SUM($AB22:AK22)),0))","v":1166.6666666666667},{"$f":"IF(AM$5=$L22,$F22,IF(AM$5>$L22,MIN($F22,$E22-SUM($AB22:AL22)),0))","v":1166.6666666666667},{"$f":"IF(AN$5=$L22,$F22,IF(AN$5>$L22,MIN($F22,$E22-SUM($AB22:AM22)),0))","v":1166.6666666666665}]
[{"$f":"'Oper hydro SiteSpec'!B13","v":"Grand Inga"},"EPHYDUCgin","H",null,20000,{"$f":"IF(E23<1000,E23,IF(E23>3000,E23/6,E23/2))","v":3333.3333333333335},4025,671,"Hydro",{"$f":"VLOOKUP(I23,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},671,2018,null,null,null,null,null,{"$f":"R22","v":1.51},{"$f":"S22","v":8.7200000000000006},{"$f":"T22","v":0.05},{"$f":"U22","v":0.02},{"$f":"V22","v":0.58822570123939988},{"$f":"VLOOKUP(I23,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D23<>\"yes\",L23,\"\")","v":2018},{"$f":"IF(D23=\"yes\",AB23&\" \"&AC23&\" \"&AD23&\" \"&AE23&\" \"&AF23&\" \"&AG23&\" \"&AH23&\" \"&AI23&\" \"&AJ23&\" \"&AK23&\" \"&AL23&\" \"&AM23&\" \"&AN23,\"\")","v":""},{"$f":"IF(D23<>\"yes\",F23,\"\")","v":3333.3333333333335},"Grand Inga",{"$f":"IF(AB$5=$L23,$F23,IF(AB$5>$L23,MIN($F23,$E23-SUM(AA23:$AB23)),0))","v":0},{"$f":"IF(AC$5=$L23,$F23,IF(AC$5>$L23,MIN($F23,$E23-SUM(AB23:$AB23)),0))","v":0},{"$f":"IF(AD$5=$L23,$F23,IF(AD$5>$L23,MIN($F23,$E23-SUM($AB23:AC23)),0))","v":0},{"$f":"IF(AE$5=$L23,$F23,IF(AE$5>$L23,MIN($F23,$E23-SUM($AB23:AD23)),0))","v":0},{"$f":"IF(AF$5=$L23,$F23,IF(AF$5>$L23,MIN($F23,$E23-SUM($AB23:AE23)),0))","v":0},{"$f":"IF(AG$5=$L23,$F23,IF(AG$5>$L23,MIN($F23,$E23-SUM($AB23:AF23)),0))","v":0},{"$f":"IF(AH$5=$L23,$F23,IF(AH$5>$L23,MIN($F23,$E23-SUM($AB23:AG23)),0))","v":0},{"$f":"IF(AI$5=$L23,$F23,IF(AI$5>$L23,MIN($F23,$E23-SUM($AB23:AH23)),0))","v":0},{"$f":"IF(AJ$5=$L23,$F23,IF(AJ$5>$L23,MIN($F23,$E23-SUM($AB23:AI23)),0))","v":3333.3333333333335},{"$f":"IF(AK$5=$L23,$F23,IF(AK$5>$L23,MIN($F23,$E23-SUM($AB23:AJ23)),0))","v":3333.3333333333335},{"$f":"IF(AL$5=$L23,$F23,IF(AL$5>$L23,MIN($F23,$E23-SUM($AB23:AK23)),0))","v":3333.3333333333335},{"$f":"IF(AM$5=$L23,$F23,IF(AM$5>$L23,MIN($F23,$E23-SUM($AB23:AL23)),0))","v":3333.3333333333335},{"$f":"IF(AN$5=$L23,$F23,IF(AN$5>$L23,MIN($F23,$E23-SUM($AB23:AM23)),0))","v":3333.3333333333335}]
["Lesotho",null,null,{"$f":"SUMIF($C25:$C26,\"H\",$E25:$E26)","v":190},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C25:C26=\"H\"),E25:E26,V25:V26)*8.76","v":330},null,null,null,null,"Lesotho"]
[{"$f":"'Oper hydro SiteSpec'!B15","v":"Muela 2 hydro"},"EPHYDNUmu2","H","yes",110,110,213,1938,"Hydro",{"$f":"VLOOKUP(I25,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1938,2016,null,null,null,null,null,{"$f":"VLOOKUP($A25,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A25,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A25,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A25,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A25,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A25,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":6.1228725612287253E-2},{"$f":"VLOOKUP(I25,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D25<>\"yes\",L25,\"\")","v":""},{"$f":"IF(D25=\"yes\",AB25&\" \"&AC25&\" \"&AD25&\" \"&AE25&\" \"&AF25&\" \"&AG25&\" \"&AH25&\" \"&AI25&\" \"&AJ25&\" \"&AK25&\" \"&AL25&\" \"&AM25&\" \"&AN25,\"\")","v":"0 0 0 0 0 0 110 0 0 0 0 0 0"},{"$f":"IF(D25<>\"yes\",F25,\"\")","v":""},"Muela 2 hydro",{"$f":"IF(AB$5=$L25,$F25,IF(AB$5>$L25,MIN($F25,$E25-SUM(AA25:$AB25)),0))","v":0},{"$f":"IF(AC$5=$L25,$F25,IF(AC$5>$L25,MIN($F25,$E25-SUM(AB25:$AB25)),0))","v":0},{"$f":"IF(AD$5=$L25,$F25,IF(AD$5>$L25,MIN($F25,$E25-SUM($AB25:AC25)),0))","v":0},{"$f":"IF(AE$5=$L25,$F25,IF(AE$5>$L25,MIN($F25,$E25-SUM($AB25:AD25)),0))","v":0},{"$f":"IF(AF$5=$L25,$F25,IF(AF$5>$L25,MIN($F25,$E25-SUM($AB25:AE25)),0))","v":0},{"$f":"IF(AG$5=$L25,$F25,IF(AG$5>$L25,MIN($F25,$E25-SUM($AB25:AF25)),0))","v":0},{"$f":"IF(AH$5=$L25,$F25,IF(AH$5>$L25,MIN($F25,$E25-SUM($AB25:AG25)),0))","v":110},{"$f":"IF(AI$5=$L25,$F25,IF(AI$5>$L25,MIN($F25,$E25-SUM($AB25:AH25)),0))","v":0},{"$f":"IF(AJ$5=$L25,$F25,IF(AJ$5>$L25,MIN($F25,$E25-SUM($AB25:AI25)),0))","v":0},{"$f":"IF(AK$5=$L25,$F25,IF(AK$5>$L25,MIN($F25,$E25-SUM($AB25:AJ25)),0))","v":0},{"$f":"IF(AL$5=$L25,$F25,IF(AL$5>$L25,MIN($F25,$E25-SUM($AB25:AK25)),0))","v":0},{"$f":"IF(AM$5=$L25,$F25,IF(AM$5>$L25,MIN($F25,$E25-SUM($AB25:AL25)),0))","v":0},{"$f":"IF(AN$5=$L25,$F25,IF(AN$5>$L25,MIN($F25,$E25-SUM($AB25:AM25)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B16","v":"Oxbow hydro"},"EPHYDNUoxb","H",null,80,80,155,1938,"Hydro",{"$f":"VLOOKUP(I26,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1938,2017,null,null,null,null,null,{"$f":"VLOOKUP($A26,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A26,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A26,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A26,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A26,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A26,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.38670091324200917},{"$f":"VLOOKUP(I26,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D26<>\"yes\",L26,\"\")","v":2017},{"$f":"IF(D26=\"yes\",AB26&\" \"&AC26&\" \"&AD26&\" \"&AE26&\" \"&AF26&\" \"&AG26&\" \"&AH26&\" \"&AI26&\" \"&AJ26&\" \"&AK26&\" \"&AL26&\" \"&AM26&\" \"&AN26,\"\")","v":""},{"$f":"IF(D26<>\"yes\",F26,\"\")","v":80},"Oxbow hydro",{"$f":"IF(AB$5=$L26,$F26,IF(AB$5>$L26,MIN($F26,$E26-SUM(AA26:$AB26)),0))","v":0},{"$f":"IF(AC$5=$L26,$F26,IF(AC$5>$L26,MIN($F26,$E26-SUM(AB26:$AB26)),0))","v":0},{"$f":"IF(AD$5=$L26,$F26,IF(AD$5>$L26,MIN($F26,$E26-SUM($AB26:AC26)),0))","v":0},{"$f":"IF(AE$5=$L26,$F26,IF(AE$5>$L26,MIN($F26,$E26-SUM($AB26:AD26)),0))","v":0},{"$f":"IF(AF$5=$L26,$F26,IF(AF$5>$L26,MIN($F26,$E26-SUM($AB26:AE26)),0))","v":0},{"$f":"IF(AG$5=$L26,$F26,IF(AG$5>$L26,MIN($F26,$E26-SUM($AB26:AF26)),0))","v":0},{"$f":"IF(AH$5=$L26,$F26,IF(AH$5>$L26,MIN($F26,$E26-SUM($AB26:AG26)),0))","v":0},{"$f":"IF(AI$5=$L26,$F26,IF(AI$5>$L26,MIN($F26,$E26-SUM($AB26:AH26)),0))","v":80},{"$f":"IF(AJ$5=$L26,$F26,IF(AJ$5>$L26,MIN($F26,$E26-SUM($AB26:AI26)),0))","v":0},{"$f":"IF(AK$5=$L26,$F26,IF(AK$5>$L26,MIN($F26,$E26-SUM($AB26:AJ26)),0))","v":0},{"$f":"IF(AL$5=$L26,$F26,IF(AL$5>$L26,MIN($F26,$E26-SUM($AB26:AK26)),0))","v":0},{"$f":"IF(AM$5=$L26,$F26,IF(AM$5>$L26,MIN($F26,$E26-SUM($AB26:AL26)),0))","v":0},{"$f":"IF(AN$5=$L26,$F26,IF(AN$5>$L26,MIN($F26,$E26-SUM($AB26:AM26)),0))","v":0}]
["Malawi",null,null,{"$f":"SUMIF($C28:$C32,\"H\",$E28:$E32)","v":614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E28:E32,V28:V32)*8.76","v":1957.6447963800904},null,null,null,null,"Malawi"]
[{"$f":"'Oper hydro SiteSpec'!B18","v":"Kapichira II hydro"},"EPHYDNUka2","H",null,64,64,50,781,"Hydro",{"$f":"VLOOKUP(I28,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},781,2013,null,null,null,null,null,{"$f":"VLOOKUP($A28,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A28,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A28,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A28,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A28,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A28,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.25149828767123289},{"$f":"VLOOKUP(I28,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D28<>\"yes\",L28,\"\")","v":2013},{"$f":"IF(D28=\"yes\",AB28&\" \"&AC28&\" \"&AD28&\" \"&AE28&\" \"&AF28&\" \"&AG28&\" \"&AH28&\" \"&AI28&\" \"&AJ28&\" \"&AK28&\" \"&AL28&\" \"&AM28&\" \"&AN28,\"\")","v":""},{"$f":"IF(D28<>\"yes\",F28,\"\")","v":64},"Kapichira II hydro",{"$f":"IF(AB$5=$L28,$F28,IF(AB$5>$L28,MIN($F28,$E28-SUM(AA28:$AB28)),0))","v":0},{"$f":"IF(AC$5=$L28,$F28,IF(AC$5>$L28,MIN($F28,$E28-SUM(AB28:$AB28)),0))","v":0},{"$f":"IF(AD$5=$L28,$F28,IF(AD$5>$L28,MIN($F28,$E28-SUM($AB28:AC28)),0))","v":0},{"$f":"IF(AE$5=$L28,$F28,IF(AE$5>$L28,MIN($F28,$E28-SUM($AB28:AD28)),0))","v":64},{"$f":"IF(AF$5=$L28,$F28,IF(AF$5>$L28,MIN($F28,$E28-SUM($AB28:AE28)),0))","v":0},{"$f":"IF(AG$5=$L28,$F28,IF(AG$5>$L28,MIN($F28,$E28-SUM($AB28:AF28)),0))","v":0},{"$f":"IF(AH$5=$L28,$F28,IF(AH$5>$L28,MIN($F28,$E28-SUM($AB28:AG28)),0))","v":0},{"$f":"IF(AI$5=$L28,$F28,IF(AI$5>$L28,MIN($F28,$E28-SUM($AB28:AH28)),0))","v":0},{"$f":"IF(AJ$5=$L28,$F28,IF(AJ$5>$L28,MIN($F28,$E28-SUM($AB28:AI28)),0))","v":0},{"$f":"IF(AK$5=$L28,$F28,IF(AK$5>$L28,MIN($F28,$E28-SUM($AB28:AJ28)),0))","v":0},{"$f":"IF(AL$5=$L28,$F28,IF(AL$5>$L28,MIN($F28,$E28-SUM($AB28:AK28)),0))","v":0},{"$f":"IF(AM$5=$L28,$F28,IF(AM$5>$L28,MIN($F28,$E28-SUM($AB28:AL28)),0))","v":0},{"$f":"IF(AN$5=$L28,$F28,IF(AN$5>$L28,MIN($F28,$E28-SUM($AB28:AM28)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B20","v":"Fufu hydro"},"EPHYDNUfuf","H",null,100,100,141,1410,"Hydro",{"$f":"VLOOKUP(I29,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1410,2015,null,null,null,null,null,{"$f":"VLOOKUP($A29,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A29,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A29,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A29,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A29,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A29,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.42922374429223742},{"$f":"VLOOKUP(I29,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D29<>\"yes\",L29,\"\")","v":2015},{"$f":"IF(D29=\"yes\",AB29&\" \"&AC29&\" \"&AD29&\" \"&AE29&\" \"&AF29&\" \"&AG29&\" \"&AH29&\" \"&AI29&\" \"&AJ29&\" \"&AK29&\" \"&AL29&\" \"&AM29&\" \"&AN29,\"\")","v":""},{"$f":"IF(D29<>\"yes\",F29,\"\")","v":100},"Fufu hydro",{"$f":"IF(AB$5=$L29,$F29,IF(AB$5>$L29,MIN($F29,$E29-SUM(AA29:$AB29)),0))","v":0},{"$f":"IF(AC$5=$L29,$F29,IF(AC$5>$L29,MIN($F29,$E29-SUM(AB29:$AB29)),0))","v":0},{"$f":"IF(AD$5=$L29,$F29,IF(AD$5>$L29,MIN($F29,$E29-SUM($AB29:AC29)),0))","v":0},{"$f":"IF(AE$5=$L29,$F29,IF(AE$5>$L29,MIN($F29,$E29-SUM($AB29:AD29)),0))","v":0},{"$f":"IF(AF$5=$L29,$F29,IF(AF$5>$L29,MIN($F29,$E29-SUM($AB29:AE29)),0))","v":0},{"$f":"IF(AG$5=$L29,$F29,IF(AG$5>$L29,MIN($F29,$E29-SUM($AB29:AF29)),0))","v":100},{"$f":"IF(AH$5=$L29,$F29,IF(AH$5>$L29,MIN($F29,$E29-SUM($AB29:AG29)),0))","v":0},{"$f":"IF(AI$5=$L29,$F29,IF(AI$5>$L29,MIN($F29,$E29-SUM($AB29:AH29)),0))","v":0},{"$f":"IF(AJ$5=$L29,$F29,IF(AJ$5>$L29,MIN($F29,$E29-SUM($AB29:AI29)),0))","v":0},{"$f":"IF(AK$5=$L29,$F29,IF(AK$5>$L29,MIN($F29,$E29-SUM($AB29:AJ29)),0))","v":0},{"$f":"IF(AL$5=$L29,$F29,IF(AL$5>$L29,MIN($F29,$E29-SUM($AB29:AK29)),0))","v":0},{"$f":"IF(AM$5=$L29,$F29,IF(AM$5>$L29,MIN($F29,$E29-SUM($AB29:AL29)),0))","v":0},{"$f":"IF(AN$5=$L29,$F29,IF(AN$5>$L29,MIN($F29,$E29-SUM($AB29:AM29)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B21","v":"Kholombizo hydro"},"EPHYDNUkho","H",null,100,100,391,1629,"Hydro",{"$f":"VLOOKUP(I30,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1629,2018,null,null,null,null,null,{"$f":"VLOOKUP($A30,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A30,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A30,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A30,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A30,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A30,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.4708904109589041},{"$f":"VLOOKUP(I30,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D30<>\"yes\",L30,\"\")","v":2018},{"$f":"IF(D30=\"yes\",AB30&\" \"&AC30&\" \"&AD30&\" \"&AE30&\" \"&AF30&\" \"&AG30&\" \"&AH30&\" \"&AI30&\" \"&AJ30&\" \"&AK30&\" \"&AL30&\" \"&AM30&\" \"&AN30,\"\")","v":""},{"$f":"IF(D30<>\"yes\",F30,\"\")","v":100},"Kholombizo hydro",{"$f":"IF(AB$5=$L30,$F30,IF(AB$5>$L30,MIN($F30,$E30-SUM(AA30:$AB30)),0))","v":0},{"$f":"IF(AC$5=$L30,$F30,IF(AC$5>$L30,MIN($F30,$E30-SUM(AB30:$AB30)),0))","v":0},{"$f":"IF(AD$5=$L30,$F30,IF(AD$5>$L30,MIN($F30,$E30-SUM($AB30:AC30)),0))","v":0},{"$f":"IF(AE$5=$L30,$F30,IF(AE$5>$L30,MIN($F30,$E30-SUM($AB30:AD30)),0))","v":0},{"$f":"IF(AF$5=$L30,$F30,IF(AF$5>$L30,MIN($F30,$E30-SUM($AB30:AE30)),0))","v":0},{"$f":"IF(AG$5=$L30,$F30,IF(AG$5>$L30,MIN($F30,$E30-SUM($AB30:AF30)),0))","v":0},{"$f":"IF(AH$5=$L30,$F30,IF(AH$5>$L30,MIN($F30,$E30-SUM($AB30:AG30)),0))","v":0},{"$f":"IF(AI$5=$L30,$F30,IF(AI$5>$L30,MIN($F30,$E30-SUM($AB30:AH30)),0))","v":0},{"$f":"IF(AJ$5=$L30,$F30,IF(AJ$5>$L30,MIN($F30,$E30-SUM($AB30:AI30)),0))","v":100},{"$f":"IF(AK$5=$L30,$F30,IF(AK$5>$L30,MIN($F30,$E30-SUM($AB30:AJ30)),0))","v":0},{"$f":"IF(AL$5=$L30,$F30,IF(AL$5>$L30,MIN($F30,$E30-SUM($AB30:AK30)),0))","v":0},{"$f":"IF(AM$5=$L30,$F30,IF(AM$5>$L30,MIN($F30,$E30-SUM($AB30:AL30)),0))","v":0},{"$f":"IF(AN$5=$L30,$F30,IF(AN$5>$L30,MIN($F30,$E30-SUM($AB30:AM30)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B22","v":"Mpatamanga hydro"},"EPHYDNUmpa","H",null,200,200,397,1527,"Hydro",{"$f":"VLOOKUP(I31,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1527,2020,null,null,null,null,null,{"$f":"VLOOKUP($A31,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A31,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A31,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A31,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A31,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A31,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.36222339304531087},{"$f":"VLOOKUP(I31,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D31<>\"yes\",L31,\"\")","v":2020},{"$f":"IF(D31=\"yes\",AB31&\" \"&AC31&\" \"&AD31&\" \"&AE31&\" \"&AF31&\" \"&AG31&\" \"&AH31&\" \"&AI31&\" \"&AJ31&\" \"&AK31&\" \"&AL31&\" \"&AM31&\" \"&AN31,\"\")","v":""},{"$f":"IF(D31<>\"yes\",F31,\"\")","v":200},"Mpatamanga hydro",{"$f":"IF(AB$5=$L31,$F31,IF(AB$5>$L31,MIN($F31,$E31-SUM(AA31:$AB31)),0))","v":0},{"$f":"IF(AC$5=$L31,$F31,IF(AC$5>$L31,MIN($F31,$E31-SUM(AB31:$AB31)),0))","v":0},{"$f":"IF(AD$5=$L31,$F31,IF(AD$5>$L31,MIN($F31,$E31-SUM($AB31:AC31)),0))","v":0},{"$f":"IF(AE$5=$L31,$F31,IF(AE$5>$L31,MIN($F31,$E31-SUM($AB31:AD31)),0))","v":0},{"$f":"IF(AF$5=$L31,$F31,IF(AF$5>$L31,MIN($F31,$E31-SUM($AB31:AE31)),0))","v":0},{"$f":"IF(AG$5=$L31,$F31,IF(AG$5>$L31,MIN($F31,$E31-SUM($AB31:AF31)),0))","v":0},{"$f":"IF(AH$5=$L31,$F31,IF(AH$5>$L31,MIN($F31,$E31-SUM($AB31:AG31)),0))","v":0},{"$f":"IF(AI$5=$L31,$F31,IF(AI$5>$L31,MIN($F31,$E31-SUM($AB31:AH31)),0))","v":0},{"$f":"IF(AJ$5=$L31,$F31,IF(AJ$5>$L31,MIN($F31,$E31-SUM($AB31:AI31)),0))","v":0},{"$f":"IF(AK$5=$L31,$F31,IF(AK$5>$L31,MIN($F31,$E31-SUM($AB31:AJ31)),0))","v":0},{"$f":"IF(AL$5=$L31,$F31,IF(AL$5>$L31,MIN($F31,$E31-SUM($AB31:AK31)),0))","v":200},{"$f":"IF(AM$5=$L31,$F31,IF(AM$5>$L31,MIN($F31,$E31-SUM($AB31:AL31)),0))","v":0},{"$f":"IF(AN$5=$L31,$F31,IF(AN$5>$L31,MIN($F31,$E31-SUM($AB31:AM31)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B19","v":"Songwe hydro"},"EPHYDNUson","H",null,150,150,425,1250,"Hydro",{"$f":"VLOOKUP(I32,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1250,2014,null,null,null,null,null,{"$f":"VLOOKUP($A32,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A32,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A32,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A32,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A32,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A32,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.29948965887724954},{"$f":"VLOOKUP(I32,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D32<>\"yes\",L32,\"\")","v":2014},{"$f":"IF(D32=\"yes\",AB32&\" \"&AC32&\" \"&AD32&\" \"&AE32&\" \"&AF32&\" \"&AG32&\" \"&AH32&\" \"&AI32&\" \"&AJ32&\" \"&AK32&\" \"&AL32&\" \"&AM32&\" \"&AN32,\"\")","v":""},{"$f":"IF(D32<>\"yes\",F32,\"\")","v":150},"Songwe hydro",{"$f":"IF(AB$5=$L32,$F32,IF(AB$5>$L32,MIN($F32,$E32-SUM(AA32:$AB32)),0))","v":0},{"$f":"IF(AC$5=$L32,$F32,IF(AC$5>$L32,MIN($F32,$E32-SUM(AB32:$AB32)),0))","v":0},{"$f":"IF(AD$5=$L32,$F32,IF(AD$5>$L32,MIN($F32,$E32-SUM($AB32:AC32)),0))","v":0},{"$f":"IF(AE$5=$L32,$F32,IF(AE$5>$L32,MIN($F32,$E32-SUM($AB32:AD32)),0))","v":0},{"$f":"IF(AF$5=$L32,$F32,IF(AF$5>$L32,MIN($F32,$E32-SUM($AB32:AE32)),0))","v":150},{"$f":"IF(AG$5=$L32,$F32,IF(AG$5>$L32,MIN($F32,$E32-SUM($AB32:AF32)),0))","v":0},{"$f":"IF(AH$5=$L32,$F32,IF(AH$5>$L32,MIN($F32,$E32-SUM($AB32:AG32)),0))","v":0},{"$f":"IF(AI$5=$L32,$F32,IF(AI$5>$L32,MIN($F32,$E32-SUM($AB32:AH32)),0))","v":0},{"$f":"IF(AJ$5=$L32,$F32,IF(AJ$5>$L32,MIN($F32,$E32-SUM($AB32:AI32)),0))","v":0},{"$f":"IF(AK$5=$L32,$F32,IF(AK$5>$L32,MIN($F32,$E32-SUM($AB32:AJ32)),0))","v":0},{"$f":"IF(AL$5=$L32,$F32,IF(AL$5>$L32,MIN($F32,$E32-SUM($AB32:AK32)),0))","v":0},{"$f":"IF(AM$5=$L32,$F32,IF(AM$5>$L32,MIN($F32,$E32-SUM($AB32:AL32)),0))","v":0},{"$f":"IF(AN$5=$L32,$F32,IF(AN$5>$L32,MIN($F32,$E32-SUM($AB32:AM32)),0))","v":0}]
["Mozambique",null,null,{"$f":"SUMIF($C34:$C41,\"H\",$E34:$E41)","v":3147},{"$f":"SUMIF($C34:$C41,\"T\",$E34:$E41)","v":1610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C34:C41=\"H\"),E34:E41,V34:V41)*8.76","v":9138.9711538461543},null,null,null,null,"Mozambique"]
[{"$f":"'Oper therm SiteSpec'!B15","v":"Temane (Aggreko) gas"},"EPGASNUCCtem","T","yes",{"$f":"110+160+140","v":410},410,370,493,"Combined Cycle Gas Turbine",{"$f":"VLOOKUP(I34,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0991550000000001},541.88341500000001,2011,{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":6792},{"$f":"1/(M34/3600)","v":0.53003533568904593},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Nat gas"},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":2},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":4.18},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":19},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.0800000000000002E-2},{"$f":"VLOOKUP($A34,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":7.3099999999999998E-2},{"$f":"(1-T34)*(1-U34)","v":0.86127548000000009},{"$f":"VLOOKUP(I34,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},{"$f":"IF(D34<>\"yes\",L34,\"\")","v":""},{"$f":"IF(D34=\"yes\",AB34&\" \"&AC34&\" \"&AD34&\" \"&AE34&\" \"&AF34&\" \"&AG34&\" \"&AH34&\" \"&AI34&\" \"&AJ34&\" \"&AK34&\" \"&AL34&\" \"&AM34&\" \"&AN34,\"\")","v":"0 0 110 0 300 0 0 0 0 0 0 0 0"},{"$f":"IF(D34<>\"yes\",F34,\"\")","v":""},"Temane (Aggreko) gas",{"$f":"IF(AB$5=$L34,$F34,IF(AB$5>$L34,MIN($F34,$E34-SUM(AA34:$AB34)),0))","v":0},0,110,0,{"$f":"IF(AF$5=$L34,$F34,IF(AF$5>$L34,MIN($F34,$E34-SUM($AB34:AE34)),0))","v":300},{"$f":"IF(AG$5=$L34,$F34,IF(AG$5>$L34,MIN($F34,$E34-SUM($AB34:AF34)),0))","v":0},{"$f":"IF(AH$5=$L34,$F34,IF(AH$5>$L34,MIN($F34,$E34-SUM($AB34:AG34)),0))","v":0},{"$f":"IF(AI$5=$L34,$F34,IF(AI$5>$L34,MIN($F34,$E34-SUM($AB34:AH34)),0))","v":0},{"$f":"IF(AJ$5=$L34,$F34,IF(AJ$5>$L34,MIN($F34,$E34-SUM($AB34:AI34)),0))","v":0},{"$f":"IF(AK$5=$L34,$F34,IF(AK$5>$L34,MIN($F34,$E34-SUM($AB34:AJ34)),0))","v":0},{"$f":"IF(AL$5=$L34,$F34,IF(AL$5>$L34,MIN($F34,$E34-SUM($AB34:AK34)),0))","v":0},{"$f":"IF(AM$5=$L34,$F34,IF(AM$5>$L34,MIN($F34,$E34-SUM($AB34:AL34)),0))","v":0},{"$f":"IF(AN$5=$L34,$F34,IF(AN$5>$L34,MIN($F34,$E34-SUM($AB34:AM34)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B16","v":"Moatize coal"},"EPCOANUSCmoa","T","yes",750,{"$f":"750/2","v":375},2700,1800,"Supercritical Coal",{"$f":"VLOOKUP(I35,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2125.9773000000005,2015,{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M35/3600)","v":0.36998972250770812},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.36},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":19.97},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A35,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T35)*(1-U35)","v":0.88002240000000009},{"$f":"VLOOKUP(I35,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},"","0 0 0 0 0 375 375 0 0 0 0 0 0","","Moatize coal",{"$f":"IF(AB$5=$L35,$F35,IF(AB$5>$L35,MIN($F35,$E35-SUM(AA35:$AB35)),0))","v":0},{"$f":"IF(AC$5=$L35,$F35,IF(AC$5>$L35,MIN($F35,$E35-SUM(AB35:$AB35)),0))","v":0},{"$f":"IF(AD$5=$L35,$F35,IF(AD$5>$L35,MIN($F35,$E35-SUM($AB35:AC35)),0))","v":0},{"$f":"IF(AE$5=$L35,$F35,IF(AE$5>$L35,MIN($F35,$E35-SUM($AB35:AD35)),0))","v":0},{"$f":"IF(AF$5=$L35,$F35,IF(AF$5>$L35,MIN($F35,$E35-SUM($AB35:AE35)),0))","v":0},{"$f":"IF(AG$5=$L35,$F35,IF(AG$5>$L35,MIN($F35,$E35-SUM($AB35:AF35)),0))","v":375},{"$f":"IF(AH$5=$L35,$F35,IF(AH$5>$L35,MIN($F35,$E35-SUM($AB35:AG35)),0))","v":375},{"$f":"IF(AI$5=$L35,$F35,IF(AI$5>$L35,MIN($F35,$E35-SUM($AB35:AH35)),0))","v":0},{"$f":"IF(AJ$5=$L35,$F35,IF(AJ$5>$L35,MIN($F35,$E35-SUM($AB35:AI35)),0))","v":0},{"$f":"IF(AK$5=$L35,$F35,IF(AK$5>$L35,MIN($F35,$E35-SUM($AB35:AJ35)),0))","v":0},{"$f":"IF(AL$5=$L35,$F35,IF(AL$5>$L35,MIN($F35,$E35-SUM($AB35:AK35)),0))","v":0},{"$f":"IF(AM$5=$L35,$F35,IF(AM$5>$L35,MIN($F35,$E35-SUM($AB35:AL35)),0))","v":0},{"$f":"IF(AN$5=$L35,$F35,IF(AN$5>$L35,MIN($F35,$E35-SUM($AB35:AM35)),0))","v":0}]
["Benga Coal","EPCOANUSCben","T",null,450,450,800,{"$f":"G36/E36*1000","v":1777.7777777777776},"Supercritical Coal",{"$f":"VLOOKUP(I36,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2099.7306666666668,2015,{"$f":"M35","v":9730},{"$f":"N35","v":0.36998972250770812},"Coal",0,0.36,0.96,19.97,7.1999999999999995E-2,5.1700000000000003E-2,0.88002240000000009,{"$f":"VLOOKUP(I36,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},2015,"",450,"Benga Coal",{"$f":"IF(AB$5=$L36,$F36,IF(AB$5>$L36,MIN($F36,$E36-SUM(AA36:$AB36)),0))","v":0},{"$f":"IF(AC$5=$L36,$F36,IF(AC$5>$L36,MIN($F36,$E36-SUM(AB36:$AB36)),0))","v":0},{"$f":"IF(AD$5=$L36,$F36,IF(AD$5>$L36,MIN($F36,$E36-SUM($AB36:AC36)),0))","v":0},{"$f":"IF(AE$5=$L36,$F36,IF(AE$5>$L36,MIN($F36,$E36-SUM($AB36:AD36)),0))","v":0},{"$f":"IF(AF$5=$L36,$F36,IF(AF$5>$L36,MIN($F36,$E36-SUM($AB36:AE36)),0))","v":0},{"$f":"IF(AG$5=$L36,$F36,IF(AG$5>$L36,MIN($F36,$E36-SUM($AB36:AF36)),0))","v":450},{"$f":"IF(AH$5=$L36,$F36,IF(AH$5>$L36,MIN($F36,$E36-SUM($AB36:AG36)),0))","v":0},{"$f":"IF(AI$5=$L36,$F36,IF(AI$5>$L36,MIN($F36,$E36-SUM($AB36:AH36)),0))","v":0},{"$f":"IF(AJ$5=$L36,$F36,IF(AJ$5>$L36,MIN($F36,$E36-SUM($AB36:AI36)),0))","v":0},{"$f":"IF(AK$5=$L36,$F36,IF(AK$5>$L36,MIN($F36,$E36-SUM($AB36:AJ36)),0))","v":0},{"$f":"IF(AL$5=$L36,$F36,IF(AL$5>$L36,MIN($F36,$E36-SUM($AB36:AK36)),0))","v":0},{"$f":"IF(AM$5=$L36,$F36,IF(AM$5>$L36,MIN($F36,$E36-SUM($AB36:AL36)),0))","v":0},{"$f":"IF(AN$5=$L36,$F36,IF(AN$5>$L36,MIN($F36,$E36-SUM($AB36:AM36)),0))","v":0}]
["Lurio Hydro","EPHYDNUlur","H",null,183,183,340,{"$f":"G37/E37*1000","v":1857.9234972677596},"Hydro",{"$f":"VLOOKUP(I37,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1857.9234972677596,2020,null,null,null,null,null,{"$f":"R38","v":1.51},{"$f":"S38","v":8.7200000000000006},{"$f":"T38","v":0.05},{"$f":"U38","v":0.02},{"$f":"V38","v":0.21404109589041098},{"$f":"VLOOKUP(I37,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2020,"",183,"Lurio Hydro",{"$f":"IF(AB$5=$L37,$F37,IF(AB$5>$L37,MIN($F37,$E37-SUM(AA37:$AB37)),0))","v":0},{"$f":"IF(AC$5=$L37,$F37,IF(AC$5>$L37,MIN($F37,$E37-SUM(AB37:$AB37)),0))","v":0},{"$f":"IF(AD$5=$L37,$F37,IF(AD$5>$L37,MIN($F37,$E37-SUM($AB37:AC37)),0))","v":0},{"$f":"IF(AE$5=$L37,$F37,IF(AE$5>$L37,MIN($F37,$E37-SUM($AB37:AD37)),0))","v":0},{"$f":"IF(AF$5=$L37,$F37,IF(AF$5>$L37,MIN($F37,$E37-SUM($AB37:AE37)),0))","v":0},{"$f":"IF(AG$5=$L37,$F37,IF(AG$5>$L37,MIN($F37,$E37-SUM($AB37:AF37)),0))","v":0},{"$f":"IF(AH$5=$L37,$F37,IF(AH$5>$L37,MIN($F37,$E37-SUM($AB37:AG37)),0))","v":0},{"$f":"IF(AI$5=$L37,$F37,IF(AI$5>$L37,MIN($F37,$E37-SUM($AB37:AH37)),0))","v":0},{"$f":"IF(AJ$5=$L37,$F37,IF(AJ$5>$L37,MIN($F37,$E37-SUM($AB37:AI37)),0))","v":0},{"$f":"IF(AK$5=$L37,$F37,IF(AK$5>$L37,MIN($F37,$E37-SUM($AB37:AJ37)),0))","v":0},{"$f":"IF(AL$5=$L37,$F37,IF(AL$5>$L37,MIN($F37,$E37-SUM($AB37:AK37)),0))","v":183},{"$f":"IF(AM$5=$L37,$F37,IF(AM$5>$L37,MIN($F37,$E37-SUM($AB37:AL37)),0))","v":0},{"$f":"IF(AN$5=$L37,$F37,IF(AN$5>$L37,MIN($F37,$E37-SUM($AB37:AM37)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B24","v":"Massingir hydro"},"EPHYDNUmas","H","yes",40,40,55,1375,"Hydro",{"$f":"VLOOKUP(I38,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1375,2010,null,null,null,null,null,{"$f":"VLOOKUP($A38,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A38,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A38,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A38,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A38,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A38,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.21404109589041098},{"$f":"VLOOKUP(I38,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},"","40 0 0 0 0 0 0 0 0 0 0 0 0","","Massingir hydro",{"$f":"IF(AB$5=$L38,$F38,IF(AB$5>$L38,MIN($F38,$E38-SUM(AA38:$AB38)),0))","v":40},{"$f":"IF(AC$5=$L38,$F38,IF(AC$5>$L38,MIN($F38,$E38-SUM(AB38:$AB38)),0))","v":0},{"$f":"IF(AD$5=$L38,$F38,IF(AD$5>$L38,MIN($F38,$E38-SUM($AB38:AC38)),0))","v":0},{"$f":"IF(AE$5=$L38,$F38,IF(AE$5>$L38,MIN($F38,$E38-SUM($AB38:AD38)),0))","v":0},{"$f":"IF(AF$5=$L38,$F38,IF(AF$5>$L38,MIN($F38,$E38-SUM($AB38:AE38)),0))","v":0},{"$f":"IF(AG$5=$L38,$F38,IF(AG$5>$L38,MIN($F38,$E38-SUM($AB38:AF38)),0))","v":0},{"$f":"IF(AH$5=$L38,$F38,IF(AH$5>$L38,MIN($F38,$E38-SUM($AB38:AG38)),0))","v":0},{"$f":"IF(AI$5=$L38,$F38,IF(AI$5>$L38,MIN($F38,$E38-SUM($AB38:AH38)),0))","v":0},{"$f":"IF(AJ$5=$L38,$F38,IF(AJ$5>$L38,MIN($F38,$E38-SUM($AB38:AI38)),0))","v":0},{"$f":"IF(AK$5=$L38,$F38,IF(AK$5>$L38,MIN($F38,$E38-SUM($AB38:AJ38)),0))","v":0},{"$f":"IF(AL$5=$L38,$F38,IF(AL$5>$L38,MIN($F38,$E38-SUM($AB38:AK38)),0))","v":0},{"$f":"IF(AM$5=$L38,$F38,IF(AM$5>$L38,MIN($F38,$E38-SUM($AB38:AL38)),0))","v":0},{"$f":"IF(AN$5=$L38,$F38,IF(AN$5>$L38,MIN($F38,$E38-SUM($AB38:AM38)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B25","v":"Quedas & Ocua hydro"},"EPHYDNUqno","H",null,179,179,339,1894,"Hydro",{"$f":"VLOOKUP(I39,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1894,2011,null,null,null,null,null,{"$f":"VLOOKUP($A39,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A39,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A39,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A39,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A39,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A39,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.22448406928394685},{"$f":"VLOOKUP(I39,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2011,"",179,"Quedas & Ocua hydro",{"$f":"IF(AB$5=$L39,$F39,IF(AB$5>$L39,MIN($F39,$E39-SUM(AA39:$AB39)),0))","v":0},{"$f":"IF(AC$5=$L39,$F39,IF(AC$5>$L39,MIN($F39,$E39-SUM(AB39:$AB39)),0))","v":179},{"$f":"IF(AD$5=$L39,$F39,IF(AD$5>$L39,MIN($F39,$E39-SUM($AB39:AC39)),0))","v":0},{"$f":"IF(AE$5=$L39,$F39,IF(AE$5>$L39,MIN($F39,$E39-SUM($AB39:AD39)),0))","v":0},{"$f":"IF(AF$5=$L39,$F39,IF(AF$5>$L39,MIN($F39,$E39-SUM($AB39:AE39)),0))","v":0},{"$f":"IF(AG$5=$L39,$F39,IF(AG$5>$L39,MIN($F39,$E39-SUM($AB39:AF39)),0))","v":0},{"$f":"IF(AH$5=$L39,$F39,IF(AH$5>$L39,MIN($F39,$E39-SUM($AB39:AG39)),0))","v":0},{"$f":"IF(AI$5=$L39,$F39,IF(AI$5>$L39,MIN($F39,$E39-SUM($AB39:AH39)),0))","v":0},{"$f":"IF(AJ$5=$L39,$F39,IF(AJ$5>$L39,MIN($F39,$E39-SUM($AB39:AI39)),0))","v":0},{"$f":"IF(AK$5=$L39,$F39,IF(AK$5>$L39,MIN($F39,$E39-SUM($AB39:AJ39)),0))","v":0},{"$f":"IF(AL$5=$L39,$F39,IF(AL$5>$L39,MIN($F39,$E39-SUM($AB39:AK39)),0))","v":0},{"$f":"IF(AM$5=$L39,$F39,IF(AM$5>$L39,MIN($F39,$E39-SUM($AB39:AL39)),0))","v":0},{"$f":"IF(AN$5=$L39,$F39,IF(AN$5>$L39,MIN($F39,$E39-SUM($AB39:AM39)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B26","v":"Mphanda Nkuwa hydro"},"EPHYDNUmpn","H",null,1500,750,2000,1538,"Hydro",{"$f":"VLOOKUP(I40,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1538,2017,null,null,null,null,null,{"$f":"VLOOKUP($A40,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A40,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A40,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A40,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A40,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A40,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.63689848963821571},{"$f":"VLOOKUP(I40,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2017,"",750,"Mphanda Nkuwa hydro",{"$f":"IF(AB$5=$L40,$F40,IF(AB$5>$L40,MIN($F40,$E40-SUM(AA40:$AB40)),0))","v":0},{"$f":"IF(AC$5=$L40,$F40,IF(AC$5>$L40,MIN($F40,$E40-SUM(AB40:$AB40)),0))","v":0},{"$f":"IF(AD$5=$L40,$F40,IF(AD$5>$L40,MIN($F40,$E40-SUM($AB40:AC40)),0))","v":0},{"$f":"IF(AE$5=$L40,$F40,IF(AE$5>$L40,MIN($F40,$E40-SUM($AB40:AD40)),0))","v":0},{"$f":"IF(AF$5=$L40,$F40,IF(AF$5>$L40,MIN($F40,$E40-SUM($AB40:AE40)),0))","v":0},{"$f":"IF(AG$5=$L40,$F40,IF(AG$5>$L40,MIN($F40,$E40-SUM($AB40:AF40)),0))","v":0},{"$f":"IF(AH$5=$L40,$F40,IF(AH$5>$L40,MIN($F40,$E40-SUM($AB40:AG40)),0))","v":0},{"$f":"IF(AI$5=$L40,$F40,IF(AI$5>$L40,MIN($F40,$E40-SUM($AB40:AH40)),0))","v":750},{"$f":"IF(AJ$5=$L40,$F40,IF(AJ$5>$L40,MIN($F40,$E40-SUM($AB40:AI40)),0))","v":750},{"$f":"IF(AK$5=$L40,$F40,IF(AK$5>$L40,MIN($F40,$E40-SUM($AB40:AJ40)),0))","v":0},{"$f":"IF(AL$5=$L40,$F40,IF(AL$5>$L40,MIN($F40,$E40-SUM($AB40:AK40)),0))","v":0},{"$f":"IF(AM$5=$L40,$F40,IF(AM$5>$L40,MIN($F40,$E40-SUM($AB40:AL40)),0))","v":0},{"$f":"IF(AN$5=$L40,$F40,IF(AN$5>$L40,MIN($F40,$E40-SUM($AB40:AM40)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B27","v":"HCB North Bank hydro"},"EPHYDNUhcb","H",null,1245,622.5,771,907,"Hydro",{"$f":"VLOOKUP(I41,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},907,2015,null,null,null,null,null,{"$f":"VLOOKUP($A41,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A41,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A41,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A41,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A41,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A41,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0},{"$f":"VLOOKUP(I41,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2015,"",622.5,"HCB North Bank hydro",{"$f":"IF(AB$5=$L41,$F41,IF(AB$5>$L41,MIN($F41,$E41-SUM(AA41:$AB41)),0))","v":0},{"$f":"IF(AC$5=$L41,$F41,IF(AC$5>$L41,MIN($F41,$E41-SUM(AB41:$AB41)),0))","v":0},{"$f":"IF(AD$5=$L41,$F41,IF(AD$5>$L41,MIN($F41,$E41-SUM($AB41:AC41)),0))","v":0},{"$f":"IF(AE$5=$L41,$F41,IF(AE$5>$L41,MIN($F41,$E41-SUM($AB41:AD41)),0))","v":0},{"$f":"IF(AF$5=$L41,$F41,IF(AF$5>$L41,MIN($F41,$E41-SUM($AB41:AE41)),0))","v":0},{"$f":"IF(AG$5=$L41,$F41,IF(AG$5>$L41,MIN($F41,$E41-SUM($AB41:AF41)),0))","v":622.5},{"$f":"IF(AH$5=$L41,$F41,IF(AH$5>$L41,MIN($F41,$E41-SUM($AB41:AG41)),0))","v":622.5},{"$f":"IF(AI$5=$L41,$F41,IF(AI$5>$L41,MIN($F41,$E41-SUM($AB41:AH41)),0))","v":0},{"$f":"IF(AJ$5=$L41,$F41,IF(AJ$5>$L41,MIN($F41,$E41-SUM($AB41:AI41)),0))","v":0},{"$f":"IF(AK$5=$L41,$F41,IF(AK$5>$L41,MIN($F41,$E41-SUM($AB41:AJ41)),0))","v":0},{"$f":"IF(AL$5=$L41,$F41,IF(AL$5>$L41,MIN($F41,$E41-SUM($AB41:AK41)),0))","v":0},{"$f":"IF(AM$5=$L41,$F41,IF(AM$5>$L41,MIN($F41,$E41-SUM($AB41:AL41)),0))","v":0},{"$f":"IF(AN$5=$L41,$F41,IF(AN$5>$L41,MIN($F41,$E41-SUM($AB41:AM41)),0))","v":0}]
["Namibia",null,null,{"$f":"SUMIF($C43:$C45,\"H\",$E43:$E45)","v":360},{"$f":"SUMIF($C43:$C45,\"T\",$E43:$E45)","v":1074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V45*E45*8.76","v":1138.0000000000002},null,null,null,null,"Namibia"]
[{"$f":"'Oper therm SiteSpec'!B18","v":"Kudu gas"},"EPGASNUCCkud","T",null,774,774,640,827,"Combined Cycle Gas Turbine",{"$f":"VLOOKUP(I43,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0991550000000001},909.00118500000008,2015,{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":6792},{"$f":"1/(M43/3600)","v":0.53003533568904593},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Nat gas"},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":40},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":2.46},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":1.64},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":0},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":0.02},{"$f":"VLOOKUP($A43,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":0.04},{"$f":"(1-T43)*(1-U43)","v":0.94079999999999997},{"$f":"VLOOKUP(I43,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},{"$f":"IF(D43<>\"yes\",L43,\"\")","v":2015},{"$f":"IF(D43=\"yes\",AB43&\" \"&AC43&\" \"&AD43&\" \"&AE43&\" \"&AF43&\" \"&AG43&\" \"&AH43&\" \"&AI43&\" \"&AJ43&\" \"&AK43&\" \"&AL43&\" \"&AM43&\" \"&AN43,\"\")","v":""},{"$f":"IF(D43<>\"yes\",F43,\"\")","v":774},"Kudu gas",{"$f":"IF(AB$5=$L43,$F43,IF(AB$5>$L43,MIN($F43,$E43-SUM(AA43:$AB43)),0))","v":0},{"$f":"IF(AC$5=$L43,$F43,IF(AC$5>$L43,MIN($F43,$E43-SUM(AB43:$AB43)),0))","v":0},{"$f":"IF(AD$5=$L43,$F43,IF(AD$5>$L43,MIN($F43,$E43-SUM($AB43:AC43)),0))","v":0},{"$f":"IF(AE$5=$L43,$F43,IF(AE$5>$L43,MIN($F43,$E43-SUM($AB43:AD43)),0))","v":0},{"$f":"IF(AF$5=$L43,$F43,IF(AF$5>$L43,MIN($F43,$E43-SUM($AB43:AE43)),0))","v":0},{"$f":"IF(AG$5=$L43,$F43,IF(AG$5>$L43,MIN($F43,$E43-SUM($AB43:AF43)),0))","v":774},{"$f":"IF(AH$5=$L43,$F43,IF(AH$5>$L43,MIN($F43,$E43-SUM($AB43:AG43)),0))","v":0},{"$f":"IF(AI$5=$L43,$F43,IF(AI$5>$L43,MIN($F43,$E43-SUM($AB43:AH43)),0))","v":0},{"$f":"IF(AJ$5=$L43,$F43,IF(AJ$5>$L43,MIN($F43,$E43-SUM($AB43:AI43)),0))","v":0},{"$f":"IF(AK$5=$L43,$F43,IF(AK$5>$L43,MIN($F43,$E43-SUM($AB43:AJ43)),0))","v":0},{"$f":"IF(AL$5=$L43,$F43,IF(AL$5>$L43,MIN($F43,$E43-SUM($AB43:AK43)),0))","v":0},{"$f":"IF(AM$5=$L43,$F43,IF(AM$5>$L43,MIN($F43,$E43-SUM($AB43:AL43)),0))","v":0},{"$f":"IF(AN$5=$L43,$F43,IF(AN$5>$L43,MIN($F43,$E43-SUM($AB43:AM43)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B19","v":"Walvis coal"},"EPCOANUSCwal","T",null,300,300,700,1750,"Supercritical Coal",{"$f":"VLOOKUP(I44,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2066.9223750000006,2016,{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M44/3600)","v":0.36998972250770812},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.4},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":19.97},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A44,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T44)*(1-U44)","v":0.88002240000000009},{"$f":"VLOOKUP(I44,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D44<>\"yes\",L44,\"\")","v":2016},{"$f":"IF(D44=\"yes\",AB44&\" \"&AC44&\" \"&AD44&\" \"&AE44&\" \"&AF44&\" \"&AG44&\" \"&AH44&\" \"&AI44&\" \"&AJ44&\" \"&AK44&\" \"&AL44&\" \"&AM44&\" \"&AN44,\"\")","v":""},{"$f":"IF(D44<>\"yes\",F44,\"\")","v":300},"Walvis coal",{"$f":"IF(AB$5=$L44,$F44,IF(AB$5>$L44,MIN($F44,$E44-SUM(AA44:$AB44)),0))","v":0},{"$f":"IF(AC$5=$L44,$F44,IF(AC$5>$L44,MIN($F44,$E44-SUM(AB44:$AB44)),0))","v":0},{"$f":"IF(AD$5=$L44,$F44,IF(AD$5>$L44,MIN($F44,$E44-SUM($AB44:AC44)),0))","v":0},{"$f":"IF(AE$5=$L44,$F44,IF(AE$5>$L44,MIN($F44,$E44-SUM($AB44:AD44)),0))","v":0},{"$f":"IF(AF$5=$L44,$F44,IF(AF$5>$L44,MIN($F44,$E44-SUM($AB44:AE44)),0))","v":0},{"$f":"IF(AG$5=$L44,$F44,IF(AG$5>$L44,MIN($F44,$E44-SUM($AB44:AF44)),0))","v":0},{"$f":"IF(AH$5=$L44,$F44,IF(AH$5>$L44,MIN($F44,$E44-SUM($AB44:AG44)),0))","v":300},{"$f":"IF(AI$5=$L44,$F44,IF(AI$5>$L44,MIN($F44,$E44-SUM($AB44:AH44)),0))","v":0},{"$f":"IF(AJ$5=$L44,$F44,IF(AJ$5>$L44,MIN($F44,$E44-SUM($AB44:AI44)),0))","v":0},{"$f":"IF(AK$5=$L44,$F44,IF(AK$5>$L44,MIN($F44,$E44-SUM($AB44:AJ44)),0))","v":0},{"$f":"IF(AL$5=$L44,$F44,IF(AL$5>$L44,MIN($F44,$E44-SUM($AB44:AK44)),0))","v":0},{"$f":"IF(AM$5=$L44,$F44,IF(AM$5>$L44,MIN($F44,$E44-SUM($AB44:AL44)),0))","v":0},{"$f":"IF(AN$5=$L44,$F44,IF(AN$5>$L44,MIN($F44,$E44-SUM($AB44:AM44)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B29","v":"Baynes hydro"},"EPHYDNUbay","H",null,360,360,640,1778,"Hydro",{"$f":"VLOOKUP(I45,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1778,2020,null,null,null,null,null,{"$f":"VLOOKUP($A45,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A45,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A45,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A45,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A45,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A45,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.36085743277524102},{"$f":"VLOOKUP(I45,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D45<>\"yes\",L45,\"\")","v":2020},{"$f":"IF(D45=\"yes\",AB45&\" \"&AC45&\" \"&AD45&\" \"&AE45&\" \"&AF45&\" \"&AG45&\" \"&AH45&\" \"&AI45&\" \"&AJ45&\" \"&AK45&\" \"&AL45&\" \"&AM45&\" \"&AN45,\"\")","v":""},{"$f":"IF(D45<>\"yes\",F45,\"\")","v":360},"Baynes hydro"]
["South Africa",null,null,{"$f":"SUMIF($C47:$C50,\"H\",$E47:$E50)","v":2832},{"$f":"SUMIF($C47:$C50,\"T\",$E47:$E50)","v":7704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C47:C50=\"H\"),E47:E50,V47:V50)*8.76","v":4713.5808000000006},null,null,null,null,"South Africa"]
["Medupi coal","EPCOANCSCmed","T","Yes",3852,1284,8560,2222,"Supercritical Coal",{"$f":"VLOOKUP(I47,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2624.4008670000007,2013,{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M47/3600)","v":0.36998972250770812},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":32.950000000000003},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.2},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":20},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T47)*(1-U47)","v":0.88002240000000009},{"$f":"VLOOKUP(I47,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D47<>\"yes\",L47,\"\")","v":""},{"$f":"IF(D47=\"yes\",AB47&\" \"&AC47&\" \"&AD47&\" \"&AE47&\" \"&AF47&\" \"&AG47&\" \"&AH47&\" \"&AI47&\" \"&AJ47&\" \"&AK47&\" \"&AL47&\" \"&AM47&\" \"&AN47,\"\")","v":"0 0 0 722 722 1444 722 722 0 0 0 0 0"},{"$f":"IF(D47<>\"yes\",F47,\"\")","v":""},"Medupi coal",{"$f":"IF(AB$5=$L47,$F47,IF(AB$5>$L47,MIN($F47,$E47-SUM(AA47:$AB47)),0))","v":0},{"$f":"IF(AC$5=$L47,$F47,IF(AC$5>$L47,MIN($F47,$E47-SUM(AB47:$AB47)),0))","v":0},0,722,722,1444,722,722,0,0,0,0,0]
["Kusile coal","EPCOANCSCkus","T","Yes",3852,1284,8731,2267,"Supercritical Coal",{"$f":"VLOOKUP(I48,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2677.5502995000006,2014,{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M48/3600)","v":0.36998972250770812},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":32.950000000000003},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.2},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":20},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP(\"CF (Dry with FGD)\",'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T48)*(1-U48)","v":0.88002240000000009},{"$f":"VLOOKUP(I48,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D48<>\"yes\",L48,\"\")","v":""},{"$f":"IF(D48=\"yes\",AB48&\" \"&AC48&\" \"&AD48&\" \"&AE48&\" \"&AF48&\" \"&AG48&\" \"&AH48&\" \"&AI48&\" \"&AJ48&\" \"&AK48&\" \"&AL48&\" \"&AM48&\" \"&AN48,\"\")","v":"0 0 0 0 0 0 0 1446 723 1446 723 0 0"},{"$f":"IF(D48<>\"yes\",F48,\"\")","v":""},"Kusile coal",{"$f":"IF(AB$5=$L48,$F48,IF(AB$5>$L48,MIN($F48,$E48-SUM(AA48:$AB48)),0))","v":0},{"$f":"IF(AC$5=$L48,$F48,IF(AC$5>$L48,MIN($F48,$E48-SUM(AB48:$AB48)),0))","v":0},{"$f":"IF(AD$5=$L48,$F48,IF(AD$5>$L48,MIN($F48,$E48-SUM($AB48:AC48)),0))","v":0},0,0,0,0,1446,723,1446,723,0,0]
["Ingula Pump Storage","EPPSGNCSTbra","H","Yes",1332,666,1400,1051,"Pumped Storage",{"$f":"VLOOKUP(I49,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.4731674449333338},1548.2989846249338,2014,null,0.73,null,null,null,1.51,8.6999999999999993,4.5900000000000003E-2,4.5900000000000003E-2,0.19,{"$f":"VLOOKUP(I49,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D49<>\"yes\",L49,\"\")","v":""},{"$f":"IF(D49=\"yes\",AB49&\" \"&AC49&\" \"&AD49&\" \"&AE49&\" \"&AF49&\" \"&AG49&\" \"&AH49&\" \"&AI49&\" \"&AJ49&\" \"&AK49&\" \"&AL49&\" \"&AM49&\" \"&AN49,\"\")","v":"0 0 0 0 1332 0 0 0 0 0 0 0 0"},{"$f":"IF(D49<>\"yes\",F49,\"\")","v":""},"Ingula Pump Storage",{"$f":"IF(AB$5=$L49,$F49,IF(AB$5>$L49,MIN($F49,$E49-SUM(AA49:$AB49)),0))","v":0},{"$f":"IF(AC$5=$L49,$F49,IF(AC$5>$L49,MIN($F49,$E49-SUM(AB49:$AB49)),0))","v":0},{"$f":"IF(AD$5=$L49,$F49,IF(AD$5>$L49,MIN($F49,$E49-SUM($AB49:AC49)),0))","v":0},0,{"$f":"333+999","v":1332},0,0,0,0,0,0,{"$f":"IF(AM$5=$L49,$F49,IF(AM$5>$L49,MIN($F49,$E49-SUM($AB49:AL49)),0))","v":0},{"$f":"IF(AN$5=$L49,$F49,IF(AN$5>$L49,MIN($F49,$E49-SUM($AB49:AM49)),0))","v":0}]
["Tubaste","EPPSGNUSTste","H",null,{"$f":"4*375","v":1500},750,1052,1053,"Pumped Storage",{"$f":"VLOOKUP(I50,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.4731674449333338},1551.2453195148005,2014,null,0.73,null,null,null,1.51,8.6999999999999993,4.5900000000000003E-2,4.5900000000000003E-2,0.19,{"$f":"VLOOKUP(I50,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D50<>\"yes\",L50,\"\")","v":2014},{"$f":"IF(D50=\"yes\",AB50&\" \"&AC50&\" \"&AD50&\" \"&AE50&\" \"&AF50&\" \"&AG50&\" \"&AH50&\" \"&AI50&\" \"&AJ50&\" \"&AK50&\" \"&AL50&\" \"&AM50&\" \"&AN50,\"\")","v":""},{"$f":"IF(D50<>\"yes\",F50,\"\")","v":750},"Tubaste",{"$f":"IF(AB$5=$L50,$F50,IF(AB$5>$L50,MIN($F50,$E50-SUM(AA50:$AB50)),0))","v":0},{"$f":"IF(AC$5=$L50,$F50,IF(AC$5>$L50,MIN($F50,$E50-SUM(AB50:$AB50)),0))","v":0},{"$f":"IF(AD$5=$L50,$F50,IF(AD$5>$L50,MIN($F50,$E50-SUM($AB50:AC50)),0))","v":0},0,750,750,0,0,0,0,0,{"$f":"IF(AM$5=$L50,$F50,IF(AM$5>$L50,MIN($F50,$E50-SUM($AB50:AL50)),0))","v":0},{"$f":"IF(AN$5=$L50,$F50,IF(AN$5>$L50,MIN($F50,$E50-SUM($AB50:AM50)),0))","v":0}]
["Swaziland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland"]
[{"$f":"'Oper therm SiteSpec'!B21","v":"Lubombo coal"},"EPCOANCSClub","T",null,1000,500,2222,2222,"Supercritical Coal",{"$f":"VLOOKUP(I52,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2624.4008670000007,2015,{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M52/3600)","v":0.36998972250770812},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":42.84},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.26},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":20},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A52,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T52)*(1-U52)","v":0.88002240000000009},{"$f":"W47","v":35},{"$f":"IF(D52<>\"yes\",L52,\"\")","v":2015},{"$f":"IF(D52=\"yes\",AB52&\" \"&AC52&\" \"&AD52&\" \"&AE52&\" \"&AF52&\" \"&AG52&\" \"&AH52&\" \"&AI52&\" \"&AJ52&\" \"&AK52&\" \"&AL52&\" \"&AM52&\" \"&AN52,\"\")","v":""},{"$f":"IF(D52<>\"yes\",F52,\"\")","v":500},"Lubombo coal",{"$f":"IF(AB$5=$L52,$F52,IF(AB$5>$L52,MIN($F52,$E52-SUM(AA52:$AB52)),0))","v":0},{"$f":"IF(AC$5=$L52,$F52,IF(AC$5>$L52,MIN($F52,$E52-SUM(AB52:$AB52)),0))","v":0},{"$f":"IF(AD$5=$L52,$F52,IF(AD$5>$L52,MIN($F52,$E52-SUM($AB52:AC52)),0))","v":0},{"$f":"IF(AE$5=$L52,$F52,IF(AE$5>$L52,MIN($F52,$E52-SUM($AB52:AD52)),0))","v":0},{"$f":"IF(AF$5=$L52,$F52,IF(AF$5>$L52,MIN($F52,$E52-SUM($AB52:AE52)),0))","v":0},{"$f":"IF(AG$5=$L52,$F52,IF(AG$5>$L52,MIN($F52,$E52-SUM($AB52:AF52)),0))","v":500},{"$f":"IF(AH$5=$L52,$F52,IF(AH$5>$L52,MIN($F52,$E52-SUM($AB52:AG52)),0))","v":500},{"$f":"IF(AI$5=$L52,$F52,IF(AI$5>$L52,MIN($F52,$E52-SUM($AB52:AH52)),0))","v":0},{"$f":"IF(AJ$5=$L52,$F52,IF(AJ$5>$L52,MIN($F52,$E52-SUM($AB52:AI52)),0))","v":0},{"$f":"IF(AK$5=$L52,$F52,IF(AK$5>$L52,MIN($F52,$E52-SUM($AB52:AJ52)),0))","v":0},{"$f":"IF(AL$5=$L52,$F52,IF(AL$5>$L52,MIN($F52,$E52-SUM($AB52:AK52)),0))","v":0},{"$f":"IF(AM$5=$L52,$F52,IF(AM$5>$L52,MIN($F52,$E52-SUM($AB52:AL52)),0))","v":0},{"$f":"IF(AN$5=$L52,$F52,IF(AN$5>$L52,MIN($F52,$E52-SUM($AB52:AM52)),0))","v":0}]
["Tanzania",null,null,{"$f":"SUMIF($C54:$C62,\"H\",$E54:$E62)","v":1972},{"$f":"SUMIF($C54:$C62,\"T\",$E54:$E62)","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C54:C62=\"H\"),E54:E62,V54:V62)*8.76","v":6279},null,null,null,null,"Tanzania"]
[{"$f":"'Oper therm SiteSpec'!B25","v":"Kinyerezi gas"},"EPGASNUCCkin","T","yes",400,400,190,950,"Combined Cycle Gas Turbine",{"$f":"VLOOKUP(I54,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0991550000000001},1044.1972500000002,2014,{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":8500},{"$f":"1/(M54/3600)","v":0.42352941176470588},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Nat gas"},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":2},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":1.45},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":24.01},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":8.7300000000000003E-2},{"$f":"VLOOKUP($A54,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":6.4600000000000005E-2},{"$f":"(1-T54)*(1-U54)","v":0.85373957999999994},{"$f":"VLOOKUP(I54,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},{"$f":"IF(D54<>\"yes\",L54,\"\")","v":""},{"$f":"IF(D54=\"yes\",AB54&\" \"&AC54&\" \"&AD54&\" \"&AE54&\" \"&AF54&\" \"&AG54&\" \"&AH54&\" \"&AI54&\" \"&AJ54&\" \"&AK54&\" \"&AL54&\" \"&AM54&\" \"&AN54,\"\")","v":"0 0 0 0 400 0 0 0 0 0 0 0 0"},{"$f":"IF(D54<>\"yes\",F54,\"\")","v":""},"Kinyerezi gas",{"$f":"IF(AB$5=$L54,$F54,IF(AB$5>$L54,MIN($F54,$E54-SUM(AA54:$AB54)),0))","v":0},{"$f":"IF(AC$5=$L54,$F54,IF(AC$5>$L54,MIN($F54,$E54-SUM(AB54:$AB54)),0))","v":0},{"$f":"IF(AD$5=$L54,$F54,IF(AD$5>$L54,MIN($F54,$E54-SUM($AB54:AC54)),0))","v":0},{"$f":"IF(AE$5=$L54,$F54,IF(AE$5>$L54,MIN($F54,$E54-SUM($AB54:AD54)),0))","v":0},{"$f":"IF(AF$5=$L54,$F54,IF(AF$5>$L54,MIN($F54,$E54-SUM($AB54:AE54)),0))","v":400},{"$f":"IF(AG$5=$L54,$F54,IF(AG$5>$L54,MIN($F54,$E54-SUM($AB54:AF54)),0))","v":0},{"$f":"IF(AH$5=$L54,$F54,IF(AH$5>$L54,MIN($F54,$E54-SUM($AB54:AG54)),0))","v":0},{"$f":"IF(AI$5=$L54,$F54,IF(AI$5>$L54,MIN($F54,$E54-SUM($AB54:AH54)),0))","v":0},{"$f":"IF(AJ$5=$L54,$F54,IF(AJ$5>$L54,MIN($F54,$E54-SUM($AB54:AI54)),0))","v":0},{"$f":"IF(AK$5=$L54,$F54,IF(AK$5>$L54,MIN($F54,$E54-SUM($AB54:AJ54)),0))","v":0},{"$f":"IF(AL$5=$L54,$F54,IF(AL$5>$L54,MIN($F54,$E54-SUM($AB54:AK54)),0))","v":0},{"$f":"IF(AM$5=$L54,$F54,IF(AM$5>$L54,MIN($F54,$E54-SUM($AB54:AL54)),0))","v":0},{"$f":"IF(AN$5=$L54,$F54,IF(AN$5>$L54,MIN($F54,$E54-SUM($AB54:AM54)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B23","v":"Mchuchuma coal"},"EPCOANUSCmch","T",null,400,400,889,2222,"Supercritical Coal",{"$f":"VLOOKUP(I55,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},2624.4008670000007,2015,{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":10865},{"$f":"1/(M55/3600)","v":0.33133916244822825},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":1.19},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":4.18},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":38.32},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A55,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T55)*(1-U55)","v":0.88002240000000009},{"$f":"VLOOKUP(I55,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},2015,"",400,"Mchuchuma coal",{"$f":"IF(AB$5=$L55,$F55,IF(AB$5>$L55,MIN($F55,$E55-SUM(AA55:$AB55)),0))","v":0},{"$f":"IF(AC$5=$L55,$F55,IF(AC$5>$L55,MIN($F55,$E55-SUM(AB55:$AB55)),0))","v":0},{"$f":"IF(AD$5=$L55,$F55,IF(AD$5>$L55,MIN($F55,$E55-SUM($AB55:AC55)),0))","v":0},{"$f":"IF(AE$5=$L55,$F55,IF(AE$5>$L55,MIN($F55,$E55-SUM($AB55:AD55)),0))","v":0},{"$f":"IF(AF$5=$L55,$F55,IF(AF$5>$L55,MIN($F55,$E55-SUM($AB55:AE55)),0))","v":0},{"$f":"IF(AG$5=$L55,$F55,IF(AG$5>$L55,MIN($F55,$E55-SUM($AB55:AF55)),0))","v":400},{"$f":"IF(AH$5=$L55,$F55,IF(AH$5>$L55,MIN($F55,$E55-SUM($AB55:AG55)),0))","v":0},{"$f":"IF(AI$5=$L55,$F55,IF(AI$5>$L55,MIN($F55,$E55-SUM($AB55:AH55)),0))","v":0},{"$f":"IF(AJ$5=$L55,$F55,IF(AJ$5>$L55,MIN($F55,$E55-SUM($AB55:AI55)),0))","v":0},{"$f":"IF(AK$5=$L55,$F55,IF(AK$5>$L55,MIN($F55,$E55-SUM($AB55:AJ55)),0))","v":0},{"$f":"IF(AL$5=$L55,$F55,IF(AL$5>$L55,MIN($F55,$E55-SUM($AB55:AK55)),0))","v":0},{"$f":"IF(AM$5=$L55,$F55,IF(AM$5>$L55,MIN($F55,$E55-SUM($AB55:AL55)),0))","v":0},{"$f":"IF(AN$5=$L55,$F55,IF(AN$5>$L55,MIN($F55,$E55-SUM($AB55:AM55)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B24","v":"Kiwira coal"},"EPCOANCSCkiw","T","Yes",200,200,533,2667,"Supercritical Coal",{"$f":"VLOOKUP(I56,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},3149.9896995000008,2014,{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":12000},{"$f":"1/(M56/3600)","v":0.3},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":1.19},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":7.4},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":56.67},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A56,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T56)*(1-U56)","v":0.88002240000000009},{"$f":"VLOOKUP(I56,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},"","0 0 0 0 200 0 0 0 0 0 0 0 0","","Kiwira coal",{"$f":"IF(AB$5=$L56,$F56,IF(AB$5>$L56,MIN($F56,$E56-SUM(AA56:$AB56)),0))","v":0},{"$f":"IF(AC$5=$L56,$F56,IF(AC$5>$L56,MIN($F56,$E56-SUM(AB56:$AB56)),0))","v":0},{"$f":"IF(AD$5=$L56,$F56,IF(AD$5>$L56,MIN($F56,$E56-SUM($AB56:AC56)),0))","v":0},{"$f":"IF(AE$5=$L56,$F56,IF(AE$5>$L56,MIN($F56,$E56-SUM($AB56:AD56)),0))","v":0},{"$f":"IF(AF$5=$L56,$F56,IF(AF$5>$L56,MIN($F56,$E56-SUM($AB56:AE56)),0))","v":200},{"$f":"IF(AG$5=$L56,$F56,IF(AG$5>$L56,MIN($F56,$E56-SUM($AB56:AF56)),0))","v":0},{"$f":"IF(AH$5=$L56,$F56,IF(AH$5>$L56,MIN($F56,$E56-SUM($AB56:AG56)),0))","v":0},{"$f":"IF(AI$5=$L56,$F56,IF(AI$5>$L56,MIN($F56,$E56-SUM($AB56:AH56)),0))","v":0},{"$f":"IF(AJ$5=$L56,$F56,IF(AJ$5>$L56,MIN($F56,$E56-SUM($AB56:AI56)),0))","v":0},{"$f":"IF(AK$5=$L56,$F56,IF(AK$5>$L56,MIN($F56,$E56-SUM($AB56:AJ56)),0))","v":0},{"$f":"IF(AL$5=$L56,$F56,IF(AL$5>$L56,MIN($F56,$E56-SUM($AB56:AK56)),0))","v":0},{"$f":"IF(AM$5=$L56,$F56,IF(AM$5>$L56,MIN($F56,$E56-SUM($AB56:AL56)),0))","v":0},{"$f":"IF(AN$5=$L56,$F56,IF(AN$5>$L56,MIN($F56,$E56-SUM($AB56:AM56)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B33","v":"Ruhudji"},"EPHYDNUruh","H",null,358,358,611,1707,"Hydro",{"$f":"VLOOKUP(I57,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1707,2017,null,null,null,null,null,{"$f":"VLOOKUP($A57,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A57,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A57,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A57,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A57,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A57,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.37881686691666028},{"$f":"VLOOKUP(I57,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2017,"",358,"Ruhudji",{"$f":"IF(AB$5=$L57,$F57,IF(AB$5>$L57,MIN($F57,$E57-SUM(AA57:$AB57)),0))","v":0},{"$f":"IF(AC$5=$L57,$F57,IF(AC$5>$L57,MIN($F57,$E57-SUM(AB57:$AB57)),0))","v":0},{"$f":"IF(AD$5=$L57,$F57,IF(AD$5>$L57,MIN($F57,$E57-SUM($AB57:AC57)),0))","v":0},{"$f":"IF(AE$5=$L57,$F57,IF(AE$5>$L57,MIN($F57,$E57-SUM($AB57:AD57)),0))","v":0},{"$f":"IF(AF$5=$L57,$F57,IF(AF$5>$L57,MIN($F57,$E57-SUM($AB57:AE57)),0))","v":0},{"$f":"IF(AG$5=$L57,$F57,IF(AG$5>$L57,MIN($F57,$E57-SUM($AB57:AF57)),0))","v":0},{"$f":"IF(AH$5=$L57,$F57,IF(AH$5>$L57,MIN($F57,$E57-SUM($AB57:AG57)),0))","v":0},{"$f":"IF(AI$5=$L57,$F57,IF(AI$5>$L57,MIN($F57,$E57-SUM($AB57:AH57)),0))","v":358},{"$f":"IF(AJ$5=$L57,$F57,IF(AJ$5>$L57,MIN($F57,$E57-SUM($AB57:AI57)),0))","v":0},{"$f":"IF(AK$5=$L57,$F57,IF(AK$5>$L57,MIN($F57,$E57-SUM($AB57:AJ57)),0))","v":0},{"$f":"IF(AL$5=$L57,$F57,IF(AL$5>$L57,MIN($F57,$E57-SUM($AB57:AK57)),0))","v":0},{"$f":"IF(AM$5=$L57,$F57,IF(AM$5>$L57,MIN($F57,$E57-SUM($AB57:AL57)),0))","v":0},{"$f":"IF(AN$5=$L57,$F57,IF(AN$5>$L57,MIN($F57,$E57-SUM($AB57:AM57)),0))","v":0}]
["Rusomo","EPHYDNUrus","H",null,21,{"$f":"IF(E58<1000,E58,IF(E58>3000,E58/3,E58/2))","v":21},{"$f":"E58*H58/1000","v":48.845999999999997},2326,"Hydro",{"$f":"VLOOKUP(I58,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},{"$f":"J58*H58","v":2326},2015,null,null,null,null,null,{"$f":"R57","v":1.51},8.7200000000000006,0.05,0.02,{"$f":"129/(E58*8.76)","v":0.70123939986953687},{"$f":"VLOOKUP(I58,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2015,"",21,"Rusomo",{"$f":"IF(AB$5=$L58,$F58,IF(AB$5>$L58,MIN($F58,$E58-SUM(AA58:$AB58)),0))","v":0},{"$f":"IF(AC$5=$L58,$F58,IF(AC$5>$L58,MIN($F58,$E58-SUM(AB58:$AB58)),0))","v":0},{"$f":"IF(AD$5=$L58,$F58,IF(AD$5>$L58,MIN($F58,$E58-SUM($AB58:AC58)),0))","v":0},{"$f":"IF(AE$5=$L58,$F58,IF(AE$5>$L58,MIN($F58,$E58-SUM($AB58:AD58)),0))","v":0},{"$f":"IF(AF$5=$L58,$F58,IF(AF$5>$L58,MIN($F58,$E58-SUM($AB58:AE58)),0))","v":0},{"$f":"IF(AG$5=$L58,$F58,IF(AG$5>$L58,MIN($F58,$E58-SUM($AB58:AF58)),0))","v":21},{"$f":"IF(AH$5=$L58,$F58,IF(AH$5>$L58,MIN($F58,$E58-SUM($AB58:AG58)),0))","v":0},{"$f":"IF(AI$5=$L58,$F58,IF(AI$5>$L58,MIN($F58,$E58-SUM($AB58:AH58)),0))","v":0},{"$f":"IF(AJ$5=$L58,$F58,IF(AJ$5>$L58,MIN($F58,$E58-SUM($AB58:AI58)),0))","v":0},{"$f":"IF(AK$5=$L58,$F58,IF(AK$5>$L58,MIN($F58,$E58-SUM($AB58:AJ58)),0))","v":0},{"$f":"IF(AL$5=$L58,$F58,IF(AL$5>$L58,MIN($F58,$E58-SUM($AB58:AK58)),0))","v":0},{"$f":"IF(AM$5=$L58,$F58,IF(AM$5>$L58,MIN($F58,$E58-SUM($AB58:AL58)),0))","v":0},{"$f":"IF(AN$5=$L58,$F58,IF(AN$5>$L58,MIN($F58,$E58-SUM($AB58:AM58)),0))","v":0}]
["Kakono","EPHYDNUkak","H",null,53,{"$f":"IF(E59<1000,E59,IF(E59>3000,E59/3,E59/2))","v":53},{"$f":"E59*H59/1000","v":123.27800000000001},2326,"Hydro",{"$f":"VLOOKUP(I59,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},{"$f":"J59*H59","v":2326},2016,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,{"$f":"335/(E59*8.76)","v":0.72154734212113381},{"$f":"VLOOKUP(I59,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2016,"",53,"Kakono",{"$f":"IF(AB$5=$L59,$F59,IF(AB$5>$L59,MIN($F59,$E59-SUM(AA59:$AB59)),0))","v":0},{"$f":"IF(AC$5=$L59,$F59,IF(AC$5>$L59,MIN($F59,$E59-SUM(AB59:$AB59)),0))","v":0},{"$f":"IF(AD$5=$L59,$F59,IF(AD$5>$L59,MIN($F59,$E59-SUM($AB59:AC59)),0))","v":0},{"$f":"IF(AE$5=$L59,$F59,IF(AE$5>$L59,MIN($F59,$E59-SUM($AB59:AD59)),0))","v":0},{"$f":"IF(AF$5=$L59,$F59,IF(AF$5>$L59,MIN($F59,$E59-SUM($AB59:AE59)),0))","v":0},{"$f":"IF(AG$5=$L59,$F59,IF(AG$5>$L59,MIN($F59,$E59-SUM($AB59:AF59)),0))","v":0},{"$f":"IF(AH$5=$L59,$F59,IF(AH$5>$L59,MIN($F59,$E59-SUM($AB59:AG59)),0))","v":53},{"$f":"IF(AI$5=$L59,$F59,IF(AI$5>$L59,MIN($F59,$E59-SUM($AB59:AH59)),0))","v":0},{"$f":"IF(AJ$5=$L59,$F59,IF(AJ$5>$L59,MIN($F59,$E59-SUM($AB59:AI59)),0))","v":0},{"$f":"IF(AK$5=$L59,$F59,IF(AK$5>$L59,MIN($F59,$E59-SUM($AB59:AJ59)),0))","v":0},{"$f":"IF(AL$5=$L59,$F59,IF(AL$5>$L59,MIN($F59,$E59-SUM($AB59:AK59)),0))","v":0},{"$f":"IF(AM$5=$L59,$F59,IF(AM$5>$L59,MIN($F59,$E59-SUM($AB59:AL59)),0))","v":0},{"$f":"IF(AN$5=$L59,$F59,IF(AN$5>$L59,MIN($F59,$E59-SUM($AB59:AM59)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B34","v":"Rumakali"},"EPHYDNUrum","H",null,222,{"$f":"IF(E60<1000,E60,IF(E60>3000,E60/3,E60/2))","v":222},{"$f":"E60*H60/1000","v":516.37199999999996},2326,"Hydro",{"$f":"VLOOKUP(I60,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},{"$f":"J60*H60","v":2326},2019,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,{"$f":"908/(E60*8.76)","v":0.46690526142580935},{"$f":"VLOOKUP(I60,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2019,"",222,"Rumakali",{"$f":"IF(AB$5=$L60,$F60,IF(AB$5>$L60,MIN($F60,$E60-SUM(AA60:$AB60)),0))","v":0},{"$f":"IF(AC$5=$L60,$F60,IF(AC$5>$L60,MIN($F60,$E60-SUM(AB60:$AB60)),0))","v":0},{"$f":"IF(AD$5=$L60,$F60,IF(AD$5>$L60,MIN($F60,$E60-SUM($AB60:AC60)),0))","v":0},{"$f":"IF(AE$5=$L60,$F60,IF(AE$5>$L60,MIN($F60,$E60-SUM($AB60:AD60)),0))","v":0},{"$f":"IF(AF$5=$L60,$F60,IF(AF$5>$L60,MIN($F60,$E60-SUM($AB60:AE60)),0))","v":0},{"$f":"IF(AG$5=$L60,$F60,IF(AG$5>$L60,MIN($F60,$E60-SUM($AB60:AF60)),0))","v":0},{"$f":"IF(AH$5=$L60,$F60,IF(AH$5>$L60,MIN($F60,$E60-SUM($AB60:AG60)),0))","v":0},{"$f":"IF(AI$5=$L60,$F60,IF(AI$5>$L60,MIN($F60,$E60-SUM($AB60:AH60)),0))","v":0},{"$f":"IF(AJ$5=$L60,$F60,IF(AJ$5>$L60,MIN($F60,$E60-SUM($AB60:AI60)),0))","v":0},{"$f":"IF(AK$5=$L60,$F60,IF(AK$5>$L60,MIN($F60,$E60-SUM($AB60:AJ60)),0))","v":222},{"$f":"IF(AL$5=$L60,$F60,IF(AL$5>$L60,MIN($F60,$E60-SUM($AB60:AK60)),0))","v":0},{"$f":"IF(AM$5=$L60,$F60,IF(AM$5>$L60,MIN($F60,$E60-SUM($AB60:AL60)),0))","v":0},{"$f":"IF(AN$5=$L60,$F60,IF(AN$5>$L60,MIN($F60,$E60-SUM($AB60:AM60)),0))","v":0}]
["Masigira","EPHYDNUmsg","H",null,118,{"$f":"IF(E61<1000,E61,IF(E61>3000,E61/3,E61/2))","v":118},{"$f":"E61*H61/1000","v":274.46800000000002},2326,"Hydro",{"$f":"VLOOKUP(I61,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},{"$f":"J61*H61","v":2326},2020,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,{"$f":"492/(E61*8.76)","v":0.47596935221732062},{"$f":"VLOOKUP(I61,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2020,"",118,"Masigira",{"$f":"IF(AB$5=$L61,$F61,IF(AB$5>$L61,MIN($F61,$E61-SUM(AA61:$AB61)),0))","v":0},{"$f":"IF(AC$5=$L61,$F61,IF(AC$5>$L61,MIN($F61,$E61-SUM(AB61:$AB61)),0))","v":0},{"$f":"IF(AD$5=$L61,$F61,IF(AD$5>$L61,MIN($F61,$E61-SUM($AB61:AC61)),0))","v":0},{"$f":"IF(AE$5=$L61,$F61,IF(AE$5>$L61,MIN($F61,$E61-SUM($AB61:AD61)),0))","v":0},{"$f":"IF(AF$5=$L61,$F61,IF(AF$5>$L61,MIN($F61,$E61-SUM($AB61:AE61)),0))","v":0},{"$f":"IF(AG$5=$L61,$F61,IF(AG$5>$L61,MIN($F61,$E61-SUM($AB61:AF61)),0))","v":0},{"$f":"IF(AH$5=$L61,$F61,IF(AH$5>$L61,MIN($F61,$E61-SUM($AB61:AG61)),0))","v":0},{"$f":"IF(AI$5=$L61,$F61,IF(AI$5>$L61,MIN($F61,$E61-SUM($AB61:AH61)),0))","v":0},{"$f":"IF(AJ$5=$L61,$F61,IF(AJ$5>$L61,MIN($F61,$E61-SUM($AB61:AI61)),0))","v":0},{"$f":"IF(AK$5=$L61,$F61,IF(AK$5>$L61,MIN($F61,$E61-SUM($AB61:AJ61)),0))","v":0},{"$f":"IF(AL$5=$L61,$F61,IF(AL$5>$L61,MIN($F61,$E61-SUM($AB61:AK61)),0))","v":118},{"$f":"IF(AM$5=$L61,$F61,IF(AM$5>$L61,MIN($F61,$E61-SUM($AB61:AL61)),0))","v":0},{"$f":"IF(AN$5=$L61,$F61,IF(AN$5>$L61,MIN($F61,$E61-SUM($AB61:AM61)),0))","v":0}]
["Stieglers Gorge","EPHYDNUstg","H",null,1200,600,{"$f":"E62*H62/1000","v":2791.2},2326,"Hydro",{"$f":"VLOOKUP(I62,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},2326,2023,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,{"$f":"(1908+855+464)/(E62*8.76)","v":0.30698249619482498},{"$f":"VLOOKUP(I62,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},2023,"",150,"Stieglers Gorge",{"$f":"IF(AB$5=$L62,$F62,IF(AB$5>$L62,MIN($F62,$E62-SUM(AA62:$AB62)),0))","v":0},{"$f":"IF(AC$5=$L62,$F62,IF(AC$5>$L62,MIN($F62,$E62-SUM(AB62:$AB62)),0))","v":0},{"$f":"IF(AD$5=$L62,$F62,IF(AD$5>$L62,MIN($F62,$E62-SUM($AB62:AC62)),0))","v":0},{"$f":"IF(AE$5=$L62,$F62,IF(AE$5>$L62,MIN($F62,$E62-SUM($AB62:AD62)),0))","v":0},{"$f":"IF(AF$5=$L62,$F62,IF(AF$5>$L62,MIN($F62,$E62-SUM($AB62:AE62)),0))","v":0},{"$f":"IF(AG$5=$L62,$F62,IF(AG$5>$L62,MIN($F62,$E62-SUM($AB62:AF62)),0))","v":0},{"$f":"IF(AH$5=$L62,$F62,IF(AH$5>$L62,MIN($F62,$E62-SUM($AB62:AG62)),0))","v":0},{"$f":"IF(AI$5=$L62,$F62,IF(AI$5>$L62,MIN($F62,$E62-SUM($AB62:AH62)),0))","v":0},{"$f":"IF(AJ$5=$L62,$F62,IF(AJ$5>$L62,MIN($F62,$E62-SUM($AB62:AI62)),0))","v":0},{"$f":"IF(AK$5=$L62,$F62,IF(AK$5>$L62,MIN($F62,$E62-SUM($AB62:AJ62)),0))","v":0},{"$f":"IF(AL$5=$L62,$F62,IF(AL$5>$L62,MIN($F62,$E62-SUM($AB62:AK62)),0))","v":0},{"$f":"IF(AM$5=$L62,$F62,IF(AM$5>$L62,MIN($F62,$E62-SUM($AB62:AL62)),0))","v":0},{"$f":"IF(AN$5=$L62,$F62,IF(AN$5>$L62,MIN($F62,$E62-SUM($AB62:AM62)),0))","v":0}]
["Zambia",null,null,{"$f":"SUMIF($C64:$C76,\"H\",$E64:$E76)","v":4299},{"$f":"SUMIF($C64:$C76,\"T\",$E64:$E76)","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C64:C76=\"H\"),E64:E76,V64:V76)*8.76","v":15316.241515636364},null,null,null,null,"Zambia"]
["Maamba Coal fired","EPCOANUSCmaa","T",null,300,300,750,{"$f":"G64/E64*1000","v":2500},"Supercritical Coal",1,2500,2016,{"$f":"M78","v":9730},0.36998972250770812,"Coal",0,0.64,0.96,19.97,7.1999999999999995E-2,5.1700000000000003E-2,0.88002240000000009,{"$f":"VLOOKUP(I64,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D64<>\"yes\",L64,\"\")","v":2016},{"$f":"IF(D64=\"yes\",AB64&\" \"&AC64&\" \"&AD64&\" \"&AE64&\" \"&AF64&\" \"&AG64&\" \"&AH64&\" \"&AI64&\" \"&AJ64&\" \"&AK64&\" \"&AL64&\" \"&AM64&\" \"&AN64,\"\")","v":""},{"$f":"IF(D64<>\"yes\",F64,\"\")","v":300},"Maamba Coal fired",{"$f":"IF(AB$5=$L64,$F64,IF(AB$5>$L64,MIN($F64,$E64-SUM(AA64:$AB64)),0))","v":0},{"$f":"IF(AC$5=$L64,$F64,IF(AC$5>$L64,MIN($F64,$E64-SUM(AB64:$AB64)),0))","v":0},{"$f":"IF(AD$5=$L64,$F64,IF(AD$5>$L64,MIN($F64,$E64-SUM($AB64:AC64)),0))","v":0},{"$f":"IF(AE$5=$L64,$F64,IF(AE$5>$L64,MIN($F64,$E64-SUM($AB64:AD64)),0))","v":0},{"$f":"IF(AF$5=$L64,$F64,IF(AF$5>$L64,MIN($F64,$E64-SUM($AB64:AE64)),0))","v":0},{"$f":"IF(AG$5=$L64,$F64,IF(AG$5>$L64,MIN($F64,$E64-SUM($AB64:AF64)),0))","v":0},{"$f":"IF(AH$5=$L64,$F64,IF(AH$5>$L64,MIN($F64,$E64-SUM($AB64:AG64)),0))","v":300},{"$f":"IF(AI$5=$L64,$F64,IF(AI$5>$L64,MIN($F64,$E64-SUM($AB64:AH64)),0))","v":0},{"$f":"IF(AJ$5=$L64,$F64,IF(AJ$5>$L64,MIN($F64,$E64-SUM($AB64:AI64)),0))","v":0},{"$f":"IF(AK$5=$L64,$F64,IF(AK$5>$L64,MIN($F64,$E64-SUM($AB64:AJ64)),0))","v":0},{"$f":"IF(AL$5=$L64,$F64,IF(AL$5>$L64,MIN($F64,$E64-SUM($AB64:AK64)),0))","v":0},{"$f":"IF(AM$5=$L64,$F64,IF(AM$5>$L64,MIN($F64,$E64-SUM($AB64:AL64)),0))","v":0},{"$f":"IF(AN$5=$L64,$F64,IF(AN$5>$L64,MIN($F64,$E64-SUM($AB64:AM64)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B39","v":"Itezhi-Tezhi hydro"},"EPHYDNUite","H","yes",120,120,250,{"$f":"G65/E65*1000","v":2083.3333333333335},"Hydro",{"$f":"VLOOKUP(I65,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},2083.3333333333335,2014,null,null,null,null,null,{"$f":"VLOOKUP($A65,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A65,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A65,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A65,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A65,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A65,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.42427701674277013},{"$f":"VLOOKUP(I65,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},"","0 0 0 0 120 0 0 0 0 0 0 0 0","","Itezhi-Tezhi hydro",{"$f":"IF(AB$5=$L65,$F65,IF(AB$5>$L65,MIN($F65,$E65-SUM(AA65:$AB65)),0))","v":0},{"$f":"IF(AC$5=$L65,$F65,IF(AC$5>$L65,MIN($F65,$E65-SUM(AB65:$AB65)),0))","v":0},{"$f":"IF(AD$5=$L65,$F65,IF(AD$5>$L65,MIN($F65,$E65-SUM($AB65:AC65)),0))","v":0},{"$f":"IF(AE$5=$L65,$F65,IF(AE$5>$L65,MIN($F65,$E65-SUM($AB65:AD65)),0))","v":0},{"$f":"IF(AF$5=$L65,$F65,IF(AF$5>$L65,MIN($F65,$E65-SUM($AB65:AE65)),0))","v":120},{"$f":"IF(AG$5=$L65,$F65,IF(AG$5>$L65,MIN($F65,$E65-SUM($AB65:AF65)),0))","v":0},{"$f":"IF(AH$5=$L65,$F65,IF(AH$5>$L65,MIN($F65,$E65-SUM($AB65:AG65)),0))","v":0},{"$f":"IF(AI$5=$L65,$F65,IF(AI$5>$L65,MIN($F65,$E65-SUM($AB65:AH65)),0))","v":0},{"$f":"IF(AJ$5=$L65,$F65,IF(AJ$5>$L65,MIN($F65,$E65-SUM($AB65:AI65)),0))","v":0},{"$f":"IF(AK$5=$L65,$F65,IF(AK$5>$L65,MIN($F65,$E65-SUM($AB65:AJ65)),0))","v":0},{"$f":"IF(AL$5=$L65,$F65,IF(AL$5>$L65,MIN($F65,$E65-SUM($AB65:AK65)),0))","v":0},{"$f":"IF(AM$5=$L65,$F65,IF(AM$5>$L65,MIN($F65,$E65-SUM($AB65:AL65)),0))","v":0},{"$f":"IF(AN$5=$L65,$F65,IF(AN$5>$L65,MIN($F65,$E65-SUM($AB65:AM65)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B36","v":"Kariba North Extension hydro"},"EPHYDNUkne","H","Yes",360,180,450,{"$f":"G66/E66*1000","v":1250},"Hydro",{"$f":"VLOOKUP(I66,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1250,2013,null,null,null,null,null,{"$f":"VLOOKUP($A66,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A66,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A66,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A66,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A66,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A66,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.29426686960933535},{"$f":"VLOOKUP(I66,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},"","0 0 0 180 180 0 0 0 0 0 0 0 0","","Kariba North Extension hydro",{"$f":"IF(AB$5=$L66,$F66,IF(AB$5>$L66,MIN($F66,$E66-SUM(AA66:$AB66)),0))","v":0},{"$f":"IF(AC$5=$L66,$F66,IF(AC$5>$L66,MIN($F66,$E66-SUM(AB66:$AB66)),0))","v":0},{"$f":"IF(AD$5=$L66,$F66,IF(AD$5>$L66,MIN($F66,$E66-SUM($AB66:AC66)),0))","v":0},{"$f":"IF(AE$5=$L66,$F66,IF(AE$5>$L66,MIN($F66,$E66-SUM($AB66:AD66)),0))","v":180},{"$f":"IF(AF$5=$L66,$F66,IF(AF$5>$L66,MIN($F66,$E66-SUM($AB66:AE66)),0))","v":180},{"$f":"IF(AG$5=$L66,$F66,IF(AG$5>$L66,MIN($F66,$E66-SUM($AB66:AF66)),0))","v":0},{"$f":"IF(AH$5=$L66,$F66,IF(AH$5>$L66,MIN($F66,$E66-SUM($AB66:AG66)),0))","v":0},{"$f":"IF(AI$5=$L66,$F66,IF(AI$5>$L66,MIN($F66,$E66-SUM($AB66:AH66)),0))","v":0},{"$f":"IF(AJ$5=$L66,$F66,IF(AJ$5>$L66,MIN($F66,$E66-SUM($AB66:AI66)),0))","v":0},{"$f":"IF(AK$5=$L66,$F66,IF(AK$5>$L66,MIN($F66,$E66-SUM($AB66:AJ66)),0))","v":0},{"$f":"IF(AL$5=$L66,$F66,IF(AL$5>$L66,MIN($F66,$E66-SUM($AB66:AK66)),0))","v":0},{"$f":"IF(AM$5=$L66,$F66,IF(AM$5>$L66,MIN($F66,$E66-SUM($AB66:AL66)),0))","v":0},{"$f":"IF(AN$5=$L66,$F66,IF(AN$5>$L66,MIN($F66,$E66-SUM($AB66:AM66)),0))","v":0}]
["Lunsenfwa","EPHYDNUlun","H",null,255,{"$f":"E67","v":255},null,null,null,null,2500,2018,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,{"$f":"IF(dryear,0.6*0.66,0.68)","v":0.39600000000000002},{"$f":"W66","v":50},2018,"",255,"Lunsenfwa"]
["Lusiwasi","EPHYDNUIus","H","yes",84,{"$f":"E68","v":84},null,null,null,null,2500,2016,null,null,null,null,null,{"$f":"R67","v":1.51},8.7200000000000006,{"$f":"T67","v":0.05},{"$f":"U67","v":0.02},{"$f":"IF(dryear,0.68*0.66,0.68)","v":0.44880000000000003},{"$f":"W67","v":50},"","            ","","Lusiwasi"]
["Devils Gorge","EPHYDNUdvg","H",null,500,{"$f":"E69/2","v":250},null,null,null,null,2500,2019,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,0.44880000000000003,50,2019,"",250,"Devils Gorge"]
["Mumbotula Fall","EPHYDNUmum","H",null,301,{"$f":"E70","v":301},null,null,null,null,2500,2021,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,0.44880000000000003,50,2021,"",301,"Mumbotula Fall"]
["Mpata Gorge","EPHYDNUmpg","H",null,543,{"$f":"E71/2","v":271.5},null,null,null,null,2500,2023,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,0.44880000000000003,50,2023,"",271.5,{"$f":"A71","v":"Mpata Gorge"}]
["Mambililma Falls","EPHYDNUmam","H",null,326,{"$f":"E72","v":326},null,null,null,null,2500,2025,null,null,null,null,null,1.51,8.7200000000000006,0.05,0.02,0.44880000000000003,50,2025,"",326,"Mambililma Falls"]
[{"$f":"'Oper hydro SiteSpec'!B38","v":"Batoka Gorge hydro"},"EPHYDNUbat","H",null,800,{"$f":"E73/2","v":400},null,null,null,null,2500,2022,null,null,null,null,null,{"$f":"VLOOKUP($A73,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A73,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},0.05,0.02,0.44880000000000003,50,2022,"",400,"Batoka Gorge hydro"]
[{"$f":"'Oper hydro SiteSpec'!B37","v":"Kafue Gorge Lower hydro"},"EPHYDNUrkgl","H","yes",750,{"$f":"E74/3","v":250},600,2000,2000,2000,2000,2016,null,null,null,null,null,{"$f":"VLOOKUP($A74,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A74,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A74,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A74,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A74,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A74,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.35464231354642312},{"$f":"W66","v":50},"","0 0 0 0 0 0 250 250 250 0 0 0 0","","Kafue Gorge Lower hydro",{"$f":"IF(AB$5=$L74,$F74,IF(AB$5>$L74,MIN($F74,$E74-SUM(AA74:$AB74)),0))","v":0},{"$f":"IF(AC$5=$L74,$F74,IF(AC$5>$L74,MIN($F74,$E74-SUM(AB74:$AB74)),0))","v":0},{"$f":"IF(AD$5=$L74,$F74,IF(AD$5>$L74,MIN($F74,$E74-SUM($AB74:AC74)),0))","v":0},{"$f":"IF(AE$5=$L74,$F74,IF(AE$5>$L74,MIN($F74,$E74-SUM($AB74:AD74)),0))","v":0},{"$f":"IF(AF$5=$L74,$F74,IF(AF$5>$L74,MIN($F74,$E74-SUM($AB74:AE74)),0))","v":0},{"$f":"IF(AG$5=$L74,$F74,IF(AG$5>$L74,MIN($F74,$E74-SUM($AB74:AF74)),0))","v":0},{"$f":"IF(AH$5=$L74,$F74,IF(AH$5>$L74,MIN($F74,$E74-SUM($AB74:AG74)),0))","v":250},{"$f":"IF(AI$5=$L74,$F74,IF(AI$5>$L74,MIN($F74,$E74-SUM($AB74:AH74)),0))","v":250},{"$f":"IF(AJ$5=$L74,$F74,IF(AJ$5>$L74,MIN($F74,$E74-SUM($AB74:AI74)),0))","v":250},{"$f":"IF(AK$5=$L74,$F74,IF(AK$5>$L74,MIN($F74,$E74-SUM($AB74:AJ74)),0))","v":0},{"$f":"IF(AL$5=$L74,$F74,IF(AL$5>$L74,MIN($F74,$E74-SUM($AB74:AK74)),0))","v":0},{"$f":"IF(AM$5=$L74,$F74,IF(AM$5>$L74,MIN($F74,$E74-SUM($AB74:AL74)),0))","v":0},{"$f":"IF(AN$5=$L74,$F74,IF(AN$5>$L74,MIN($F74,$E74-SUM($AB74:AM74)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B40","v":"Kalungwishi hydro"},"EPHYDNUkal","H",null,220,220,210,3000,2000,2000,3000,2018,null,null,null,null,null,{"$f":"VLOOKUP($A75,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A75,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A75,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A75,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A75,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A75,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.30147364051473641},{"$f":"W74","v":50},2018,"",220,"Kalungwishi hydro",{"$f":"IF(AB$5=$L75,$F75,IF(AB$5>$L75,MIN($F75,$E75-SUM(AA75:$AB75)),0))","v":0},{"$f":"IF(AC$5=$L75,$F75,IF(AC$5>$L75,MIN($F75,$E75-SUM(AB75:$AB75)),0))","v":0},{"$f":"IF(AD$5=$L75,$F75,IF(AD$5>$L75,MIN($F75,$E75-SUM($AB75:AC75)),0))","v":0},{"$f":"IF(AE$5=$L75,$F75,IF(AE$5>$L75,MIN($F75,$E75-SUM($AB75:AD75)),0))","v":0},{"$f":"IF(AF$5=$L75,$F75,IF(AF$5>$L75,MIN($F75,$E75-SUM($AB75:AE75)),0))","v":0},{"$f":"IF(AG$5=$L75,$F75,IF(AG$5>$L75,MIN($F75,$E75-SUM($AB75:AF75)),0))","v":0},{"$f":"IF(AH$5=$L75,$F75,IF(AH$5>$L75,MIN($F75,$E75-SUM($AB75:AG75)),0))","v":0},{"$f":"IF(AI$5=$L75,$F75,IF(AI$5>$L75,MIN($F75,$E75-SUM($AB75:AH75)),0))","v":0},{"$f":"IF(AJ$5=$L75,$F75,IF(AJ$5>$L75,MIN($F75,$E75-SUM($AB75:AI75)),0))","v":220},{"$f":"IF(AK$5=$L75,$F75,IF(AK$5>$L75,MIN($F75,$E75-SUM($AB75:AJ75)),0))","v":0},{"$f":"IF(AL$5=$L75,$F75,IF(AL$5>$L75,MIN($F75,$E75-SUM($AB75:AK75)),0))","v":0},{"$f":"IF(AM$5=$L75,$F75,IF(AM$5>$L75,MIN($F75,$E75-SUM($AB75:AL75)),0))","v":0},{"$f":"IF(AN$5=$L75,$F75,IF(AN$5>$L75,MIN($F75,$E75-SUM($AB75:AM75)),0))","v":0}]
["Kabompo","EPHYDNUkab","H","yes",40,40,"??",4000,4000,4000,4000,2015,null,null,null,null,null,{"$f":"R75","v":1.51},{"$f":"S75","v":8.7200000000000006},{"$f":"T75","v":0.05},{"$f":"U75","v":0.02},{"$f":"V75","v":0.30147364051473641},{"$f":"W75","v":50},"","0 0 0 0 0 40 0 0 0 0 0 0 0","","Kabompo",{"$f":"IF(AB$5=$L76,$F76,IF(AB$5>$L76,MIN($F76,$E76-SUM(AA76:$AB76)),0))","v":0},{"$f":"IF(AC$5=$L76,$F76,IF(AC$5>$L76,MIN($F76,$E76-SUM(AB76:$AB76)),0))","v":0},{"$f":"IF(AD$5=$L76,$F76,IF(AD$5>$L76,MIN($F76,$E76-SUM($AB76:AC76)),0))","v":0},{"$f":"IF(AE$5=$L76,$F76,IF(AE$5>$L76,MIN($F76,$E76-SUM($AB76:AD76)),0))","v":0},{"$f":"IF(AF$5=$L76,$F76,IF(AF$5>$L76,MIN($F76,$E76-SUM($AB76:AE76)),0))","v":0},{"$f":"IF(AG$5=$L76,$F76,IF(AG$5>$L76,MIN($F76,$E76-SUM($AB76:AF76)),0))","v":40},{"$f":"IF(AH$5=$L76,$F76,IF(AH$5>$L76,MIN($F76,$E76-SUM($AB76:AG76)),0))","v":0},{"$f":"IF(AI$5=$L76,$F76,IF(AI$5>$L76,MIN($F76,$E76-SUM($AB76:AH76)),0))","v":0},{"$f":"IF(AJ$5=$L76,$F76,IF(AJ$5>$L76,MIN($F76,$E76-SUM($AB76:AI76)),0))","v":0},{"$f":"IF(AK$5=$L76,$F76,IF(AK$5>$L76,MIN($F76,$E76-SUM($AB76:AJ76)),0))","v":0},{"$f":"IF(AL$5=$L76,$F76,IF(AL$5>$L76,MIN($F76,$E76-SUM($AB76:AK76)),0))","v":0},{"$f":"IF(AM$5=$L76,$F76,IF(AM$5>$L76,MIN($F76,$E76-SUM($AB76:AL76)),0))","v":0},{"$f":"IF(AN$5=$L76,$F76,IF(AN$5>$L76,MIN($F76,$E76-SUM($AB76:AM76)),0))","v":0}]
["Zimbabwe",null,null,{"$f":"SUMIF($C78:$C83,\"H\",$E78:$E83)","v":1100},{"$f":"SUMIF($C78:$C83,\"T\",$E78:$E83)","v":2300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(--(C78:C82=\"H\"),E78:E82,V78:V82)*8.76","v":5710},null,null,null,null,"Zimbabwe"]
[{"$f":"'Oper therm SiteSpec'!B28","v":"Hwange 7-8 coal"},"EPCOANUSChwa","T",null,600,300,500,833,"Supercritical Coal",{"$f":"VLOOKUP(I78,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},983.85505050000017,2016,{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M78/3600)","v":0.36998972250770812},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.64},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":19.97},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A78,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T78)*(1-U78)","v":0.88002240000000009},{"$f":"VLOOKUP(I78,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D78<>\"yes\",L78,\"\")","v":2016},{"$f":"IF(D78=\"yes\",AB78&\" \"&AC78&\" \"&AD78&\" \"&AE78&\" \"&AF78&\" \"&AG78&\" \"&AH78&\" \"&AI78&\" \"&AJ78&\" \"&AK78&\" \"&AL78&\" \"&AM78&\" \"&AN78,\"\")","v":""},{"$f":"IF(D78<>\"yes\",F78,\"\")","v":300},"Hwange 7-8 coal",{"$f":"IF(AB$5=$L78,$F78,IF(AB$5>$L78,MIN($F78,$E78-SUM(AA78:$AB78)),0))","v":0},{"$f":"IF(AC$5=$L78,$F78,IF(AC$5>$L78,MIN($F78,$E78-SUM(AB78:$AB78)),0))","v":0},{"$f":"IF(AD$5=$L78,$F78,IF(AD$5>$L78,MIN($F78,$E78-SUM($AB78:AC78)),0))","v":0},{"$f":"IF(AE$5=$L78,$F78,IF(AE$5>$L78,MIN($F78,$E78-SUM($AB78:AD78)),0))","v":0},{"$f":"IF(AF$5=$L78,$F78,IF(AF$5>$L78,MIN($F78,$E78-SUM($AB78:AE78)),0))","v":0},{"$f":"IF(AG$5=$L78,$F78,IF(AG$5>$L78,MIN($F78,$E78-SUM($AB78:AF78)),0))","v":0},{"$f":"IF(AH$5=$L78,$F78,IF(AH$5>$L78,MIN($F78,$E78-SUM($AB78:AG78)),0))","v":300},{"$f":"IF(AI$5=$L78,$F78,IF(AI$5>$L78,MIN($F78,$E78-SUM($AB78:AH78)),0))","v":300},{"$f":"IF(AJ$5=$L78,$F78,IF(AJ$5>$L78,MIN($F78,$E78-SUM($AB78:AI78)),0))","v":0},{"$f":"IF(AK$5=$L78,$F78,IF(AK$5>$L78,MIN($F78,$E78-SUM($AB78:AJ78)),0))","v":0},{"$f":"IF(AL$5=$L78,$F78,IF(AL$5>$L78,MIN($F78,$E78-SUM($AB78:AK78)),0))","v":0},{"$f":"IF(AM$5=$L78,$F78,IF(AM$5>$L78,MIN($F78,$E78-SUM($AB78:AL78)),0))","v":0},{"$f":"IF(AN$5=$L78,$F78,IF(AN$5>$L78,MIN($F78,$E78-SUM($AB78:AM78)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B30","v":"Gokwe North coal"},"EPCOANUSCgon","T",null,1400,700,1357,969,"Supercritical Coal",{"$f":"VLOOKUP(I79,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.1810985000000003},1144.4844465000003,2017,{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":9730},{"$f":"1/(M79/3600)","v":0.36998972250770812},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Coal"},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":0.64},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":0.96},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":19.97},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":7.1999999999999995E-2},{"$f":"VLOOKUP($A79,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":5.1700000000000003E-2},{"$f":"(1-T79)*(1-U79)","v":0.88002240000000009},{"$f":"VLOOKUP(I79,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":35},{"$f":"IF(D79<>\"yes\",L79,\"\")","v":2017},{"$f":"IF(D79=\"yes\",AB79&\" \"&AC79&\" \"&AD79&\" \"&AE79&\" \"&AF79&\" \"&AG79&\" \"&AH79&\" \"&AI79&\" \"&AJ79&\" \"&AK79&\" \"&AL79&\" \"&AM79&\" \"&AN79,\"\")","v":""},{"$f":"IF(D79<>\"yes\",F79,\"\")","v":700},"Gokwe North coal",{"$f":"IF(AB$5=$L79,$F79,IF(AB$5>$L79,MIN($F79,$E79-SUM(AA79:$AB79)),0))","v":0},{"$f":"IF(AC$5=$L79,$F79,IF(AC$5>$L79,MIN($F79,$E79-SUM(AB79:$AB79)),0))","v":0},{"$f":"IF(AD$5=$L79,$F79,IF(AD$5>$L79,MIN($F79,$E79-SUM($AB79:AC79)),0))","v":0},{"$f":"IF(AE$5=$L79,$F79,IF(AE$5>$L79,MIN($F79,$E79-SUM($AB79:AD79)),0))","v":0},{"$f":"IF(AF$5=$L79,$F79,IF(AF$5>$L79,MIN($F79,$E79-SUM($AB79:AE79)),0))","v":0},{"$f":"IF(AG$5=$L79,$F79,IF(AG$5>$L79,MIN($F79,$E79-SUM($AB79:AF79)),0))","v":0},{"$f":"IF(AH$5=$L79,$F79,IF(AH$5>$L79,MIN($F79,$E79-SUM($AB79:AG79)),0))","v":0},{"$f":"IF(AI$5=$L79,$F79,IF(AI$5>$L79,MIN($F79,$E79-SUM($AB79:AH79)),0))","v":700},{"$f":"IF(AJ$5=$L79,$F79,IF(AJ$5>$L79,MIN($F79,$E79-SUM($AB79:AI79)),0))","v":700},{"$f":"IF(AK$5=$L79,$F79,IF(AK$5>$L79,MIN($F79,$E79-SUM($AB79:AJ79)),0))","v":0},{"$f":"IF(AL$5=$L79,$F79,IF(AL$5>$L79,MIN($F79,$E79-SUM($AB79:AK79)),0))","v":0},{"$f":"IF(AM$5=$L79,$F79,IF(AM$5>$L79,MIN($F79,$E79-SUM($AB79:AL79)),0))","v":0},{"$f":"IF(AN$5=$L79,$F79,IF(AN$5>$L79,MIN($F79,$E79-SUM($AB79:AM79)),0))","v":0}]
[{"$f":"'Oper therm SiteSpec'!B29","v":"Lupane gas"},"EPGASNUCClup","T",null,300,300,368,1227,"Combined Cycle Gas Turbine",{"$f":"VLOOKUP(I80,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1.0991550000000001},1348.6631850000001,2017,{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,M$1,FALSE)","v":6792},{"$f":"1/(M80/3600)","v":0.53003533568904593},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,O$1,FALSE)","v":"Methane"},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,P$1,FALSE)","v":0},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,Q$1,FALSE)","v":2},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,R$1,FALSE)","v":1.45},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,S$1,FALSE)","v":24.01},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,T$1,FALSE)","v":8.7300000000000003E-2},{"$f":"VLOOKUP($A80,'Oper therm SiteSpec'!$B$3:$O$30,U$1,FALSE)","v":6.4600000000000005E-2},{"$f":"(1-T80)*(1-U80)","v":0.85373957999999994},{"$f":"VLOOKUP(I80,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":25},{"$f":"IF(D80<>\"yes\",L80,\"\")","v":2017},{"$f":"IF(D80=\"yes\",AB80&\" \"&AC80&\" \"&AD80&\" \"&AE80&\" \"&AF80&\" \"&AG80&\" \"&AH80&\" \"&AI80&\" \"&AJ80&\" \"&AK80&\" \"&AL80&\" \"&AM80&\" \"&AN80,\"\")","v":""},{"$f":"IF(D80<>\"yes\",F80,\"\")","v":300},"Lupane gas",{"$f":"IF(AB$5=$L80,$F80,IF(AB$5>$L80,MIN($F80,$E80-SUM(AA80:$AB80)),0))","v":0},{"$f":"IF(AC$5=$L80,$F80,IF(AC$5>$L80,MIN($F80,$E80-SUM(AB80:$AB80)),0))","v":0},{"$f":"IF(AD$5=$L80,$F80,IF(AD$5>$L80,MIN($F80,$E80-SUM($AB80:AC80)),0))","v":0},{"$f":"IF(AE$5=$L80,$F80,IF(AE$5>$L80,MIN($F80,$E80-SUM($AB80:AD80)),0))","v":0},{"$f":"IF(AF$5=$L80,$F80,IF(AF$5>$L80,MIN($F80,$E80-SUM($AB80:AE80)),0))","v":0},{"$f":"IF(AG$5=$L80,$F80,IF(AG$5>$L80,MIN($F80,$E80-SUM($AB80:AF80)),0))","v":0},{"$f":"IF(AH$5=$L80,$F80,IF(AH$5>$L80,MIN($F80,$E80-SUM($AB80:AG80)),0))","v":0},{"$f":"IF(AI$5=$L80,$F80,IF(AI$5>$L80,MIN($F80,$E80-SUM($AB80:AH80)),0))","v":300},{"$f":"IF(AJ$5=$L80,$F80,IF(AJ$5>$L80,MIN($F80,$E80-SUM($AB80:AI80)),0))","v":0},{"$f":"IF(AK$5=$L80,$F80,IF(AK$5>$L80,MIN($F80,$E80-SUM($AB80:AJ80)),0))","v":0},{"$f":"IF(AL$5=$L80,$F80,IF(AL$5>$L80,MIN($F80,$E80-SUM($AB80:AK80)),0))","v":0},{"$f":"IF(AM$5=$L80,$F80,IF(AM$5>$L80,MIN($F80,$E80-SUM($AB80:AL80)),0))","v":0},{"$f":"IF(AN$5=$L80,$F80,IF(AN$5>$L80,MIN($F80,$E80-SUM($AB80:AM80)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B42","v":"Kariba South Extension hydro"},"EPHYDNUkse","H","Yes",300,300,200,667,"Hydro",{"$f":"VLOOKUP(I81,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},667,2016,null,null,null,null,null,{"$f":"VLOOKUP($A81,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A81,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A81,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A81,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A81,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A81,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.35312024353120242},{"$f":"VLOOKUP(I81,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D81<>\"yes\",L81,\"\")","v":""},{"$f":"IF(D81=\"yes\",AB81&\" \"&AC81&\" \"&AD81&\" \"&AE81&\" \"&AF81&\" \"&AG81&\" \"&AH81&\" \"&AI81&\" \"&AJ81&\" \"&AK81&\" \"&AL81&\" \"&AM81&\" \"&AN81,\"\")","v":"0 0 0 0 0 0 300 0 0 0 0 0 0"},{"$f":"IF(D81<>\"yes\",F81,\"\")","v":""},"Kariba South Extension hydro",{"$f":"IF(AB$5=$L81,$F81,IF(AB$5>$L81,MIN($F81,$E81-SUM(AA81:$AB81)),0))","v":0},{"$f":"IF(AC$5=$L81,$F81,IF(AC$5>$L81,MIN($F81,$E81-SUM(AB81:$AB81)),0))","v":0},{"$f":"IF(AD$5=$L81,$F81,IF(AD$5>$L81,MIN($F81,$E81-SUM($AB81:AC81)),0))","v":0},{"$f":"IF(AE$5=$L81,$F81,IF(AE$5>$L81,MIN($F81,$E81-SUM($AB81:AD81)),0))","v":0},{"$f":"IF(AF$5=$L81,$F81,IF(AF$5>$L81,MIN($F81,$E81-SUM($AB81:AE81)),0))","v":0},{"$f":"IF(AG$5=$L81,$F81,IF(AG$5>$L81,MIN($F81,$E81-SUM($AB81:AF81)),0))","v":0},{"$f":"IF(AH$5=$L81,$F81,IF(AH$5>$L81,MIN($F81,$E81-SUM($AB81:AG81)),0))","v":300},{"$f":"IF(AI$5=$L81,$F81,IF(AI$5>$L81,MIN($F81,$E81-SUM($AB81:AH81)),0))","v":0},{"$f":"IF(AJ$5=$L81,$F81,IF(AJ$5>$L81,MIN($F81,$E81-SUM($AB81:AI81)),0))","v":0},{"$f":"IF(AK$5=$L81,$F81,IF(AK$5>$L81,MIN($F81,$E81-SUM($AB81:AJ81)),0))","v":0},{"$f":"IF(AL$5=$L81,$F81,IF(AL$5>$L81,MIN($F81,$E81-SUM($AB81:AK81)),0))","v":0},{"$f":"IF(AM$5=$L81,$F81,IF(AM$5>$L81,MIN($F81,$E81-SUM($AB81:AL81)),0))","v":0},{"$f":"IF(AN$5=$L81,$F81,IF(AN$5>$L81,MIN($F81,$E81-SUM($AB81:AM81)),0))","v":0}]
[{"$f":"'Oper hydro SiteSpec'!B43","v":"Batoka Gorge hydro"},"EPHYDNUbat","H",null,800,800,null,1563,"Hydro",{"$f":"VLOOKUP(I82,GenericSourceData!$A$42:$AC$60,29,FALSE)","v":1},1563,2022,null,null,null,null,null,{"$f":"VLOOKUP($A82,'Oper hydro SiteSpec'!$B$3:$L$43,R$2,FALSE)","v":1.51},{"$f":"VLOOKUP($A82,'Oper hydro SiteSpec'!$B$3:$L$43,S$2,FALSE)","v":8.7200000000000006},{"$f":"VLOOKUP($A82,'Oper hydro SiteSpec'!$B$3:$L$43,T$2,FALSE)","v":0.05},{"$f":"VLOOKUP($A82,'Oper hydro SiteSpec'!$B$3:$L$43,U$2,FALSE)","v":0.02},{"$f":"IF(dryear,VLOOKUP($A82,'Oper hydro SiteSpec'!$B$3:$M$43,V$2+1,FALSE),VLOOKUP($A82,'Oper hydro SiteSpec'!$B$3:$L$43,V$2,FALSE))","v":0.68236301369863017},{"$f":"VLOOKUP(I82,GenericSourceData!$A$42:$AD$60,30,FALSE)","v":50},{"$f":"IF(D82<>\"yes\",L82,\"\")","v":2022},{"$f":"IF(D82=\"yes\",AB82&\" \"&AC82&\" \"&AD82&\" \"&AE82&\" \"&AF82&\" \"&AG82&\" \"&AH82&\" \"&AI82&\" \"&AJ82&\" \"&AK82&\" \"&AL82&\" \"&AM82&\" \"&AN82,\"\")","v":""},{"$f":"IF(D82<>\"yes\",F82,\"\")","v":800},"Batoka Gorge hydro",{"$f":"IF(AB$5=$L82,$F82,IF(AB$5>$L82,MIN($F82,$E82-SUM(AA82:$AB82)),0))","v":0},{"$f":"IF(AC$5=$L82,$F82,IF(AC$5>$L82,MIN($F82,$E82-SUM(AB82:$AB82)),0))","v":0},{"$f":"IF(AD$5=$L82,$F82,IF(AD$5>$L82,MIN($F82,$E82-SUM($AB82:AC82)),0))","v":0},{"$f":"IF(AE$5=$L82,$F82,IF(AE$5>$L82,MIN($F82,$E82-SUM($AB82:AD82)),0))","v":0},{"$f":"IF(AF$5=$L82,$F82,IF(AF$5>$L82,MIN($F82,$E82-SUM($AB82:AE82)),0))","v":0},{"$f":"IF(AG$5=$L82,$F82,IF(AG$5>$L82,MIN($F82,$E82-SUM($AB82:AF82)),0))","v":0},{"$f":"IF(AH$5=$L82,$F82,IF(AH$5>$L82,MIN($F82,$E82-SUM($AB82:AG82)),0))","v":0},{"$f":"IF(AI$5=$L82,$F82,IF(AI$5>$L82,MIN($F82,$E82-SUM($AB82:AH82)),0))","v":0},{"$f":"IF(AJ$5=$L82,$F82,IF(AJ$5>$L82,MIN($F82,$E82-SUM($AB82:AI82)),0))","v":0},{"$f":"IF(AK$5=$L82,$F82,IF(AK$5>$L82,MIN($F82,$E82-SUM($AB82:AJ82)),0))","v":0},{"$f":"IF(AL$5=$L82,$F82,IF(AL$5>$L82,MIN($F82,$E82-SUM($AB82:AK82)),0))","v":0},{"$f":"IF(AM$5=$L82,$F82,IF(AM$5>$L82,MIN($F82,$E82-SUM($AB82:AL82)),0))","v":0},{"$f":"IF(AN$5=$L82,$F82,IF(AN$5>$L82,MIN($F82,$E82-SUM($AB82:AM82)),0))","v":800}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Date updated from alternative source "]
[null,null,null,null,null,null,null,null,null,null,null,"No updates found for dates in above reports"]

{"sheet":"MSG_SiteSpecific","index":15,"n_rows":143,"n_cols":36,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"Q1+1","v":18},19,20,21,22,23,24,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["column number",null,null,null,null,null,{"$f":"SiteSpecific_data!N3","v":13},{"$f":"SiteSpecific_data!R3","v":17},{"$f":"SiteSpecific_data!U3","v":20},{"$f":"SiteSpecific_data!X3","v":23},{"$f":"SiteSpecific_data!V3","v":21},{"$f":"SiteSpecific_data!W3","v":22},{"$f":"SiteSpecific_data!K3","v":10},{"$f":"SiteSpecific_data!S3","v":18},{"$f":"SiteSpecific_data!E3","v":4},{"$f":"SiteSpecific_data!Z3","v":25},{"$f":"SiteSpecific_data!Y3","v":24}]
["English","MESSAGE Name","Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)"]
["French","Nom MESSAGE","intrant principal","extrant principal","nom",{"$f":"C4","v":"intrant principal"},"extrant principal (ast: c)","couts var","facteur d'installation","premiere annee","temps de fonctionnement","duree de vie","cout d'investissement","couts fixes","bdi(up)","bdc(up)",{"$f":"Q3","v":"bdc (fx)"}]
["Monetary conversion",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"wind firm capacity",0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solar firm capacity",0.2,null,null,null,"Data for results"]
[null,{"$f":"VLOOKUP(A20,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Angola"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["ANGEPODSNCOCben","EPODSNCOCben",{"$f":"VLOOKUP(MID(B9,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Diesel/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33000275002291685},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I9","v":0.92920000000000003},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":774.14986678433786},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B9,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"83 0 0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(MID(B9,3,1)=\"W\",$S$5,IF(MID(B9,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B9,3,1)=\"W\",MID(B9,3,1)=\"S\",MID(B9,3,1)=\"H\",MID(B9,3,1)=\"B\",MID(B9,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V9=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A9,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C9=\"\",\"\",VLOOKUP(C9,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE)),VLOOKUP(D9,EnergyForms,2,FALSE),VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$E$2:$E$209)/$G9","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$F$2:$F$209)/$G9","v":7.0783395587999989},{"$f":"Z9&\" \"&AA9&\" \"&AB9&\" \"&AC9&\" \"&AD9&\" \"&AE9&\" \"&AF9&\" \"&AG9&\" \"&AH9&\" \"&AI9&\" \"&AJ9","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J9,$O9,0)","v":0},{"$f":"IF(AA$1=$J9,$O9,0)","v":0},0,0,0,0,0,0,0,0,0]
["ANGEPODSNUOCt40","EPODSNUOCt40",{"$f":"VLOOKUP(MID(B10,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Diesel/Primary"},"Electricity/Secondary","j",1,{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33000275002291685},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2010},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I10","v":0.92920000000000003},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":706.78447181451668},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":80},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":80},{"$f":"VLOOKUP($B10,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,0,{"$f":"IF(V10=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A10,3),NameConvsw!$H$58:$H$70))","v":1},"o-p",{"$f":"IF(ISNA(VLOOKUP(D10&\"/\"&LEFT(A10,3),EnergyForms2,2,FALSE)),VLOOKUP(D10,EnergyForms,2,FALSE),VLOOKUP(D10&\"/\"&LEFT(A10,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A10,3)&$C10,MSG_Fueldata!$E$2:$E$124)/$G10","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A10,3)&$C10,MSG_Fueldata!$F$2:$F$124)/$G10","v":0},{"$f":"Z10&\" \"&AA10&\" \"&AB10&\" \"&AC10&\" \"&AD10&\" \"&AE10&\" \"&AF10&\" \"&AG10&\" \"&AH10&\" \"&AI10&\" \"&AJ10","v":"80 0 0 0 0 0 0 0 0 0 0"},80,0,0,0,0,0,0,0,0,0,0]
["ANGEPODSNUOCt60","EPODSNUOCt60",{"$f":"VLOOKUP(MID(B11,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Diesel/Primary"},"Electricity/Secondary","k",1,{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33000275002291685},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2010},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I11","v":0.92920000000000003},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":607.39290546560028},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":60},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":60},{"$f":"VLOOKUP($B11,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,0,{"$f":"IF(V11=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A11,3),NameConvsw!$H$58:$H$70))","v":1},"o-p",{"$f":"IF(ISNA(VLOOKUP(D11&\"/\"&LEFT(A11,3),EnergyForms2,2,FALSE)),VLOOKUP(D11,EnergyForms,2,FALSE),VLOOKUP(D11&\"/\"&LEFT(A11,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A11,3)&$C11,MSG_Fueldata!$E$2:$E$124)/$G11","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A11,3)&$C11,MSG_Fueldata!$F$2:$F$124)/$G11","v":0},{"$f":"Z11&\" \"&AA11&\" \"&AB11&\" \"&AC11&\" \"&AD11&\" \"&AE11&\" \"&AF11&\" \"&AG11&\" \"&AH11&\" \"&AI11&\" \"&AJ11","v":"60 0 0 0 0 0 0 0 0 0 0"},60,0,0,0,0,0,0,0,0,0,0]
["ANGEPODSNCOCt20","EPODSNCOCt20",{"$f":"VLOOKUP(MID(B12,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Diesel/Primary"},"Electricity/Secondary","l",1,{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33000275002291685},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I12","v":0.92920000000000003},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":905.56760451234959},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B12,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"20 0 0 0 0 0 0 0 0 0 0 0 0"},1,0,{"$f":"IF(V12=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A12,3),NameConvsw!$H$58:$H$70))","v":1},"o-p",{"$f":"IF(ISNA(VLOOKUP(D12&\"/\"&LEFT(A12,3),EnergyForms2,2,FALSE)),VLOOKUP(D12,EnergyForms,2,FALSE),VLOOKUP(D12&\"/\"&LEFT(A12,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A12,3)&$C12,MSG_Fueldata!$E$2:$E$124)/$G12","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A12,3)&$C12,MSG_Fueldata!$F$2:$F$124)/$G12","v":0},{"$f":"Z12&\" \"&AA12&\" \"&AB12&\" \"&AC12&\" \"&AD12&\" \"&AE12&\" \"&AF12&\" \"&AG12&\" \"&AH12&\" \"&AI12&\" \"&AJ12","v":"0 0 0 0 0 0 0 0 0 0 0"},0,0,0,0,0,0,0,0,0,0,0]
["ANGEPODSNCOCt12","EPODSNCOCt12",{"$f":"VLOOKUP(MID(B13,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Diesel/Primary"},"Electricity/Secondary","m",1,{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33000275002291685},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I13","v":0.92920000000000003},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":993.9156634891641},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B13,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"38 0 0 0 0 0 0 0 0 0 0 0 0"},1,0,{"$f":"IF(V13=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A13,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A13,3)&$C13,MSG_Fueldata!$E$2:$E$124)/$G13","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A13,3)&$C13,MSG_Fueldata!$F$2:$F$124)/$G13","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ANGEPODSNCOCdie","EPODSNCOCdie",{"$f":"VLOOKUP(MID(B14,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Diesel/Primary"},"Electricity/Secondary","n",1,{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33000275002291685},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I14","v":0.92920000000000003},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1325.2208846522187},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B14,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"7 0 0 0 0 0 0 0 0 0 0 0 0"},1,0,{"$f":"IF(V14=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A14,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A14,3)&$C14,MSG_Fueldata!$E$2:$E$124)/$G14","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A14,3)&$C14,MSG_Fueldata!$F$2:$F$124)/$G14","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,{"$f":"IF(AA$1=$J14,$O14,0)","v":0},0,0,0,0,0,0,0,0,0]
["ANGEPHYDNCcap","EPHYDNCcap",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.95},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I15","v":0.27452720315013041},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1417.812736854994},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B15,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"260 0 0 0 0 0 0 0 0 0 0 0 0"},1,1,{"$f":"IF(V15=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A15,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A15,3)&$C15,MSG_Fueldata!$E$2:$E$124)/$G15","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A15,3)&$C15,MSG_Fueldata!$F$2:$F$124)/$G15","v":0},"0 0 0 0 0 0 0 0 0 0 0",{"$f":"IF(Z$1=$J15,$O15,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["ANGEPHYDNCgov","EPHYDNCgov",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.95},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I16","v":0.34847392453737086},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1036.3000125009669},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B16,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 135 0 0 0 0 0 0 0 0 0 0"},1,1,{"$f":"IF(V16=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A16,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A16,3)&$C16,MSG_Fueldata!$E$2:$E$124)/$G16","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A16,3)&$C16,MSG_Fueldata!$F$2:$F$124)/$G16","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ANGEPHYDNCcam","EPHYDNCcam",{"$f":"\"\"","v":""},"Electricity/Secondary","k",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.95},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I17","v":0.27452720315013041},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":3181.773254514344},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B17,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 80 0 80 0 700 0 0 0 0 0 0"},1,1,{"$f":"IF(V17=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A17,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A17,3)&$C17,MSG_Fueldata!$E$2:$E$124)/$G17","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A17,3)&$C17,MSG_Fueldata!$F$2:$F$124)/$G17","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ANGEPHYDNUkba","EPHYDNUkba",{"$f":"\"\"","v":""},"Electricity/Secondary","l",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.95},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2014},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I18","v":0.27452720315013041},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1878.6286679567684},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":5480},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":913.33333333333337},{"$f":"VLOOKUP($B18,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V18=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A18,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A18,3)&$C18,MSG_Fueldata!$E$2:$E$124)/$G18","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A18,3)&$C18,MSG_Fueldata!$F$2:$F$124)/$G18","v":0},"0 0 0 0 5480 0 0 0 0 0 0",0,0,0,0,5480,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C19=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A9,3)","v":"ANG"},{"$f":"COUNTIF(A9:A18,A20&\"*\")","v":10},{"$f":"ROW()-B20-2","v":8}]
[]
[]
[null,{"$f":"VLOOKUP(A28,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Botswana"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["BOTEPCOANUSCmor","EPCOANUSCmor",{"$f":"VLOOKUP(MID(B25,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33133916244822825},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I25","v":0.92800000000000005},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1265.7418720939747},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":40.723268329924238},{"$f":"IF(VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B25,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 600 0 0 300 300 0 0 0 0 0 0"},{"$f":"IF(MID(B25,3,1)=\"W\",$S$5,IF(MID(B25,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B25,3,1)=\"W\",MID(B25,3,1)=\"S\",MID(B25,3,1)=\"H\",MID(B25,3,1)=\"B\",MID(B25,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V25=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A25,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C25=\"\",\"\",VLOOKUP(C25,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D25&\"/\"&LEFT(A25,3),EnergyForms2,2,FALSE)),VLOOKUP(D25,EnergyForms,2,FALSE),VLOOKUP(D25&\"/\"&LEFT(A25,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A25,3)&MID(B25,3,3),MSG_Fueldata!$E$2:$E$209)/$G25","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A25,3)&MID(B25,3,3),MSG_Fueldata!$F$2:$F$209)/$G25","v":9.1748888888888889},{"$f":"Z25&\" \"&AA25&\" \"&AB25&\" \"&AC25&\" \"&AD25&\" \"&AE25&\" \"&AF25&\" \"&AG25&\" \"&AH25&\" \"&AI25&\" \"&AJ25","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J25,$O25,0)","v":0},{"$f":"IF(AA$1=$J25,$O25,0)","v":0},0,0,0,0,0,0,0,0,0]
["BOTEPCOANUSCmma","EPCOANUSCmma",{"$f":"VLOOKUP(MID(B26,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","j",1,{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I26","v":0.92800000000000005},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2812.478439792812},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.433299121012759},{"$f":"IF(VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":2430},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":1215},{"$f":"VLOOKUP($B26,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B26,3,1)=\"W\",$S$5,IF(MID(B26,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B26,3,1)=\"W\",MID(B26,3,1)=\"S\",MID(B26,3,1)=\"H\",MID(B26,3,1)=\"B\",MID(B26,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V26=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A26,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C26=\"\",\"\",VLOOKUP(C26,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D26&\"/\"&LEFT(A26,3),EnergyForms2,2,FALSE)),VLOOKUP(D26,EnergyForms,2,FALSE),VLOOKUP(D26&\"/\"&LEFT(A26,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A26,3)&$C26,MSG_Fueldata!$E$2:$E$124)/$G26","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A26,3)&$C26,MSG_Fueldata!$F$2:$F$124)/$G26","v":0},{"$f":"Z26&\" \"&AA26&\" \"&AB26&\" \"&AC26&\" \"&AD26&\" \"&AE26&\" \"&AF26&\" \"&AG26&\" \"&AH26&\" \"&AI26&\" \"&AJ26","v":"0 0 0 0 0 2430 0 0 0 0 0"},{"$f":"IF(Z$1=$J26,$O26,0)","v":0},0,0,0,0,2430,0,0,0,0,0]
[null,null,null,null,null,{"$f":"\"\"","v":""}]
[{"$f":"LEFT(A25,3)","v":"BOT"},{"$f":"COUNTIF(A25:A26,A28&\"*\")","v":2},{"$f":"ROW()-B28-2","v":24}]
[]
[]
[null,{"$f":"VLOOKUP(A37,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Democratic Republic of Congo"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["DRCEPHYDUCbus","EPHYDUCbus",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I33","v":0.48001506538688532},{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},2000,{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":240},{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":240},{"$f":"VLOOKUP($B33,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B33,3,1)=\"W\",$S$5,IF(MID(B33,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B33,3,1)=\"W\",MID(B33,3,1)=\"S\",MID(B33,3,1)=\"H\",MID(B33,3,1)=\"B\",MID(B33,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V33=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A33,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C33=\"\",\"\",VLOOKUP(C33,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D33&\"/\"&LEFT(A33,3),EnergyForms2,2,FALSE)),VLOOKUP(D33,EnergyForms,2,FALSE),VLOOKUP(D33&\"/\"&LEFT(A33,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A33,3)&MID(B33,3,3),MSG_Fueldata!$E$2:$E$209)/$G33","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A33,3)&MID(B33,3,3),MSG_Fueldata!$F$2:$F$209)/$G33","v":0},{"$f":"Z33&\" \"&AA33&\" \"&AB33&\" \"&AC33&\" \"&AD33&\" \"&AE33&\" \"&AF33&\" \"&AG33&\" \"&AH33&\" \"&AI33&\" \"&AJ33","v":"0 0 0 0 0 240 0 0 0 0 0"},{"$f":"IF(Z$1=$J33,$O33,0)","v":0},{"$f":"IF(AA$1=$J33,$O33,0)","v":0},0,0,0,240,0,0,0,0,0]
["DRCEPHYDUCin3","EPHYDUCin3",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2020},{"$f":"VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I34","v":0.60023030738714278},{"$f":"VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},2000,{"$f":"VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},0,{"$f":"ROUND(VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE),1)","v":1166.7},{"$f":"VLOOKUP($B34,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B34,3,1)=\"W\",$S$5,IF(MID(B34,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B34,3,1)=\"W\",MID(B34,3,1)=\"S\",MID(B34,3,1)=\"H\",MID(B34,3,1)=\"B\",MID(B34,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V34=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A34,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C34=\"\",\"\",VLOOKUP(C34,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D34&\"/\"&LEFT(A34,3),EnergyForms2,2,FALSE)),VLOOKUP(D34,EnergyForms,2,FALSE),VLOOKUP(D34&\"/\"&LEFT(A34,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A34,3)&$C34,MSG_Fueldata!$E$2:$E$124)/$G34","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A34,3)&$C34,MSG_Fueldata!$F$2:$F$124)/$G34","v":0},{"$f":"Z34&\" \"&AA34&\" \"&AB34&\" \"&AC34&\" \"&AD34&\" \"&AE34&\" \"&AF34&\" \"&AG34&\" \"&AH34&\" \"&AI34&\" \"&AJ34","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J34,$O34,0)","v":0},{"$f":"IF(AA$1=$J34,$O34,0)","v":0},0,0,0,0,0,0,0,0,0]
["DRCEPHYDUCgin","EPHYDUCgin",{"$f":"\"\"","v":""},"Electricity/Secondary","k",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B35,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B35,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"IF(GrandIngaFlag,2018,2025)","v":2018},{"$f":"VLOOKUP($B35,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I35","v":0.60023030738714278},{"$f":"VLOOKUP($B35,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},2000,{"$f":"VLOOKUP($B35,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(GrandIngaFlag,20000,2500)","v":20000},900,{"$f":"VLOOKUP($B35,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B35,3,1)=\"W\",$S$5,IF(MID(B35,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B35,3,1)=\"W\",MID(B35,3,1)=\"S\",MID(B35,3,1)=\"H\",MID(B35,3,1)=\"B\",MID(B35,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V35=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A35,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C35=\"\",\"\",VLOOKUP(C35,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D35&\"/\"&LEFT(A35,3),EnergyForms2,2,FALSE)),VLOOKUP(D35,EnergyForms,2,FALSE),VLOOKUP(D35&\"/\"&LEFT(A35,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A35,3)&$C35,MSG_Fueldata!$E$2:$E$124)/$G35","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A35,3)&$C35,MSG_Fueldata!$F$2:$F$124)/$G35","v":0},{"$f":"Z35&\" \"&AA35&\" \"&AB35&\" \"&AC35&\" \"&AD35&\" \"&AE35&\" \"&AF35&\" \"&AG35&\" \"&AH35&\" \"&AI35&\" \"&AJ35","v":"0 0 0 0 0 0 0 0 20000 0 0"},{"$f":"IF(Z$1=$J35,$O35,0)","v":0},0,0,0,0,0,0,0,20000,0,0]
[null,null,null,null,null,{"$f":"IF(C36=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A33,3)","v":"DRC"},{"$f":"COUNTIF(A33:A35,A37&\"*\")","v":3},{"$f":"ROW()-B37-2","v":32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(2030-2018)*P35","v":10800}]
[]
[null,{"$f":"VLOOKUP(A45,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Lesotho"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["LESEPHYDNUmu2","EPHYDNUmu2",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I42","v":6.2478291441109446E-2},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2076.8866848261364},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B42,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 0 0 110 0 0 0 0 0 0"},{"$f":"IF(MID(B42,3,1)=\"W\",$S$5,IF(MID(B42,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B42,3,1)=\"W\",MID(B42,3,1)=\"S\",MID(B42,3,1)=\"H\",MID(B42,3,1)=\"B\",MID(B42,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V42=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A42,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C42=\"\",\"\",VLOOKUP(C42,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D42&\"/\"&LEFT(A42,3),EnergyForms2,2,FALSE)),VLOOKUP(D42,EnergyForms,2,FALSE),VLOOKUP(D42&\"/\"&LEFT(A42,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A42,3)&MID(B42,3,3),MSG_Fueldata!$E$2:$E$209)/$G42","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A42,3)&MID(B42,3,3),MSG_Fueldata!$F$2:$F$209)/$G42","v":0},{"$f":"Z42&\" \"&AA42&\" \"&AB42&\" \"&AC42&\" \"&AD42&\" \"&AE42&\" \"&AF42&\" \"&AG42&\" \"&AH42&\" \"&AI42&\" \"&AJ42","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J42,$O42,0)","v":0},{"$f":"IF(AA$1=$J42,$O42,0)","v":0},0,0,0,0,0,0,0,0,0]
["LESEPHYDNUoxb","EPHYDNUoxb",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2017},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I43","v":0.3945927686142951},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2076.8866848261364},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":80},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":80},{"$f":"VLOOKUP($B43,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B43,3,1)=\"W\",$S$5,IF(MID(B43,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B43,3,1)=\"W\",MID(B43,3,1)=\"S\",MID(B43,3,1)=\"H\",MID(B43,3,1)=\"B\",MID(B43,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V43=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A43,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C43=\"\",\"\",VLOOKUP(C43,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D43&\"/\"&LEFT(A43,3),EnergyForms2,2,FALSE)),VLOOKUP(D43,EnergyForms,2,FALSE),VLOOKUP(D43&\"/\"&LEFT(A43,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A43,3)&$C43,MSG_Fueldata!$E$2:$E$124)/$G43","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A43,3)&$C43,MSG_Fueldata!$F$2:$F$124)/$G43","v":0},{"$f":"Z43&\" \"&AA43&\" \"&AB43&\" \"&AC43&\" \"&AD43&\" \"&AE43&\" \"&AF43&\" \"&AG43&\" \"&AH43&\" \"&AI43&\" \"&AJ43","v":"0 0 0 0 0 0 0 80 0 0 0"},{"$f":"IF(Z$1=$J43,$O43,0)","v":0},0,0,0,0,0,0,80,0,0,0]
[null,null,null,null,null,{"$f":"IF(C44=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A42,3)","v":"LES"},{"$f":"COUNTIF(A42:A43,A45&\"*\")","v":2},{"$f":"ROW()-B45-2","v":41}]
[]
[]
[null,{"$f":"VLOOKUP(A56,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Malawi"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["MALEPHYDNUka2","EPHYDNUka2",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2013},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I50","v":0.25663090578697234},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":836.97033067554821},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":64},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":64},{"$f":"VLOOKUP($B50,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B50,3,1)=\"W\",$S$5,IF(MID(B50,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B50,3,1)=\"W\",MID(B50,3,1)=\"S\",MID(B50,3,1)=\"H\",MID(B50,3,1)=\"B\",MID(B50,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V50=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A50,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C50,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D50&\"/\"&LEFT(A50,3),EnergyForms2,2,FALSE)),VLOOKUP(D50,EnergyForms,2,FALSE),VLOOKUP(D50&\"/\"&LEFT(A50,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A50,3)&MID(B50,3,3),MSG_Fueldata!$E$2:$E$209)/$G50","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A50,3)&MID(B50,3,3),MSG_Fueldata!$F$2:$F$209)/$G50","v":0},{"$f":"Z50&\" \"&AA50&\" \"&AB50&\" \"&AC50&\" \"&AD50&\" \"&AE50&\" \"&AF50&\" \"&AG50&\" \"&AH50&\" \"&AI50&\" \"&AJ50","v":"0 0 0 64 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J50,$O50,0)","v":0},{"$f":"IF(AA$1=$J50,$O50,0)","v":0},0,64,0,0,0,0,0,0,0]
["MALEPHYDNUfuf","EPHYDNUfuf",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I51","v":0.43798341254309942},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1511.0475880313995},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":100},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":100},{"$f":"VLOOKUP($B51,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B51,3,1)=\"W\",$S$5,IF(MID(B51,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B51,3,1)=\"W\",MID(B51,3,1)=\"S\",MID(B51,3,1)=\"H\",MID(B51,3,1)=\"B\",MID(B51,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V51=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A51,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C51=\"\",\"\",VLOOKUP(C51,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D51&\"/\"&LEFT(A51,3),EnergyForms2,2,FALSE)),VLOOKUP(D51,EnergyForms,2,FALSE),VLOOKUP(D51&\"/\"&LEFT(A51,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A51,3)&$C51,MSG_Fueldata!$E$2:$E$124)/$G51","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A51,3)&$C51,MSG_Fueldata!$F$2:$F$124)/$G51","v":0},{"$f":"Z51&\" \"&AA51&\" \"&AB51&\" \"&AC51&\" \"&AD51&\" \"&AE51&\" \"&AF51&\" \"&AG51&\" \"&AH51&\" \"&AI51&\" \"&AJ51","v":"0 0 0 0 0 100 0 0 0 0 0"},{"$f":"IF(Z$1=$J51,$O51,0)","v":0},0,0,0,0,100,0,0,0,0,0]
["MALEPHYDNUkho","EPHYDNUkho",{"$f":"\"\"","v":""},"Electricity/Secondary","k",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2018},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I52","v":0.48050041934582055},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1745.7422134064891},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":100},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":100},{"$f":"VLOOKUP($B52,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B52,3,1)=\"W\",$S$5,IF(MID(B52,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B52,3,1)=\"W\",MID(B52,3,1)=\"S\",MID(B52,3,1)=\"H\",MID(B52,3,1)=\"B\",MID(B52,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V52=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A52,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C52=\"\",\"\",VLOOKUP(C52,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D52&\"/\"&LEFT(A52,3),EnergyForms2,2,FALSE)),VLOOKUP(D52,EnergyForms,2,FALSE),VLOOKUP(D52&\"/\"&LEFT(A52,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A52,3)&$C52,MSG_Fueldata!$E$2:$E$124)/$G52","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A52,3)&$C52,MSG_Fueldata!$F$2:$F$124)/$G52","v":0},{"$f":"Z52&\" \"&AA52&\" \"&AB52&\" \"&AC52&\" \"&AD52&\" \"&AE52&\" \"&AF52&\" \"&AG52&\" \"&AH52&\" \"&AI52&\" \"&AJ52","v":"0 0 0 0 0 0 0 0 100 0 0"},{"$f":"IF(Z$1=$J52,$O52,0)","v":0},0,0,0,0,0,0,0,100,0,0]
["MALEPHYDNUmpa","EPHYDNUmpa",{"$f":"\"\"","v":""},"Electricity/Secondary","l",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2020},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I53","v":0.36961570718909276},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1636.4323878893242},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":200},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":200},{"$f":"VLOOKUP($B53,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B53,3,1)=\"W\",$S$5,IF(MID(B53,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B53,3,1)=\"W\",MID(B53,3,1)=\"S\",MID(B53,3,1)=\"H\",MID(B53,3,1)=\"B\",MID(B53,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V53=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A53,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C53=\"\",\"\",VLOOKUP(C53,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D53&\"/\"&LEFT(A53,3),EnergyForms2,2,FALSE)),VLOOKUP(D53,EnergyForms,2,FALSE),VLOOKUP(D53&\"/\"&LEFT(A53,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A53,3)&$C53,MSG_Fueldata!$E$2:$E$124)/$G53","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A53,3)&$C53,MSG_Fueldata!$F$2:$F$124)/$G53","v":0},{"$f":"Z53&\" \"&AA53&\" \"&AB53&\" \"&AC53&\" \"&AD53&\" \"&AE53&\" \"&AF53&\" \"&AG53&\" \"&AH53&\" \"&AI53&\" \"&AJ53","v":"0 0 0 0 0 0 0 0 0 0 200"},0,0,0,0,0,0,0,0,0,0,200]
["MALEPHYDNUson","EPHYDNUson",{"$f":"\"\"","v":""},"Electricity/Secondary","m",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2014},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I54","v":0.30560169273188731},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1339.5811950632974},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":150},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":150},{"$f":"VLOOKUP($B54,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B54,3,1)=\"W\",$S$5,IF(MID(B54,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B54,3,1)=\"W\",MID(B54,3,1)=\"S\",MID(B54,3,1)=\"H\",MID(B54,3,1)=\"B\",MID(B54,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V54=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A54,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C54=\"\",\"\",VLOOKUP(C54,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D54&\"/\"&LEFT(A54,3),EnergyForms2,2,FALSE)),VLOOKUP(D54,EnergyForms,2,FALSE),VLOOKUP(D54&\"/\"&LEFT(A54,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A54,3)&$C54,MSG_Fueldata!$E$2:$E$124)/$G54","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A54,3)&$C54,MSG_Fueldata!$F$2:$F$124)/$G54","v":0},{"$f":"Z54&\" \"&AA54&\" \"&AB54&\" \"&AC54&\" \"&AD54&\" \"&AE54&\" \"&AF54&\" \"&AG54&\" \"&AH54&\" \"&AI54&\" \"&AJ54","v":"0 0 0 0 150 0 0 0 0 0 0"},0,0,0,0,150,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C55=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A50,3)","v":"MAL"},{"$f":"COUNTIF(A50:A54,A56&\"*\")","v":5},{"$f":"ROW()-B56-2","v":49}]
[]
[]
[null,{"$f":"VLOOKUP(A70,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Mozambique"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["MOZEPGASNUCCtem","EPGASNUCCtem",{"$f":"VLOOKUP(MID(B61,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Gas/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.53003533568904593},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.92690000000000006},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I61","v":0.92920000000000003},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":580.7174661205446},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":20.361634164962119},{"$f":"IF(VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B61,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 110 0 300 0 0 0 0 0 0 0 0"},{"$f":"IF(MID(B61,3,1)=\"W\",$S$5,IF(MID(B61,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B61,3,1)=\"W\",MID(B61,3,1)=\"S\",MID(B61,3,1)=\"H\",MID(B61,3,1)=\"B\",MID(B61,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V61=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A61,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C61=\"\",\"\",VLOOKUP(C61,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D61&\"/\"&LEFT(A61,3),EnergyForms2,2,FALSE)),VLOOKUP(D61,EnergyForms,2,FALSE),VLOOKUP(D61&\"/\"&LEFT(A61,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A61,3)&MID(B61,3,3),MSG_Fueldata!$E$2:$E$209)/$G61","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A61,3)&MID(B61,3,3),MSG_Fueldata!$F$2:$F$209)/$G61","v":3.3393999999999999},{"$f":"Z61&\" \"&AA61&\" \"&AB61&\" \"&AC61&\" \"&AD61&\" \"&AE61&\" \"&AF61&\" \"&AG61&\" \"&AH61&\" \"&AI61&\" \"&AJ61","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J61,$O61,0)","v":0},{"$f":"IF(AA$1=$J61,$O61,0)","v":0},0,0,0,0,0,0,0,0,0]
["MOZEPCOANUSCmoa","EPCOANUSCmoa",{"$f":"VLOOKUP(MID(B62,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I62","v":0.92800000000000005},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2278.3353697691546},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.401149172331237},{"$f":"IF(VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B62,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 0 375 375 0 0 0 0 0 0"},1,0,{"$f":"IF(V62=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A62,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A62,3)&MID(B62,3,3),MSG_Fueldata!$E$2:$E$209)/$G62","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A62,3)&MID(B62,3,3),MSG_Fueldata!$F$2:$F$209)/$G62","v":8.2164444444444449},{"$f":"Z62&\" \"&AA62&\" \"&AB62&\" \"&AC62&\" \"&AD62&\" \"&AE62&\" \"&AF62&\" \"&AG62&\" \"&AH62&\" \"&AI62&\" \"&AJ62","v":"0 0 0 0 0 0 0 0 0 0 0"},0,0,0,0,0,0,0,0,0,0,0]
["MOZEPCOANUSCben","EPCOANUSCben",{"$f":"VLOOKUP(MID(B63,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","j",1,{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I63","v":0.92800000000000005},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2250.2077726115103},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.401149172331237},{"$f":"IF(VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":450},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":450},{"$f":"VLOOKUP($B63,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,0,{"$f":"IF(V63=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A63,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A63,3)&MID(B63,3,3),MSG_Fueldata!$E$2:$E$209)/$G63","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A63,3)&MID(B63,3,3),MSG_Fueldata!$F$2:$F$209)/$G63","v":8.2164444444444449},"0 0 0 0 0 450 0 0 0 0 0",0,0,0,0,0,450,0,0,0,0,0]
["MOZEPHYDNUlur","EPHYDNUlur",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2020},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I64","v":0.21840928152082753},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1991.0715030449012},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":183},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":183},{"$f":"VLOOKUP($B64,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V64=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A64,3),NameConvsw!$H$58:$H$70))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A64,3)&$C64,MSG_Fueldata!$E$2:$E$124)/$G64","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A64,3)&$C64,MSG_Fueldata!$F$2:$F$124)/$G64","v":0},"0 0 0 0 0 0 0 0 0 0 183",0,0,0,0,0,0,0,0,0,0,183]
["MOZEPHYDNUmas","EPHYDNUmas",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I65","v":0.21840928152082753},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1473.5393145696271},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B65,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"40 0 0 0 0 0 0 0 0 0 0 0 0"},1,1,{"$f":"IF(V65=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A65,3),NameConvsw!$H$58:$H$70))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A65,3)&$C65,MSG_Fueldata!$E$2:$E$124)/$G65","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A65,3)&$C65,MSG_Fueldata!$F$2:$F$124)/$G65","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["MOZEPHYDNUqno","EPHYDNUqno",{"$f":"\"\"","v":""},"Electricity/Secondary","k",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2011},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I66","v":0.22906537682035394},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2029.7334267599083},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":179},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":179},{"$f":"VLOOKUP($B66,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B66,3,1)=\"W\",$S$5,IF(MID(B66,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B66,3,1)=\"W\",MID(B66,3,1)=\"S\",MID(B66,3,1)=\"H\",MID(B66,3,1)=\"B\",MID(B66,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V66=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A66,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C66=\"\",\"\",VLOOKUP(C66,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D66&\"/\"&LEFT(A66,3),EnergyForms2,2,FALSE)),VLOOKUP(D66,EnergyForms,2,FALSE),VLOOKUP(D66&\"/\"&LEFT(A66,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A66,3)&$C66,MSG_Fueldata!$E$2:$E$124)/$G66","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A66,3)&$C66,MSG_Fueldata!$F$2:$F$124)/$G66","v":0},{"$f":"Z66&\" \"&AA66&\" \"&AB66&\" \"&AC66&\" \"&AD66&\" \"&AE66&\" \"&AF66&\" \"&AG66&\" \"&AH66&\" \"&AI66&\" \"&AJ66","v":"0 179 0 0 0 0 0 0 0 0 0"},0,179,0,0,0,0,0,0,0,0,0]
["MOZEPHYDNUmpn","EPHYDNUmpn",{"$f":"\"\"","v":""},"Electricity/Secondary","l",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2017},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I67","v":0.64989641799817932},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1648.2207024058812},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":1500},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":750},{"$f":"VLOOKUP($B67,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V67=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A67,3),NameConvsw!$H$58:$H$70))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A67,3)&$C67,MSG_Fueldata!$E$2:$E$124)/$G67","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A67,3)&$C67,MSG_Fueldata!$F$2:$F$124)/$G67","v":0},"0 0 0 0 0 0 0 1500 0 0 0",0,0,0,0,0,0,0,1500,0,0,0]
["MOZEPHYDNUhcb","EPHYDNUhcb",{"$f":"\"\"","v":""},"Electricity/Secondary","m",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I68","v":0},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":972.00011513792856},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":1245},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":622.5},{"$f":"VLOOKUP($B68,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V68=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A68,3),NameConvsw!$H$58:$H$70))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A68,3)&$C68,MSG_Fueldata!$E$2:$E$124)/$G68","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A68,3)&$C68,MSG_Fueldata!$F$2:$F$124)/$G68","v":0},"0 0 0 0 0 1245 0 0 0 0 0",0,{"$f":"IF(AA$1=$J68,$O68,0)","v":0},0,0,0,1245,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C69=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A61,3)","v":"MOZ"},{"$f":"COUNTIF(A61:A68,A70&\"*\")","v":8},{"$f":"ROW()-B70-2","v":60}]
[]
[]
[null,{"$f":"VLOOKUP(A79,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Namibia"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["NAMEPGASNUCCkud","EPGASNUCCkud",{"$f":"VLOOKUP(MID(B75,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Gas/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.53003533568904593},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":15.395967424605884},{"$f":"1-VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.96},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I75","v":0.98},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":974.14471497300292},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":0},{"$f":"IF(VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":774},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":774},{"$f":"VLOOKUP($B75,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B75,3,1)=\"W\",$S$5,IF(MID(B75,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B75,3,1)=\"W\",MID(B75,3,1)=\"S\",MID(B75,3,1)=\"H\",MID(B75,3,1)=\"B\",MID(B75,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V75=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A75,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C75=\"\",\"\",VLOOKUP(C75,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D75&\"/\"&LEFT(A75,3),EnergyForms2,2,FALSE)),VLOOKUP(D75,EnergyForms,2,FALSE),VLOOKUP(D75&\"/\"&LEFT(A75,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A75,3)&MID(B75,3,3),MSG_Fueldata!$E$2:$E$209)/$G75","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A75,3)&MID(B75,3,3),MSG_Fueldata!$F$2:$F$209)/$G75","v":3.3393999999999999},{"$f":"Z75&\" \"&AA75&\" \"&AB75&\" \"&AC75&\" \"&AD75&\" \"&AE75&\" \"&AF75&\" \"&AG75&\" \"&AH75&\" \"&AI75&\" \"&AJ75","v":"0 0 0 0 0 774 0 0 0 0 0"},{"$f":"IF(Z$1=$J75,$O75,0)","v":0},{"$f":"IF(AA$1=$J75,$O75,0)","v":0},0,0,0,774,0,0,0,0,0]
["NAMEPCOANUSCwal","EPCOANUSCwal",{"$f":"VLOOKUP(MID(B76,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2016},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I76","v":0.92800000000000005},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2215.0482761644557},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.401149172331237},{"$f":"IF(VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":300},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":300},{"$f":"VLOOKUP($B76,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B76,3,1)=\"W\",$S$5,IF(MID(B76,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B76,3,1)=\"W\",MID(B76,3,1)=\"S\",MID(B76,3,1)=\"H\",MID(B76,3,1)=\"B\",MID(B76,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V76=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A76,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C76=\"\",\"\",VLOOKUP(C76,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D76&\"/\"&LEFT(A76,3),EnergyForms2,2,FALSE)),VLOOKUP(D76,EnergyForms,2,FALSE),VLOOKUP(D76&\"/\"&LEFT(A76,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A76,3)&MID(B76,3,3),MSG_Fueldata!$E$2:$E$209)/$G76","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A76,3)&MID(B76,3,3),MSG_Fueldata!$F$2:$F$209)/$G76","v":8.2164444444444449},{"$f":"Z76&\" \"&AA76&\" \"&AB76&\" \"&AC76&\" \"&AD76&\" \"&AE76&\" \"&AF76&\" \"&AG76&\" \"&AH76&\" \"&AI76&\" \"&AJ76","v":"0 0 0 0 0 0 300 0 0 0 0"},{"$f":"IF(Z$1=$J76,$O76,0)","v":0},0,0,0,0,0,300,0,0,0,0]
["NAMEPHYDNUbay","EPHYDNUbay",null,"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2020},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I77","v":0.36822187017881736},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1905.4202918580343},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":360},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":360},{"$f":"VLOOKUP($B77,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B77,3,1)=\"W\",$S$5,IF(MID(B77,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B77,3,1)=\"W\",MID(B77,3,1)=\"S\",MID(B77,3,1)=\"H\",MID(B77,3,1)=\"B\",MID(B77,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V77=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A77,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C77=\"\",\"\",VLOOKUP(C77,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D77&\"/\"&LEFT(A77,3),EnergyForms2,2,FALSE)),VLOOKUP(D77,EnergyForms,2,FALSE),VLOOKUP(D77&\"/\"&LEFT(A77,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A77,3)&$C77,MSG_Fueldata!$E$2:$E$124)/$G77","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A77,3)&$C77,MSG_Fueldata!$F$2:$F$124)/$G77","v":0},{"$f":"Z77&\" \"&AA77&\" \"&AB77&\" \"&AC77&\" \"&AD77&\" \"&AE77&\" \"&AF77&\" \"&AG77&\" \"&AH77&\" \"&AI77&\" \"&AJ77","v":"0 0 0 0 0 0 0 0 0 0 360"},{"$f":"IF(Z$1=$J77,$O77,0)","v":0},0,0,0,0,0,0,0,0,0,360]
[null,null,null,null,null,{"$f":"IF(C78=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A75,3)","v":"NAM"},{"$f":"COUNTIF(A75:A77,A79&\"*\")","v":3},{"$f":"ROW()-B79-2","v":74}]
[]
[]
[null,{"$f":"VLOOKUP(A91,NameConvsw!$B$58:$E$70,4,FALSE)","v":"South Africa"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["SAFEPCOANCSCmed","EPCOANCSCmed","Coal/Primary","Electricity/Secondary","i",1,{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$112,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I84","v":0.92800000000000005},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$112,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2812.478439792812},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.433299121012759},{"$f":"IF(VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$112,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$112,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$112,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B84,SiteSpecific_data!$B$7:$Z$112,Q$2,FALSE)","v":"0 0 0 722 722 1444 722 722 0 0 0 0 0"},{"$f":"IF(MID(B84,3,1)=\"W\",$S$5,IF(MID(B84,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B84,3,1)=\"W\",MID(B84,3,1)=\"S\",MID(B84,3,1)=\"H\",MID(B84,3,1)=\"B\",MID(B84,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V84=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A84,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C84=\"\",\"\",VLOOKUP(C84,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D84&\"/\"&LEFT(A84,3),EnergyForms2,2,FALSE)),VLOOKUP(D84,EnergyForms,2,FALSE),VLOOKUP(D84&\"/\"&LEFT(A84,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A84,3)&MID(B84,3,3),MSG_Fueldata!$E$2:$E$209)/$G84","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A84,3)&MID(B84,3,3),MSG_Fueldata!$F$2:$F$209)/$G84","v":8.2164444444444449},{"$f":"Z84&\" \"&AA84&\" \"&AB84&\" \"&AC84&\" \"&AD84&\" \"&AE84&\" \"&AF84&\" \"&AG84&\" \"&AH84&\" \"&AI84&\" \"&AJ84","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J84,$O84,0)","v":0},{"$f":"IF(AA$1=$J84,$O84,0)","v":0},0,0,0,0,0,0,0,0,0]
["SAFEPCOANCSCkus","EPCOANCSCkus","Coal/Primary","Electricity/Secondary","j",1,{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$112,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I85","v":0.92800000000000005},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$112,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2869.4368240370404},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.433299121012759},{"$f":"IF(VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$112,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$112,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$112,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B85,SiteSpecific_data!$B$7:$Z$112,Q$2,FALSE)","v":"0 0 0 0 0 0 0 1446 723 1446 723 0 0"},1,0,{"$f":"IF(V85=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A85,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C85=\"\",\"\",VLOOKUP(C85,EnergyForms,2,FALSE))","v":"c-p"},"e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A85,3)&MID(B85,3,3),MSG_Fueldata!$E$2:$E$209)/$G85","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A85,3)&MID(B85,3,3),MSG_Fueldata!$F$2:$F$209)/$G85","v":8.2164444444444449},"0 0 0 0 0 0 0 0 0 0 0",{"$f":"IF(Z$1=$J85,$O85,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["SAFEPPSGNCSPbra","EPPSGNCSPbra","Electricity/Secondary","ElcDummy/Secondary","i",1,{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$112,G$2,FALSE)","v":0.73},null,1,null,1,50,null,null,{"$f":"\"\"","v":""},2000,null,null,0,null,{"$f":"V85","v":"e-H"},"d-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A86,3)&$C86,MSG_Fueldata!$E$2:$E$124)/$G86","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A86,3)&$C86,MSG_Fueldata!$F$2:$F$124)/$G86","v":0},"0 0 0 0 0 0 0 0 0 0 0",{"$f":"IF(Z$1=$J86,$O86,0)","v":0},{"$f":"IF(AA$1=$J86,$O86,0)","v":0},0,0,0,0,0,0,0,0,0]
["SAFEPPSGNCSTbra","EPPSGNCSTbra",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.95409999999999995},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I87","v":0.19914055130489469},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$112,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1659.2577633113272},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3234851176405495},{"$f":"IF(VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$112,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$112,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$112,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B87,SiteSpecific_data!$B$7:$Z$112,Q$2,FALSE)","v":"0 0 0 0 1332 0 0 0 0 0 0 0 0"},1,0,{"$f":"IF(V87=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A87,3),NameConvsw!$H$58:$H$70))","v":1},null,"e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A87,3)&$C87,MSG_Fueldata!$E$2:$E$124)/$G87","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A87,3)&$C87,MSG_Fueldata!$F$2:$F$124)/$G87","v":0},"0 0 0 0 0 0 0 0 0 0 0",{"$f":"IF(Z$1=$J87,$O87,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["SAFEPPSGNUSPste","EPPSGNUSPste","Electricity/Secondary","ElcDummy/Secondary","j",1,{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$112,G$2,FALSE)","v":0.73},null,1,null,1,50,null,null,{"$f":"\"\"","v":""},2000,null,null,0,null,"e-H","d-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A88,3)&$C88,MSG_Fueldata!$E$2:$E$124)/$G88","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A88,3)&$C88,MSG_Fueldata!$F$2:$F$124)/$G88","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["SAFEPPSGNUSTste","EPPSGNUSTste",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.95409999999999995},{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2014},{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I89","v":0.19914055130489469},{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$112,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1662.4152471615864},{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3234851176405495},{"$f":"IF(VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$112,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$112,O$2,FALSE))","v":1500},0,{"$f":"VLOOKUP($B89,SiteSpecific_data!$B$7:$Z$112,Q$2,FALSE)","v":""},1,0,{"$f":"IF(V89=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A89,3),NameConvsw!$H$58:$H$70))","v":1},null,"e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A89,3)&$C89,MSG_Fueldata!$E$2:$E$124)/$G89","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A89,3)&$C89,MSG_Fueldata!$F$2:$F$124)/$G89","v":0},"0 0 0 0 1500 0 0 0 0 0 0",0,0,0,0,1500,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C90=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A84,3)","v":"SAF"},{"$f":"COUNTIF(A84:A89,A91&\"*\")","v":6},{"$f":"ROW()-B91-2","v":83}]
[]
[]
[null,{"$f":"VLOOKUP(A98,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Swaziland"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["SWAEPCOANCSClub","EPCOANCSClub",{"$f":"VLOOKUP(MID(B96,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I96","v":0.92800000000000005},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2812.478439792812},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.433299121012759},{"$f":"IF(VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":1000},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":500},{"$f":"VLOOKUP($B96,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B96,3,1)=\"W\",$S$5,IF(MID(B96,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B96,3,1)=\"W\",MID(B96,3,1)=\"S\",MID(B96,3,1)=\"H\",MID(B96,3,1)=\"B\",MID(B96,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V96=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A96,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C96=\"\",\"\",VLOOKUP(C96,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D96&\"/\"&LEFT(A96,3),EnergyForms2,2,FALSE)),VLOOKUP(D96,EnergyForms,2,FALSE),VLOOKUP(D96&\"/\"&LEFT(A96,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A96,3)&$C96,MSG_Fueldata!$E$2:$E$124)/$G96","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A96,3)&$C96,MSG_Fueldata!$F$2:$F$124)/$G96","v":0},{"$f":"Z96&\" \"&AA96&\" \"&AB96&\" \"&AC96&\" \"&AD96&\" \"&AE96&\" \"&AF96&\" \"&AG96&\" \"&AH96&\" \"&AI96&\" \"&AJ96","v":"0 0 0 0 0 1000 0 0 0 0 0"},{"$f":"IF(Z$1=$J96,$O96,0)","v":0},0,0,0,0,1000,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C97=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A96,3)","v":"SWA"},{"$f":"COUNTIF(A96:A96,A98&\"*\")","v":1},{"$f":"ROW()-B98-2","v":95}]
[]
[]
[null,{"$f":"VLOOKUP(A113,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Tanzania"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["TANEPGASNUCCkin","EPGASNUCCkin",{"$f":"VLOOKUP(MID(B103,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Gas/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.42352941176470588},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":13.612288271755203},{"$f":"1-VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.93540000000000001},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I103","v":0.91269999999999996},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1119.0296000294472},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":25.730675594775818},{"$f":"IF(VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B103,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 400 0 0 0 0 0 0 0 0"},{"$f":"IF(MID(B103,3,1)=\"W\",$S$5,IF(MID(B103,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B103,3,1)=\"W\",MID(B103,3,1)=\"S\",MID(B103,3,1)=\"H\",MID(B103,3,1)=\"B\",MID(B103,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V103=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A103,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C103=\"\",\"\",VLOOKUP(C103,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D103&\"/\"&LEFT(A103,3),EnergyForms2,2,FALSE)),VLOOKUP(D103,EnergyForms,2,FALSE),VLOOKUP(D103&\"/\"&LEFT(A103,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A103,3)&MID(B103,3,3),MSG_Fueldata!$E$2:$E$209)/$G103","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A103,3)&MID(B103,3,3),MSG_Fueldata!$F$2:$F$209)/$G103","v":4.1791666666666671},{"$f":"Z103&\" \"&AA103&\" \"&AB103&\" \"&AC103&\" \"&AD103&\" \"&AE103&\" \"&AF103&\" \"&AG103&\" \"&AH103&\" \"&AI103&\" \"&AJ103","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J103,$O103,0)","v":0},{"$f":"IF(AA$1=$J103,$O103,0)","v":0},0,0,0,0,0,0,0,0,0]
["TANEPCOANUSCmch","EPCOANUSCmch",{"$f":"VLOOKUP(MID(B104,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.33133916244822825},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":39.240941362714999},{"$f":"1-VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I104","v":0.92800000000000005},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2812.478439792812},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":41.066201115860444},{"$f":"IF(VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":400},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":400},{"$f":"VLOOKUP($B104,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,0,{"$f":"IF(V104=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A104,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A104,3)&$C104,MSG_Fueldata!$E$2:$E$124)/$G104","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A104,3)&$C104,MSG_Fueldata!$F$2:$F$124)/$G104","v":0},{"$f":"Z104&\" \"&AA104&\" \"&AB104&\" \"&AC104&\" \"&AD104&\" \"&AE104&\" \"&AF104&\" \"&AG104&\" \"&AH104&\" \"&AI104&\" \"&AJ104","v":"0 0 0 0 0 400 0 0 0 0 0"},{"$f":"IF(Z$1=$J104,$O104,0)","v":0},0,0,0,0,400,0,0,0,0,0]
["TANEPCOANCSCkiw","EPCOANCSCkiw",{"$f":"VLOOKUP(MID(B105,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","j",1,{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.3},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":69.469609111026557},{"$f":"1-VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I105","v":0.92800000000000005},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":3375.7335728746307},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":60.731253059389651},{"$f":"IF(VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B105,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 200 0 0 0 0 0 0 0 0"},1,0,{"$f":"IF(V105=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A105,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A105,3)&$C105,MSG_Fueldata!$E$2:$E$124)/$G105","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A105,3)&$C105,MSG_Fueldata!$F$2:$F$124)/$G105","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["TANEPHYDNUruh","EPHYDNUruh",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2017},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I106","v":0.38654782338434723},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1829.332079978439},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":358},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":358},{"$f":"VLOOKUP($B106,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V106=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A106,3),NameConvsw!$H$58:$H$70))","v":1},"","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A106,3)&$C106,MSG_Fueldata!$E$2:$E$124)/$G106","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A106,3)&$C106,MSG_Fueldata!$F$2:$F$124)/$G106","v":0},"0 0 0 0 0 0 0 358 0 0 0",0,0,0,0,0,0,0,358,0,0,0]
[{"$f":"\"TAN\"&B107","v":"TANEPHYDNUrus"},"EPHYDNUrus",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2015},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I107","v":0.7155504080301397},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2492.6926877737837},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":21},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":21},{"$f":"VLOOKUP($B107,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B107,3,1)=\"W\",$S$5,IF(MID(B107,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B107,3,1)=\"W\",MID(B107,3,1)=\"S\",MID(B107,3,1)=\"H\",MID(B107,3,1)=\"B\",MID(B107,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V107=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A107,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C107=\"\",\"\",VLOOKUP(C107,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D107&\"/\"&LEFT(A107,3),EnergyForms2,2,FALSE)),VLOOKUP(D107,EnergyForms,2,FALSE),VLOOKUP(D107&\"/\"&LEFT(A107,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A107,3)&$C107,MSG_Fueldata!$E$2:$E$124)/$G107","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A107,3)&$C107,MSG_Fueldata!$F$2:$F$124)/$G107","v":0},{"$f":"Z107&\" \"&AA107&\" \"&AB107&\" \"&AC107&\" \"&AD107&\" \"&AE107&\" \"&AF107&\" \"&AG107&\" \"&AH107&\" \"&AI107&\" \"&AJ107","v":"0 0 0 0 0 21 0 0 0 0 0"},0,0,0,0,0,21,0,0,0,0,0]
[{"$f":"\"TAN\"&B108","v":"TANEPHYDNUkak"},"EPHYDNUkak",{"$f":"\"\"","v":""},"Electricity/Secondary","k",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2016},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I108","v":0.73627279808278956},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2492.6926877737837},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":53},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":53},{"$f":"VLOOKUP($B108,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B108,3,1)=\"W\",$S$5,IF(MID(B108,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B108,3,1)=\"W\",MID(B108,3,1)=\"S\",MID(B108,3,1)=\"H\",MID(B108,3,1)=\"B\",MID(B108,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V108=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A108,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C108=\"\",\"\",VLOOKUP(C108,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D108&\"/\"&LEFT(A108,3),EnergyForms2,2,FALSE)),VLOOKUP(D108,EnergyForms,2,FALSE),VLOOKUP(D108&\"/\"&LEFT(A108,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A108,3)&$C108,MSG_Fueldata!$E$2:$E$124)/$G108","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A108,3)&$C108,MSG_Fueldata!$F$2:$F$124)/$G108","v":0},{"$f":"Z108&\" \"&AA108&\" \"&AB108&\" \"&AC108&\" \"&AD108&\" \"&AE108&\" \"&AF108&\" \"&AG108&\" \"&AH108&\" \"&AI108&\" \"&AJ108","v":"0 0 0 0 0 0 53 0 0 0 0"},0,0,0,0,0,0,53,0,0,0,0]
[{"$f":"\"TAN\"&B109","v":"TANEPHYDNUrum"},"EPHYDNUrum",{"$f":"\"\"","v":""},"Electricity/Secondary","l",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2019},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I109","v":0.47643394023041769},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2492.6926877737837},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":222},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":222},{"$f":"VLOOKUP($B109,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V109=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A109,3),NameConvsw!$H$58:$H$70))","v":1},"","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A109,3)&$C109,MSG_Fueldata!$E$2:$E$124)/$G109","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A109,3)&$C109,MSG_Fueldata!$F$2:$F$124)/$G109","v":0},"0 0 0 0 0 0 0 0 0 222 0",0,0,0,0,0,0,0,0,0,222,0]
[{"$f":"\"TAN\"&B110","v":"TANEPHYDNUmsg"},"EPHYDNUmsg",{"$f":"\"\"","v":""},"Electricity/Secondary","m",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2020},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I110","v":0.48568301246665369},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2492.6926877737837},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":118},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":118},{"$f":"VLOOKUP($B110,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B110,3,1)=\"W\",$S$5,IF(MID(B110,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B110,3,1)=\"W\",MID(B110,3,1)=\"S\",MID(B110,3,1)=\"H\",MID(B110,3,1)=\"B\",MID(B110,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V110=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A110,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C110=\"\",\"\",VLOOKUP(C110,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D110&\"/\"&LEFT(A110,3),EnergyForms2,2,FALSE)),VLOOKUP(D110,EnergyForms,2,FALSE),VLOOKUP(D110&\"/\"&LEFT(A110,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A110,3)&$C110,MSG_Fueldata!$E$2:$E$124)/$G110","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A110,3)&$C110,MSG_Fueldata!$F$2:$F$124)/$G110","v":0},{"$f":"Z110&\" \"&AA110&\" \"&AB110&\" \"&AC110&\" \"&AD110&\" \"&AE110&\" \"&AF110&\" \"&AG110&\" \"&AH110&\" \"&AI110&\" \"&AJ110","v":"0 0 0 0 0 0 0 0 0 0 118"},0,0,0,0,0,0,0,0,0,0,118]
[{"$f":"\"TAN\"&B111","v":"TANEPHYDNUstg"},"EPHYDNUstg",{"$f":"\"\"","v":""},"Electricity/Secondary","n",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2023},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I111","v":0.31324744509676017},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2492.6926877737837},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":1200},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":150},{"$f":"VLOOKUP($B111,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V111=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A111,3),NameConvsw!$H$58:$H$70))","v":1},"","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A111,3)&$C111,MSG_Fueldata!$E$2:$E$124)/$G111","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A111,3)&$C111,MSG_Fueldata!$F$2:$F$124)/$G111","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C112=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A103,3)","v":"TAN"},{"$f":"COUNTIF(A103:A111,A113&\"*\")","v":9},{"$f":"ROW()-B113-2","v":102},null,null,null,null,null,{"$f":"SUMPRODUCT(I106:I111,K106:K111,P106:P111)*8.76","v":3455.3749999999995}]
[]
[]
[null,{"$f":"VLOOKUP(A132,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Zambia"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["ZAMEPCOANUSCmaa","EPCOANUSCmaa",{"$f":"VLOOKUP(MID(B118,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2016},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I118","v":0.92800000000000005},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.401149172331237},{"$f":"IF(VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":300},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":300},{"$f":"VLOOKUP($B118,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B118,3,1)=\"W\",$S$5,IF(MID(B118,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B118,3,1)=\"W\",MID(B118,3,1)=\"S\",MID(B118,3,1)=\"H\",MID(B118,3,1)=\"B\",MID(B118,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V118=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A118,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C118=\"\",\"\",VLOOKUP(C118,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D118&\"/\"&LEFT(A118,3),EnergyForms2,2,FALSE)),VLOOKUP(D118,EnergyForms,2,FALSE),VLOOKUP(D118&\"/\"&LEFT(A118,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A118,3)&MID(B118,3,3),MSG_Fueldata!$E$2:$E$209)/$G118","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A118,3)&MID(B118,3,3),MSG_Fueldata!$F$2:$F$209)/$G118","v":8.2164444444444449},{"$f":"Z118&\" \"&AA118&\" \"&AB118&\" \"&AC118&\" \"&AD118&\" \"&AE118&\" \"&AF118&\" \"&AG118&\" \"&AH118&\" \"&AI118&\" \"&AJ118","v":"0 0 0 0 0 0 300 0 0 0 0"},{"$f":"IF(Z$1=$J118,$O118,0)","v":0},{"$f":"IF(AA$1=$J118,$O118,0)","v":0},0,0,0,0,300,0,0,0,0]
["ZAMEPHYDNUite","EPHYDNUite",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I119","v":0.4329357313701736},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2232.6353251054957},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B119,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 120 0 0 0 0 0 0 0 0"},1,1,{"$f":"IF(V119=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A119,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A119,3)&MID(B119,3,3),MSG_Fueldata!$E$2:$E$209)/$G119","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A119,3)&MID(B119,3,3),MSG_Fueldata!$F$2:$F$209)/$G119","v":0},"0 0 0 0 0 0 0 0 0 0 0",{"$f":"IF(Z$1=$J119,$O119,0)","v":0},0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUkne","EPHYDNUkne",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I120","v":0.30027231592789322},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":1339.5811950632974},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B120,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 180 180 0 0 0 0 0 0 0 0"},1,1,{"$f":"IF(V120=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A120,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A120,3)&$C120,MSG_Fueldata!$E$2:$E$124)/$G120","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A120,3)&$C120,MSG_Fueldata!$F$2:$F$124)/$G120","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$132&B121","v":"ZAMEPHYDNUlun"},{"$f":"SiteSpecific_data!B67","v":"EPHYDNUlun"},{"$f":"\"\"","v":""},"Electricity/Secondary","l",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2018},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I121","v":0.40408163265306124},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":255},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":255},{"$f":"VLOOKUP($B121,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V121=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A121,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A121,3)&$C121,MSG_Fueldata!$E$2:$E$124)/$G121","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A121,3)&$C121,MSG_Fueldata!$F$2:$F$124)/$G121","v":0},"0 0 0 0 0 0 0 0 255 0 0",0,0,0,0,0,0,0,0,255,0,0]
["ZAMEPHYDNUIus",{"$f":"SiteSpecific_data!B68","v":"EPHYDNUIus"},{"$f":"\"\"","v":""},"Electricity/Secondary","m",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I122","v":0.45795918367346944},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B122,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"            "},1,1,{"$f":"IF(V122=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A122,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A122,3)&$C122,MSG_Fueldata!$E$2:$E$124)/$G122","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A122,3)&$C122,MSG_Fueldata!$F$2:$F$124)/$G122","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUdvg",{"$f":"SiteSpecific_data!B69","v":"EPHYDNUdvg"},{"$f":"\"\"","v":""},"Electricity/Secondary","n",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2019},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I123","v":0.45795918367346944},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":500},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":250},{"$f":"VLOOKUP($B123,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V123=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A123,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A123,3)&$C123,MSG_Fueldata!$E$2:$E$124)/$G123","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A123,3)&$C123,MSG_Fueldata!$F$2:$F$124)/$G123","v":0},"0 0 0 0 0 0 0 0 0 500 0",0,0,0,0,0,0,0,0,0,500,0]
["ZAMEPHYDNUmum",{"$f":"SiteSpecific_data!B70","v":"EPHYDNUmum"},{"$f":"\"\"","v":""},"Electricity/Secondary","o",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2021},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I124","v":0.45795918367346944},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":301},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":301},{"$f":"VLOOKUP($B124,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V124=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A124,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A124,3)&$C124,MSG_Fueldata!$E$2:$E$124)/$G124","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A124,3)&$C124,MSG_Fueldata!$F$2:$F$124)/$G124","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUmpg",{"$f":"SiteSpecific_data!B71","v":"EPHYDNUmpg"},{"$f":"\"\"","v":""},"Electricity/Secondary","p",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2023},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I125","v":0.45795918367346944},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":543},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":271.5},{"$f":"VLOOKUP($B125,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V125=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A125,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A125,3)&$C125,MSG_Fueldata!$E$2:$E$124)/$G125","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A125,3)&$C125,MSG_Fueldata!$F$2:$F$124)/$G125","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUmam",{"$f":"SiteSpecific_data!B72","v":"EPHYDNUmam"},{"$f":"\"\"","v":""},"Electricity/Secondary","q",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2025},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I126","v":0.45795918367346944},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":326},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":326},{"$f":"VLOOKUP($B126,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V126=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A126,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A126,3)&$C126,MSG_Fueldata!$E$2:$E$124)/$G126","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A126,3)&$C126,MSG_Fueldata!$F$2:$F$124)/$G126","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUbat",{"$f":"SiteSpecific_data!B73","v":"EPHYDNUbat"},{"$f":"\"\"","v":""},"Electricity/Secondary","r",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2022},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I127","v":0.45795918367346944},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2679.1623901265948},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":800},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":400},{"$f":"VLOOKUP($B127,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V127=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A127,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A127,3)&$C127,MSG_Fueldata!$E$2:$E$124)/$G127","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A127,3)&$C127,MSG_Fueldata!$F$2:$F$124)/$G127","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUrkgl","EPHYDNUrkgl",{"$f":"\"\"","v":""},"Electricity/Secondary","s",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I128","v":0.36187991178206441},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":2143.329912101276},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B128,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 0 0 250 250 250 0 0 0 0"},1,1,{"$f":"IF(V128=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A128,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A128,3)&$C128,MSG_Fueldata!$E$2:$E$124)/$G128","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A128,3)&$C128,MSG_Fueldata!$F$2:$F$124)/$G128","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
["ZAMEPHYDNUkal","EPHYDNUkal",{"$f":"\"\"","v":""},"Electricity/Secondary","t",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2018},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I129","v":0.30762616379054736},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":3214.994868151914},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":220},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":220},{"$f":"VLOOKUP($B129,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},1,1,{"$f":"IF(V129=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A129,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A129,3)&$C129,MSG_Fueldata!$E$2:$E$124)/$G129","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A129,3)&$C129,MSG_Fueldata!$F$2:$F$124)/$G129","v":0},"0 0 0 0 0 0 0 0 220 0 0",0,0,0,0,0,0,0,0,220,0,0]
["ZAMEPHYDNUkab","EPHYDNUkab",{"$f":"\"\"","v":""},"Electricity/Secondary","u",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I130","v":0.30762616379054736},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,M$2,FALSE)*CurAdj","v":4286.659824202552},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B130,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 0 40 0 0 0 0 0 0 0"},1,1,{"$f":"IF(V130=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A130,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A130,3)&$C130,MSG_Fueldata!$E$2:$E$124)/$G130","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A130,3)&$C130,MSG_Fueldata!$F$2:$F$124)/$G130","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C131=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A118,3)","v":"ZAM"},{"$f":"COUNTIF(A118:A130,A132&\"*\")","v":13},{"$f":"ROW()-B132-2","v":117},null,null,null,null,null,{"$f":"SUMPRODUCT(I125:I130,K125:K130,P125:P130)*8.76","v":4502.6592799999989}]
[]
[]
[null,{"$f":"VLOOKUP(A143,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Zimbabwe"},{"$f":"OFFSET(C$3,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(up)","bdc (fx)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$3,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["ZIMEPCOANUSChwa","EPCOANUSChwa",{"$f":"VLOOKUP(MID(B137,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2016},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I137","v":0.92800000000000005},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"1080000/O137","v":1800},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.401149172331237},{"$f":"IF(VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":600},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":300},{"$f":"VLOOKUP($B137,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B137,3,1)=\"W\",$S$5,IF(MID(B137,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B137,3,1)=\"W\",MID(B137,3,1)=\"S\",MID(B137,3,1)=\"H\",MID(B137,3,1)=\"B\",MID(B137,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V137=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A137,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C137=\"\",\"\",VLOOKUP(C137,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D137&\"/\"&LEFT(A137,3),EnergyForms2,2,FALSE)),VLOOKUP(D137,EnergyForms,2,FALSE),VLOOKUP(D137&\"/\"&LEFT(A137,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A137,3)&MID(B137,3,3),MSG_Fueldata!$E$2:$E$209)/$G137","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A137,3)&MID(B137,3,3),MSG_Fueldata!$F$2:$F$209)/$G137","v":8.2164444444444449},{"$f":"Z137&\" \"&AA137&\" \"&AB137&\" \"&AC137&\" \"&AD137&\" \"&AE137&\" \"&AF137&\" \"&AG137&\" \"&AH137&\" \"&AI137&\" \"&AJ137","v":"0 0 0 0 0 0 600 0 0 0 0"},{"$f":"IF(Z$1=$J137,$O137,0)","v":0},{"$f":"IF(AA$1=$J137,$O137,0)","v":0},0,0,0,0,600,0,0,0,0]
["ZIMEPCOANUSCgon","EPCOANUSCgon",{"$f":"VLOOKUP(MID(B138,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Coal/Primary"},"Electricity/Secondary","j",1,{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.36998972250770812},{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":9.0122736144034441},{"$f":"1-VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.94830000000000003},{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2017},{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I138","v":0.92800000000000005},{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":35},{"$f":"3300000/O138","v":2578.125},{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":21.401149172331237},{"$f":"320*4","v":1280},320,{"$f":"VLOOKUP($B138,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B138,3,1)=\"W\",$S$5,IF(MID(B138,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B138,3,1)=\"W\",MID(B138,3,1)=\"S\",MID(B138,3,1)=\"H\",MID(B138,3,1)=\"B\",MID(B138,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V138=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A138,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C138=\"\",\"\",VLOOKUP(C138,EnergyForms,2,FALSE))","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D138&\"/\"&LEFT(A138,3),EnergyForms2,2,FALSE)),VLOOKUP(D138,EnergyForms,2,FALSE),VLOOKUP(D138&\"/\"&LEFT(A138,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A138,3)&MID(B138,3,3),MSG_Fueldata!$E$2:$E$209)/$G138","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A138,3)&MID(B138,3,3),MSG_Fueldata!$F$2:$F$209)/$G138","v":8.2164444444444449},{"$f":"Z138&\" \"&AA138&\" \"&AB138&\" \"&AC138&\" \"&AD138&\" \"&AE138&\" \"&AF138&\" \"&AG138&\" \"&AH138&\" \"&AI138&\" \"&AJ138","v":"0 0 0 0 0 0 0 1280 0 0 0"},{"$f":"IF(Z$1=$J138,$O138,0)","v":0},0,0,0,0,0,0,1280,0,0,0]
["ZIMEPGASNUCClup","EPGASNUCClup",{"$f":"VLOOKUP(MID(B139,3,3),NameConvs!$B$3:$C$15,2,FALSE)&\"/Primary\"","v":"Gas/Primary"},"Electricity/Secondary","i",1,{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,G$2,FALSE)","v":0.53003533568904593},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":13.612288271755203},{"$f":"1-VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.93540000000000001},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2017},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I139","v":0.91269999999999996},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":25},{"$f":"465000/300","v":1550},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":25.730675594775818},{"$f":"IF(VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":300},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":300},{"$f":"VLOOKUP($B139,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B139,3,1)=\"W\",$S$5,IF(MID(B139,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B139,3,1)=\"W\",MID(B139,3,1)=\"S\",MID(B139,3,1)=\"H\",MID(B139,3,1)=\"B\",MID(B139,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V139=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A139,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C139=\"\",\"\",VLOOKUP(C139,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D139&\"/\"&LEFT(A139,3),EnergyForms2,2,FALSE)),VLOOKUP(D139,EnergyForms,2,FALSE),VLOOKUP(D139&\"/\"&LEFT(A139,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A139,3)&MID(B139,3,3),MSG_Fueldata!$E$2:$E$209)/$G139","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A139,3)&MID(B139,3,3),MSG_Fueldata!$F$2:$F$209)/$G139","v":3.3393999999999999},{"$f":"Z139&\" \"&AA139&\" \"&AB139&\" \"&AC139&\" \"&AD139&\" \"&AE139&\" \"&AF139&\" \"&AG139&\" \"&AH139&\" \"&AI139&\" \"&AJ139","v":"0 0 0 0 0 0 0 300 0 0 0"},{"$f":"IF(Z$1=$J139,$O139,0)","v":0},0,0,0,0,0,0,300,0,0,0]
["ZIMEPHYDNUkse","EPHYDNUkse",{"$f":"\"\"","v":""},"Electricity/Secondary","i",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":""},{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I140","v":0.36032677911347188},{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"400000/300","v":1333.3333333333333},{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":""},{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,P$2,FALSE)","v":""},{"$f":"VLOOKUP($B140,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":"0 0 0 0 0 0 300 0 0 0 0 0 0"},{"$f":"IF(MID(B140,3,1)=\"W\",$S$5,IF(MID(B140,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B140,3,1)=\"W\",MID(B140,3,1)=\"S\",MID(B140,3,1)=\"H\",MID(B140,3,1)=\"B\",MID(B140,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V140=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A140,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C140=\"\",\"\",VLOOKUP(C140,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D140&\"/\"&LEFT(A140,3),EnergyForms2,2,FALSE)),VLOOKUP(D140,EnergyForms,2,FALSE),VLOOKUP(D140&\"/\"&LEFT(A140,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A140,3)&$C140,MSG_Fueldata!$E$2:$E$124)/$G140","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A140,3)&$C140,MSG_Fueldata!$F$2:$F$124)/$G140","v":0},{"$f":"Z140&\" \"&AA140&\" \"&AB140&\" \"&AC140&\" \"&AD140&\" \"&AE140&\" \"&AF140&\" \"&AG140&\" \"&AH140&\" \"&AI140&\" \"&AJ140","v":"0 0 0 0 300 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J140,$O140,0)","v":0},0,0,0,300,0,0,0,0,0,0]
["ZIMEPHYDNUbat","EPHYDNUbat",{"$f":"\"\"","v":""},"Electricity/Secondary","j",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,H$2,FALSE)*8.76*CurAdj","v":14.175555372655417},{"$f":"1-VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,I$2,FALSE)","v":0.98},{"$f":"VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,J$2,FALSE)","v":2022},{"$f":"VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,K$2,FALSE)/I141","v":0.45795918367346944},{"$f":"VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,L$2,FALSE)","v":50},{"$f":"2700000/800","v":3375},{"$f":"VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,N$2,FALSE)*CurAdj","v":9.3449184167615638},{"$f":"IF(VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,SiteSpecific_data!D$3,FALSE)=\"Yes\",\"\",VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,O$2,FALSE))","v":800},100,{"$f":"VLOOKUP($B141,SiteSpecific_data!$B$7:$Z$113,Q$2,FALSE)","v":""},{"$f":"IF(MID(B141,3,1)=\"W\",$S$5,IF(MID(B141,3,1)=\"S\",$S$6,1))","v":1},{"$f":"IF(OR(MID(B141,3,1)=\"W\",MID(B141,3,1)=\"S\",MID(B141,3,1)=\"H\",MID(B141,3,1)=\"B\",MID(B141,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V141=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A141,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C141=\"\",\"\",VLOOKUP(C141,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D141&\"/\"&LEFT(A141,3),EnergyForms2,2,FALSE)),VLOOKUP(D141,EnergyForms,2,FALSE),VLOOKUP(D141&\"/\"&LEFT(A141,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A141,3)&$C141,MSG_Fueldata!$E$2:$E$124)/$G141","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$125,LEFT($A141,3)&$C141,MSG_Fueldata!$F$2:$F$124)/$G141","v":0},{"$f":"Z141&\" \"&AA141&\" \"&AB141&\" \"&AC141&\" \"&AD141&\" \"&AE141&\" \"&AF141&\" \"&AG141&\" \"&AH141&\" \"&AI141&\" \"&AJ141","v":"0 0 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J141,$O141,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(C142=\"\",\"\",1)","v":""}]
[{"$f":"LEFT(A137,3)","v":"ZIM"},{"$f":"COUNTIF(A137:A141,A143&\"*\")","v":5},{"$f":"ROW()-B143-2","v":136}]

{"sheet":"adb_sitespec","index":16,"n_rows":398,"n_cols":6,"rows_kept":398,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size"]
[{"$f":"adb_all!$B$1","v":"ZIM"},{"$f":"SUMIF(MSG_SiteSpecific!$A$7:$A$170,$A$2,MSG_SiteSpecific!$B$7:$B$170)","v":5},{"$f":"SUMIF(MSG_SiteSpecific!$A$7:$A$170,$A$2,MSG_SiteSpecific!$C$7:$C$170)","v":136},{"$f":"ROW(B21)-ROW(B3)","v":18}]
[{"$f":"A2","v":"ZIM"},"*"]
[{"$f":"C2","v":136},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A4,0)","v":"EPCOANUSChwa"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":"i"}]
[null,null,{"$f":"IF(E5=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E5=\"\",\"\",VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":"c-p"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":0.37}]
[null,null,{"$f":"IF(D7=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":2016}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":0.94799999999999995}]
[null,null,"pll","c",{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":35}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":1800}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":21.401}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":9.0120000000000005}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":0.92800000000000005}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A3&B4,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D14=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D14=\"fx\",VLOOKUP(A3&B4,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A3&B4,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":300}]
[null,null,{"$f":"IF(F15=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F15=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F15=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":600}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A3&$B4),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A3&$B4),MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,{"$f":"IF($F19=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F19=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F19=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D6,1)=\"d\",1,IF(LEFT(B4,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A3","v":"ZIM"},"*"]
[{"$f":"A4+1","v":137},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A22,0)","v":"EPCOANUSCgon"},{"$f":"VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":"j"}]
[null,null,{"$f":"IF(E23=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E23=\"\",\"\",VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":"c-p"},{"$f":"VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":0.37}]
[null,null,{"$f":"IF(D25=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":2017}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":0.94799999999999995}]
[null,null,"pll","c",{"$f":"VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":35}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":2578.1}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":21.401}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":9.0120000000000005}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":0.92800000000000005}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A21&B22,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D32=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D32=\"fx\",VLOOKUP(A21&B22,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A21&B22,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":320}]
[null,null,{"$f":"IF(F33=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F33=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F33=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":1280}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A21&$B22,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A21&$B22),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A21&$B22),MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,{"$f":"IF($F37=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F37=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F37=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D24,1)=\"d\",1,IF(LEFT(B22,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A21","v":"ZIM"},"*"]
[{"$f":"A22+1","v":138},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A40,0)","v":"EPGASNUCClup"},{"$f":"VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":"i"}]
[null,null,{"$f":"IF(E41=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E41=\"\",\"\",VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":0.53}]
[null,null,{"$f":"IF(D43=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":2017}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":0.93500000000000005}]
[null,null,"pll","c",{"$f":"VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":25}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":1550}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":25.731000000000002}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":13.612}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":0.91300000000000003}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A39&B40,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D50=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D50=\"fx\",VLOOKUP(A39&B40,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A39&B40,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":300}]
[null,null,{"$f":"IF(F51=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F51=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F51=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":300}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A39&$B40,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A39&$B40),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A39&$B40),MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,{"$f":"IF($F55=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F55=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F55=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D42,1)=\"d\",1,IF(LEFT(B40,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A39","v":"ZIM"},"*"]
[{"$f":"A40+1","v":139},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A58,0)","v":"EPHYDNUkse"},{"$f":"VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":"i"}]
[null,null,{"$f":"IF(E59=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E59=\"\",\"\",VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D61=\"\",\"\",\"fyear\")","v":""},{"$f":"VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":""}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":0.98}]
[null,null,"pll","c",{"$f":"VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":50}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":1333.3}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":9.3450000000000006}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":14.176}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":0.36}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A57&B58,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":"fx"},{"$f":"IF(D68=\"fx\",\"ts\",\"c\")","v":"ts"},{"$f":"IF(D68=\"fx\",VLOOKUP(A57&B58,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A57&B58,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":"0 0 0 0 0 0 300 0 0 0 0 0 0"}]
[null,null,{"$f":"IF(F69=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F69=\"\",\"\",\"up\")","v":""},{"$f":"IF(F69=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A57&$B58,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A57&$B58),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A57&$B58),MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,{"$f":"IF($F73=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F73=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F73=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D60,1)=\"d\",1,IF(LEFT(B58,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A57","v":"ZIM"},"*"]
[{"$f":"A58+1","v":140},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A76,0)","v":"EPHYDNUbat"},{"$f":"VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":"j"}]
[null,null,{"$f":"IF(E77=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E77=\"\",\"\",VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D79=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":2022}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":0.98}]
[null,null,"pll","c",{"$f":"VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":50}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":3375}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":9.3450000000000006}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":14.176}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":0.45800000000000002}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A75&B76,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D86=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D86=\"fx\",VLOOKUP(A75&B76,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A75&B76,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":100}]
[null,null,{"$f":"IF(F87=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F87=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F87=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":800}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A75&$B76,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A75&$B76),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A75&$B76),MSG_SiteSpecific!$T$9:$T$170),3)","v":1}]
[null,null,{"$f":"IF($F91=\"\",\"\",\"consa\")","v":""},{"$f":"IF($F91=\"\",\"\",\"PSd1:tin\")","v":""},{"$f":"IF($F91=\"\",\"\",\"c\")","v":""},{"$f":"IF(LEFT(D78,1)=\"d\",1,IF(LEFT(B76,4)=\"EPPS\",-1,\"\"))","v":""}]
[null,"#"]
[{"$f":"A75","v":"ZIM"},"*"]
[{"$f":"A76+1","v":141},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A94,0)","v":0},{"$f":"VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E95=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E95=\"\",\"\",VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D97=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A93&B94,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D104=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D104=\"fx\",VLOOKUP(A93&B94,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A93&B94,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F105=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F105=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F105=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A93&$B94),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A93&$B94),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F109=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F109=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F109=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D96,1)=\"d\",1,IF(LEFT(B94,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A93","v":"ZIM"},"*"]
[{"$f":"A94+1","v":142},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A112,0)","v":5},{"$f":"VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E113=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E113=\"\",\"\",VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D115=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A111&B112,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D122=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D122=\"fx\",VLOOKUP(A111&B112,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A111&B112,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F123=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F123=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F123=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A111&$B112,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A111&$B112),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A111&$B112),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F127=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F127=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F127=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D114,1)=\"d\",1,IF(LEFT(B112,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A111","v":"ZIM"},"*"]
[{"$f":"A112+1","v":143},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A130,0)","v":0},{"$f":"VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E131=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E131=\"\",\"\",VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D133=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A129&B130,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D140=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D140=\"fx\",VLOOKUP(A129&B130,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A129&B130,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F141=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F141=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F141=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A129&$B130),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A129&$B130),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F145=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F145=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F145=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D132,1)=\"d\",1,IF(LEFT(B130,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A129","v":"ZIM"},"*"]
[{"$f":"A130+1","v":144},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A148,0)","v":0},{"$f":"VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E149=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E149=\"\",\"\",VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D151=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A147&B148,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D158=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D158=\"fx\",VLOOKUP(A147&B148,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A147&B148,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F159=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F159=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F159=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A147&$B148,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A147&$B148),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A147&$B148),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F163=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F163=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F163=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D150,1)=\"d\",1,IF(LEFT(B148,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A147","v":"ZIM"},"*"]
[{"$f":"A148+1","v":145},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A166,0)","v":0},{"$f":"VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E167=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E167=\"\",\"\",VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D169=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A165&B166,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D176=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D176=\"fx\",VLOOKUP(A165&B166,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A165&B166,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F177=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F177=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F177=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A165&$B166,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A165&$B166),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A165&$B166),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F181=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F181=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F181=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D168,1)=\"d\",1,IF(LEFT(B166,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A165","v":"ZIM"},"*"]
[{"$f":"A166+1","v":146},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A184,0)","v":0},{"$f":"VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E185=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E185=\"\",\"\",VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D187=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A183&B184,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D194=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D194=\"fx\",VLOOKUP(A183&B184,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A183&B184,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F195=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F195=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F195=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A183&$B184,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A183&$B184),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A183&$B184),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F199=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F199=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F199=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D186,1)=\"d\",1,IF(LEFT(B184,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A183","v":"ZIM"},"*"]
[{"$f":"A184+1","v":147},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A202,0)","v":0},{"$f":"VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E203=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E203=\"\",\"\",VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D205=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A201&B202,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D212=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D212=\"fx\",VLOOKUP(A201&B202,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A201&B202,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F213=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F213=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F213=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A201&$B202),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A201&$B202),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F217=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F217=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F217=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D204,1)=\"d\",1,IF(LEFT(B202,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A201","v":"ZIM"},"*"]
[{"$f":"A202+1","v":148},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A220,0)","v":0},{"$f":"VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E221=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E221=\"\",\"\",VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D223=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A219&B220,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D230=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D230=\"fx\",VLOOKUP(A219&B220,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A219&B220,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F231=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F231=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F231=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A219&$B220,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A219&$B220),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A219&$B220),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F235=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F235=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F235=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D222,1)=\"d\",1,IF(LEFT(B220,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A219","v":"ZIM"},"*"]
[{"$f":"A220+1","v":149},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A238,0)","v":0},{"$f":"VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E239=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E239=\"\",\"\",VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D241=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A237&B238,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D248=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D248=\"fx\",VLOOKUP(A237&B238,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A237&B238,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F249=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F249=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F249=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A237&$B238,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A237&$B238),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A237&$B238),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F253=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F253=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F253=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D240,1)=\"d\",1,IF(LEFT(B238,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A237","v":"ZIM"},"*"]
[{"$f":"A238+1","v":150},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A256,0)","v":0},{"$f":"VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E257=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E257=\"\",\"\",VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D259=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A255&B256,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D266=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D266=\"fx\",VLOOKUP(A255&B256,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A255&B256,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F267=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F267=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F267=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A255&$B256),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A255&$B256),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F271=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F271=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F271=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D258,1)=\"d\",1,IF(LEFT(B256,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A255","v":"ZIM"},"*"]
[{"$f":"A256+1","v":151},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A274,0)","v":0},{"$f":"VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E275=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E275=\"\",\"\",VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D277=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A273&B274,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D284=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D284=\"fx\",VLOOKUP(A273&B274,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A273&B274,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F285=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F285=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F285=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A273&$B274,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A273&$B274),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A273&$B274),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F289=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F289=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F289=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D276,1)=\"d\",1,IF(LEFT(B274,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A273","v":"ZIM"},"*"]
[{"$f":"A274+1","v":152},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A292,0)","v":0},{"$f":"VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E293=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E293=\"\",\"\",VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D295=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A291&B292,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D302=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D302=\"fx\",VLOOKUP(A291&B292,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A291&B292,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F303=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F303=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F303=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A291&$B292,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A291&$B292),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A291&$B292),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F307=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F307=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F307=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D294,1)=\"d\",1,IF(LEFT(B292,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A291","v":"ZIM"},"*"]
[{"$f":"A292+1","v":153},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A310,0)","v":0},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E311=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E311=\"\",\"\",VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D313=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A309&B310,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D320=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D320=\"fx\",VLOOKUP(A309&B310,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A309&B310,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F321=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F321=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F321=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A309&$B310),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A309&$B310),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F325=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F325=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F325=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D312,1)=\"d\",1,IF(LEFT(B310,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A309","v":"ZIM"},"*"]
[{"$f":"A310+1","v":154},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A328,0)","v":0},{"$f":"VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E329=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E329=\"\",\"\",VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D331=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A327&B328,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D338=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D338=\"fx\",VLOOKUP(A327&B328,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A327&B328,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F339=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F339=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F339=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A327&$B328,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A327&$B328),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A327&$B328),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F343=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F343=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F343=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D330,1)=\"d\",1,IF(LEFT(B328,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A327","v":"ZIM"},"*"]
[{"$f":"A328+1","v":155},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A346,0)","v":0},{"$f":"VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E347=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E347=\"\",\"\",VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D349=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A345&B346,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D356=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D356=\"fx\",VLOOKUP(A345&B346,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A345&B346,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F357=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F357=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F357=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A345&$B346,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A345&$B346),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A345&$B346),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F361=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F361=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F361=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D348,1)=\"d\",1,IF(LEFT(B346,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A345","v":"ZIM"},"*"]
[{"$f":"A346+1","v":156},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A364,0)","v":0},{"$f":"VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E365=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E365=\"\",\"\",VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D367=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A363&B364,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D374=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D374=\"fx\",VLOOKUP(A363&B364,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A363&B364,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F375=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F375=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F375=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A363&$B364,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A363&$B364),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A363&$B364),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F379=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F379=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F379=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D366,1)=\"d\",1,IF(LEFT(B364,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]
[{"$f":"A363","v":"ZIM"},"*"]
[{"$f":"A364+1","v":157},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A382,0)","v":0},{"$f":"VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E383=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E383=\"\",\"\",VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$U$170,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$V$170,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D385=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A381&B382,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D392=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D392=\"fx\",VLOOKUP(A381&B382,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!Q$1,FALSE),VLOOKUP(A381&B382,MSG_SiteSpecific!$A$9:$Q$170,MSG_SiteSpecific!P$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F393=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F393=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F393=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$Q$170,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_SiteSpecific!$A$7:$R$170,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A381&$B382),MSG_SiteSpecific!$S$9:$S$170,MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$9:$A$170=$A381&$B382),MSG_SiteSpecific!$T$9:$T$170),3)","v":0}]
[null,null,{"$f":"IF($F397=\"\",\"\",\"consa\")","v":{"$error":"#N/A"}},{"$f":"IF($F397=\"\",\"\",\"PSd1:tin\")","v":{"$error":"#N/A"}},{"$f":"IF($F397=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(D384,1)=\"d\",1,IF(LEFT(B382,4)=\"EPPS\",-1,\"\"))","v":{"$error":"#N/A"}}]
[null,"#"]

{"sheet":"adb_sitespec2","index":17,"n_rows":429,"n_cols":1,"rows_kept":429,"cut":false,"hidden":false,"merged":[]}
["CIV"]
[{"$f":"adb_sitespec!B3","v":"*"}]
[{"$f":"adb_sitespec!B4&\" \"&adb_sitespec!C4","v":"EPCOANUSChwa i"}]
[{"$f":"adb_sitespec!B5&\" \"&adb_sitespec!C5&\" \"&adb_sitespec!D5&\" \"&adb_sitespec!E5","v":" minp c-p 1"}]
[{"$f":"adb_sitespec!B6&\" \"&adb_sitespec!C6&\" \"&adb_sitespec!D6&\" \"&adb_sitespec!E6&\" \"&adb_sitespec!F6","v":" moutp e-L c 0.37"}]
[{"$f":"adb_sitespec!B7&\" \"&adb_sitespec!C7&\" \"&adb_sitespec!D7&\" \"&adb_sitespec!E7&\" \"&adb_sitespec!F7","v":" fyear 2016  "}]
[{"$f":"adb_sitespec!B8&\" \"&adb_sitespec!C8&\" \"&adb_sitespec!D8&\" \"&adb_sitespec!E8&\" \"&adb_sitespec!F8","v":" plf c 0.948 "}]
[{"$f":"adb_sitespec!B9&\" \"&adb_sitespec!C9&\" \"&adb_sitespec!D9&\" \"&adb_sitespec!E9&\" \"&adb_sitespec!F9","v":" pll c 35 "}]
[{"$f":"adb_sitespec!B10&\" \"&adb_sitespec!C10&\" \"&adb_sitespec!D10&\" \"&adb_sitespec!E10&\" \"&adb_sitespec!F10","v":" inv c 1800 "}]
[{"$f":"adb_sitespec!B11&\" \"&adb_sitespec!C11&\" \"&adb_sitespec!D11&\" \"&adb_sitespec!E11&\" \"&adb_sitespec!F11","v":" fom c 21.401 "}]
[{"$f":"adb_sitespec!B12&\" \"&adb_sitespec!C12&\" \"&adb_sitespec!D12&\" \"&adb_sitespec!E12&\" \"&adb_sitespec!F12","v":" vom c 9.012 "}]
[{"$f":"adb_sitespec!B13&\" \"&adb_sitespec!C13&\" \"&adb_sitespec!D13&\" \"&adb_sitespec!E13&\" \"&adb_sitespec!F13","v":" optm c 0.928 "}]
[{"$f":"adb_sitespec!B14&\" \"&adb_sitespec!C14&\" \"&adb_sitespec!D14&\" \"&adb_sitespec!E14&\" \"&adb_sitespec!F14","v":" bdc up c 300"}]
[{"$f":"adb_sitespec!B15&\" \"&adb_sitespec!C15&\" \"&adb_sitespec!D15&\" \"&adb_sitespec!E15&\" \"&adb_sitespec!F15","v":" bdi up c 600"}]
[{"$f":"adb_sitespec!B16&\" \"&adb_sitespec!C16&\" \"&adb_sitespec!D16&\" \"&adb_sitespec!E16&\" \"&adb_sitespec!F16","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B17&\" \"&adb_sitespec!C17&\" \"&adb_sitespec!D17&\" \"&adb_sitespec!E17&\" \"&adb_sitespec!F17","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B18&\" \"&adb_sitespec!C18&\" \"&adb_sitespec!D18&\" \"&adb_sitespec!E18&\" \"&adb_sitespec!F18","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B19&\" \"&adb_sitespec!C19&\" \"&adb_sitespec!D19&\" \"&adb_sitespec!E19&\" \"&adb_sitespec!F19","v":"    "}]
[{"$f":"adb_sitespec!B20&\" \"&adb_sitespec!C20&\" \"&adb_sitespec!D20&\" \"&adb_sitespec!E20&\" \"&adb_sitespec!F20","v":"#    "}]
[{"$f":"adb_sitespec!B21&\" \"&adb_sitespec!C21&\" \"&adb_sitespec!D21&\" \"&adb_sitespec!E21&\" \"&adb_sitespec!F21","v":"*    "}]
[{"$f":"adb_sitespec!B22&\" \"&adb_sitespec!C22&\" \"&adb_sitespec!D22&\" \"&adb_sitespec!E22&\" \"&adb_sitespec!F22","v":"EPCOANUSCgon j   "}]
[{"$f":"adb_sitespec!B23&\" \"&adb_sitespec!C23&\" \"&adb_sitespec!D23&\" \"&adb_sitespec!E23&\" \"&adb_sitespec!F23","v":" minp c-p 1 "}]
[{"$f":"adb_sitespec!B24&\" \"&adb_sitespec!C24&\" \"&adb_sitespec!D24&\" \"&adb_sitespec!E24&\" \"&adb_sitespec!F24","v":" moutp e-L c 0.37"}]
[{"$f":"adb_sitespec!B25&\" \"&adb_sitespec!C25&\" \"&adb_sitespec!D25&\" \"&adb_sitespec!E25&\" \"&adb_sitespec!F25","v":" fyear 2017  "}]
[{"$f":"adb_sitespec!B26&\" \"&adb_sitespec!C26&\" \"&adb_sitespec!D26&\" \"&adb_sitespec!E26&\" \"&adb_sitespec!F26","v":" plf c 0.948 "}]
[{"$f":"adb_sitespec!B27&\" \"&adb_sitespec!C27&\" \"&adb_sitespec!D27&\" \"&adb_sitespec!E27&\" \"&adb_sitespec!F27","v":" pll c 35 "}]
[{"$f":"adb_sitespec!B28&\" \"&adb_sitespec!C28&\" \"&adb_sitespec!D28&\" \"&adb_sitespec!E28&\" \"&adb_sitespec!F28","v":" inv c 2578.1 "}]
[{"$f":"adb_sitespec!B29&\" \"&adb_sitespec!C29&\" \"&adb_sitespec!D29&\" \"&adb_sitespec!E29&\" \"&adb_sitespec!F29","v":" fom c 21.401 "}]
[{"$f":"adb_sitespec!B30&\" \"&adb_sitespec!C30&\" \"&adb_sitespec!D30&\" \"&adb_sitespec!E30&\" \"&adb_sitespec!F30","v":" vom c 9.012 "}]
[{"$f":"adb_sitespec!B31&\" \"&adb_sitespec!C31&\" \"&adb_sitespec!D31&\" \"&adb_sitespec!E31&\" \"&adb_sitespec!F31","v":" optm c 0.928 "}]
[{"$f":"adb_sitespec!B32&\" \"&adb_sitespec!C32&\" \"&adb_sitespec!D32&\" \"&adb_sitespec!E32&\" \"&adb_sitespec!F32","v":" bdc up c 320"}]
[{"$f":"adb_sitespec!B33&\" \"&adb_sitespec!C33&\" \"&adb_sitespec!D33&\" \"&adb_sitespec!E33&\" \"&adb_sitespec!F33","v":" bdi up c 1280"}]
[{"$f":"adb_sitespec!B34&\" \"&adb_sitespec!C34&\" \"&adb_sitespec!D34&\" \"&adb_sitespec!E34&\" \"&adb_sitespec!F34","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B35&\" \"&adb_sitespec!C35&\" \"&adb_sitespec!D35&\" \"&adb_sitespec!E35&\" \"&adb_sitespec!F35","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B36&\" \"&adb_sitespec!C36&\" \"&adb_sitespec!D36&\" \"&adb_sitespec!E36&\" \"&adb_sitespec!F36","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B37&\" \"&adb_sitespec!C37&\" \"&adb_sitespec!D37&\" \"&adb_sitespec!E37&\" \"&adb_sitespec!F37","v":"    "}]
[{"$f":"adb_sitespec!B38&\" \"&adb_sitespec!C38&\" \"&adb_sitespec!D38&\" \"&adb_sitespec!E38&\" \"&adb_sitespec!F38","v":"#    "}]
[{"$f":"adb_sitespec!B39&\" \"&adb_sitespec!C39&\" \"&adb_sitespec!D39&\" \"&adb_sitespec!E39&\" \"&adb_sitespec!F39","v":"*    "}]
[{"$f":"adb_sitespec!B40&\" \"&adb_sitespec!C40&\" \"&adb_sitespec!D40&\" \"&adb_sitespec!E40&\" \"&adb_sitespec!F40","v":"EPGASNUCClup i   "}]
[{"$f":"adb_sitespec!B41&\" \"&adb_sitespec!C41&\" \"&adb_sitespec!D41&\" \"&adb_sitespec!E41&\" \"&adb_sitespec!F41","v":" minp g-p 1 "}]
[{"$f":"adb_sitespec!B42&\" \"&adb_sitespec!C42&\" \"&adb_sitespec!D42&\" \"&adb_sitespec!E42&\" \"&adb_sitespec!F42","v":" moutp e-L c 0.53"}]
[{"$f":"adb_sitespec!B43&\" \"&adb_sitespec!C43&\" \"&adb_sitespec!D43&\" \"&adb_sitespec!E43&\" \"&adb_sitespec!F43","v":" fyear 2017  "}]
[{"$f":"adb_sitespec!B44&\" \"&adb_sitespec!C44&\" \"&adb_sitespec!D44&\" \"&adb_sitespec!E44&\" \"&adb_sitespec!F44","v":" plf c 0.935 "}]
[{"$f":"adb_sitespec!B45&\" \"&adb_sitespec!C45&\" \"&adb_sitespec!D45&\" \"&adb_sitespec!E45&\" \"&adb_sitespec!F45","v":" pll c 25 "}]
[{"$f":"adb_sitespec!B46&\" \"&adb_sitespec!C46&\" \"&adb_sitespec!D46&\" \"&adb_sitespec!E46&\" \"&adb_sitespec!F46","v":" inv c 1550 "}]
[{"$f":"adb_sitespec!B47&\" \"&adb_sitespec!C47&\" \"&adb_sitespec!D47&\" \"&adb_sitespec!E47&\" \"&adb_sitespec!F47","v":" fom c 25.731 "}]
[{"$f":"adb_sitespec!B48&\" \"&adb_sitespec!C48&\" \"&adb_sitespec!D48&\" \"&adb_sitespec!E48&\" \"&adb_sitespec!F48","v":" vom c 13.612 "}]
[{"$f":"adb_sitespec!B49&\" \"&adb_sitespec!C49&\" \"&adb_sitespec!D49&\" \"&adb_sitespec!E49&\" \"&adb_sitespec!F49","v":" optm c 0.913 "}]
[{"$f":"adb_sitespec!B50&\" \"&adb_sitespec!C50&\" \"&adb_sitespec!D50&\" \"&adb_sitespec!E50&\" \"&adb_sitespec!F50","v":" bdc up c 300"}]
[{"$f":"adb_sitespec!B51&\" \"&adb_sitespec!C51&\" \"&adb_sitespec!D51&\" \"&adb_sitespec!E51&\" \"&adb_sitespec!F51","v":" bdi up c 300"}]
[{"$f":"adb_sitespec!B52&\" \"&adb_sitespec!C52&\" \"&adb_sitespec!D52&\" \"&adb_sitespec!E52&\" \"&adb_sitespec!F52","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B53&\" \"&adb_sitespec!C53&\" \"&adb_sitespec!D53&\" \"&adb_sitespec!E53&\" \"&adb_sitespec!F53","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B54&\" \"&adb_sitespec!C54&\" \"&adb_sitespec!D54&\" \"&adb_sitespec!E54&\" \"&adb_sitespec!F54","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B55&\" \"&adb_sitespec!C55&\" \"&adb_sitespec!D55&\" \"&adb_sitespec!E55&\" \"&adb_sitespec!F55","v":"    "}]
[{"$f":"adb_sitespec!B56&\" \"&adb_sitespec!C56&\" \"&adb_sitespec!D56&\" \"&adb_sitespec!E56&\" \"&adb_sitespec!F56","v":"#    "}]
[{"$f":"adb_sitespec!B57&\" \"&adb_sitespec!C57&\" \"&adb_sitespec!D57&\" \"&adb_sitespec!E57&\" \"&adb_sitespec!F57","v":"*    "}]
[{"$f":"adb_sitespec!B58&\" \"&adb_sitespec!C58&\" \"&adb_sitespec!D58&\" \"&adb_sitespec!E58&\" \"&adb_sitespec!F58","v":"EPHYDNUkse i   "}]
[{"$f":"adb_sitespec!B59&\" \"&adb_sitespec!C59&\" \"&adb_sitespec!D59&\" \"&adb_sitespec!E59&\" \"&adb_sitespec!F59","v":"    "}]
[{"$f":"adb_sitespec!B60&\" \"&adb_sitespec!C60&\" \"&adb_sitespec!D60&\" \"&adb_sitespec!E60&\" \"&adb_sitespec!F60","v":" moutp e-L c 1"}]
[{"$f":"adb_sitespec!B61&\" \"&adb_sitespec!C61&\" \"&adb_sitespec!D61&\" \"&adb_sitespec!E61&\" \"&adb_sitespec!F61","v":"    "}]
[{"$f":"adb_sitespec!B62&\" \"&adb_sitespec!C62&\" \"&adb_sitespec!D62&\" \"&adb_sitespec!E62&\" \"&adb_sitespec!F62","v":" plf c 0.98 "}]
[{"$f":"adb_sitespec!B63&\" \"&adb_sitespec!C63&\" \"&adb_sitespec!D63&\" \"&adb_sitespec!E63&\" \"&adb_sitespec!F63","v":" pll c 50 "}]
[{"$f":"adb_sitespec!B64&\" \"&adb_sitespec!C64&\" \"&adb_sitespec!D64&\" \"&adb_sitespec!E64&\" \"&adb_sitespec!F64","v":" inv c 1333.3 "}]
[{"$f":"adb_sitespec!B65&\" \"&adb_sitespec!C65&\" \"&adb_sitespec!D65&\" \"&adb_sitespec!E65&\" \"&adb_sitespec!F65","v":" fom c 9.345 "}]
[{"$f":"adb_sitespec!B66&\" \"&adb_sitespec!C66&\" \"&adb_sitespec!D66&\" \"&adb_sitespec!E66&\" \"&adb_sitespec!F66","v":" vom c 14.176 "}]
[{"$f":"adb_sitespec!B67&\" \"&adb_sitespec!C67&\" \"&adb_sitespec!D67&\" \"&adb_sitespec!E67&\" \"&adb_sitespec!F67","v":" optm c 0.36 "}]
[{"$f":"adb_sitespec!B68&\" \"&adb_sitespec!C68&\" \"&adb_sitespec!D68&\" \"&adb_sitespec!E68&\" \"&adb_sitespec!F68","v":" bdc fx ts 0 0 0 0 0 0 300 0 0 0 0 0 0"}]
[{"$f":"adb_sitespec!B69&\" \"&adb_sitespec!C69&\" \"&adb_sitespec!D69&\" \"&adb_sitespec!E69&\" \"&adb_sitespec!F69","v":"    "}]
[{"$f":"adb_sitespec!B70&\" \"&adb_sitespec!C70&\" \"&adb_sitespec!D70&\" \"&adb_sitespec!E70&\" \"&adb_sitespec!F70","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B71&\" \"&adb_sitespec!C71&\" \"&adb_sitespec!D71&\" \"&adb_sitespec!E71&\" \"&adb_sitespec!F71","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B72&\" \"&adb_sitespec!C72&\" \"&adb_sitespec!D72&\" \"&adb_sitespec!E72&\" \"&adb_sitespec!F72","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B73&\" \"&adb_sitespec!C73&\" \"&adb_sitespec!D73&\" \"&adb_sitespec!E73&\" \"&adb_sitespec!F73","v":"    "}]
[{"$f":"adb_sitespec!B74&\" \"&adb_sitespec!C74&\" \"&adb_sitespec!D74&\" \"&adb_sitespec!E74&\" \"&adb_sitespec!F74","v":"#    "}]
[{"$f":"adb_sitespec!B75&\" \"&adb_sitespec!C75&\" \"&adb_sitespec!D75&\" \"&adb_sitespec!E75&\" \"&adb_sitespec!F75","v":"*    "}]
[{"$f":"adb_sitespec!B76&\" \"&adb_sitespec!C76&\" \"&adb_sitespec!D76&\" \"&adb_sitespec!E76&\" \"&adb_sitespec!F76","v":"EPHYDNUbat j   "}]
[{"$f":"adb_sitespec!B77&\" \"&adb_sitespec!C77&\" \"&adb_sitespec!D77&\" \"&adb_sitespec!E77&\" \"&adb_sitespec!F77","v":"    "}]
[{"$f":"adb_sitespec!B78&\" \"&adb_sitespec!C78&\" \"&adb_sitespec!D78&\" \"&adb_sitespec!E78&\" \"&adb_sitespec!F78","v":" moutp e-L c 1"}]
[{"$f":"adb_sitespec!B79&\" \"&adb_sitespec!C79&\" \"&adb_sitespec!D79&\" \"&adb_sitespec!E79&\" \"&adb_sitespec!F79","v":" fyear 2022  "}]
[{"$f":"adb_sitespec!B80&\" \"&adb_sitespec!C80&\" \"&adb_sitespec!D80&\" \"&adb_sitespec!E80&\" \"&adb_sitespec!F80","v":" plf c 0.98 "}]
[{"$f":"adb_sitespec!B81&\" \"&adb_sitespec!C81&\" \"&adb_sitespec!D81&\" \"&adb_sitespec!E81&\" \"&adb_sitespec!F81","v":" pll c 50 "}]
[{"$f":"adb_sitespec!B82&\" \"&adb_sitespec!C82&\" \"&adb_sitespec!D82&\" \"&adb_sitespec!E82&\" \"&adb_sitespec!F82","v":" inv c 3375 "}]
[{"$f":"adb_sitespec!B83&\" \"&adb_sitespec!C83&\" \"&adb_sitespec!D83&\" \"&adb_sitespec!E83&\" \"&adb_sitespec!F83","v":" fom c 9.345 "}]
[{"$f":"adb_sitespec!B84&\" \"&adb_sitespec!C84&\" \"&adb_sitespec!D84&\" \"&adb_sitespec!E84&\" \"&adb_sitespec!F84","v":" vom c 14.176 "}]
[{"$f":"adb_sitespec!B85&\" \"&adb_sitespec!C85&\" \"&adb_sitespec!D85&\" \"&adb_sitespec!E85&\" \"&adb_sitespec!F85","v":" optm c 0.458 "}]
[{"$f":"adb_sitespec!B86&\" \"&adb_sitespec!C86&\" \"&adb_sitespec!D86&\" \"&adb_sitespec!E86&\" \"&adb_sitespec!F86","v":" bdc up c 100"}]
[{"$f":"adb_sitespec!B87&\" \"&adb_sitespec!C87&\" \"&adb_sitespec!D87&\" \"&adb_sitespec!E87&\" \"&adb_sitespec!F87","v":" bdi up c 800"}]
[{"$f":"adb_sitespec!B88&\" \"&adb_sitespec!C88&\" \"&adb_sitespec!D88&\" \"&adb_sitespec!E88&\" \"&adb_sitespec!F88","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B89&\" \"&adb_sitespec!C89&\" \"&adb_sitespec!D89&\" \"&adb_sitespec!E89&\" \"&adb_sitespec!F89","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B90&\" \"&adb_sitespec!C90&\" \"&adb_sitespec!D90&\" \"&adb_sitespec!E90&\" \"&adb_sitespec!F90","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B91&\" \"&adb_sitespec!C91&\" \"&adb_sitespec!D91&\" \"&adb_sitespec!E91&\" \"&adb_sitespec!F91","v":"    "}]
[{"$f":"adb_sitespec!B92&\" \"&adb_sitespec!C92&\" \"&adb_sitespec!D92&\" \"&adb_sitespec!E92&\" \"&adb_sitespec!F92","v":"#    "}]
[{"$f":"adb_sitespec!B93&\" \"&adb_sitespec!C93&\" \"&adb_sitespec!D93&\" \"&adb_sitespec!E93&\" \"&adb_sitespec!F93","v":"*    "}]
[{"$f":"adb_sitespec!B94&\" \"&adb_sitespec!C94&\" \"&adb_sitespec!D94&\" \"&adb_sitespec!E94&\" \"&adb_sitespec!F94","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B95&\" \"&adb_sitespec!C95&\" \"&adb_sitespec!D95&\" \"&adb_sitespec!E95&\" \"&adb_sitespec!F95","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B96&\" \"&adb_sitespec!C96&\" \"&adb_sitespec!D96&\" \"&adb_sitespec!E96&\" \"&adb_sitespec!F96","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B97&\" \"&adb_sitespec!C97&\" \"&adb_sitespec!D97&\" \"&adb_sitespec!E97&\" \"&adb_sitespec!F97","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B98&\" \"&adb_sitespec!C98&\" \"&adb_sitespec!D98&\" \"&adb_sitespec!E98&\" \"&adb_sitespec!F98","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B99&\" \"&adb_sitespec!C99&\" \"&adb_sitespec!D99&\" \"&adb_sitespec!E99&\" \"&adb_sitespec!F99","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B100&\" \"&adb_sitespec!C100&\" \"&adb_sitespec!D100&\" \"&adb_sitespec!E100&\" \"&adb_sitespec!F100","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B101&\" \"&adb_sitespec!C101&\" \"&adb_sitespec!D101&\" \"&adb_sitespec!E101&\" \"&adb_sitespec!F101","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B102&\" \"&adb_sitespec!C102&\" \"&adb_sitespec!D102&\" \"&adb_sitespec!E102&\" \"&adb_sitespec!F102","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B103&\" \"&adb_sitespec!C103&\" \"&adb_sitespec!D103&\" \"&adb_sitespec!E103&\" \"&adb_sitespec!F103","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B104&\" \"&adb_sitespec!C104&\" \"&adb_sitespec!D104&\" \"&adb_sitespec!E104&\" \"&adb_sitespec!F104","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B105&\" \"&adb_sitespec!C105&\" \"&adb_sitespec!D105&\" \"&adb_sitespec!E105&\" \"&adb_sitespec!F105","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B106&\" \"&adb_sitespec!C106&\" \"&adb_sitespec!D106&\" \"&adb_sitespec!E106&\" \"&adb_sitespec!F106","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B107&\" \"&adb_sitespec!C107&\" \"&adb_sitespec!D107&\" \"&adb_sitespec!E107&\" \"&adb_sitespec!F107","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B108&\" \"&adb_sitespec!C108&\" \"&adb_sitespec!D108&\" \"&adb_sitespec!E108&\" \"&adb_sitespec!F108","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B109&\" \"&adb_sitespec!C109&\" \"&adb_sitespec!D109&\" \"&adb_sitespec!E109&\" \"&adb_sitespec!F109","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B110&\" \"&adb_sitespec!C110&\" \"&adb_sitespec!D110&\" \"&adb_sitespec!E110&\" \"&adb_sitespec!F110","v":"#    "}]
[{"$f":"adb_sitespec!B111&\" \"&adb_sitespec!C111&\" \"&adb_sitespec!D111&\" \"&adb_sitespec!E111&\" \"&adb_sitespec!F111","v":"*    "}]
[{"$f":"adb_sitespec!B112&\" \"&adb_sitespec!C112&\" \"&adb_sitespec!D112&\" \"&adb_sitespec!E112&\" \"&adb_sitespec!F112","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B113&\" \"&adb_sitespec!C113&\" \"&adb_sitespec!D113&\" \"&adb_sitespec!E113&\" \"&adb_sitespec!F113","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B114&\" \"&adb_sitespec!C114&\" \"&adb_sitespec!D114&\" \"&adb_sitespec!E114&\" \"&adb_sitespec!F114","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B115&\" \"&adb_sitespec!C115&\" \"&adb_sitespec!D115&\" \"&adb_sitespec!E115&\" \"&adb_sitespec!F115","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B116&\" \"&adb_sitespec!C116&\" \"&adb_sitespec!D116&\" \"&adb_sitespec!E116&\" \"&adb_sitespec!F116","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B117&\" \"&adb_sitespec!C117&\" \"&adb_sitespec!D117&\" \"&adb_sitespec!E117&\" \"&adb_sitespec!F117","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B118&\" \"&adb_sitespec!C118&\" \"&adb_sitespec!D118&\" \"&adb_sitespec!E118&\" \"&adb_sitespec!F118","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B119&\" \"&adb_sitespec!C119&\" \"&adb_sitespec!D119&\" \"&adb_sitespec!E119&\" \"&adb_sitespec!F119","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B120&\" \"&adb_sitespec!C120&\" \"&adb_sitespec!D120&\" \"&adb_sitespec!E120&\" \"&adb_sitespec!F120","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B121&\" \"&adb_sitespec!C121&\" \"&adb_sitespec!D121&\" \"&adb_sitespec!E121&\" \"&adb_sitespec!F121","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B122&\" \"&adb_sitespec!C122&\" \"&adb_sitespec!D122&\" \"&adb_sitespec!E122&\" \"&adb_sitespec!F122","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B123&\" \"&adb_sitespec!C123&\" \"&adb_sitespec!D123&\" \"&adb_sitespec!E123&\" \"&adb_sitespec!F123","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B124&\" \"&adb_sitespec!C124&\" \"&adb_sitespec!D124&\" \"&adb_sitespec!E124&\" \"&adb_sitespec!F124","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B125&\" \"&adb_sitespec!C125&\" \"&adb_sitespec!D125&\" \"&adb_sitespec!E125&\" \"&adb_sitespec!F125","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B126&\" \"&adb_sitespec!C126&\" \"&adb_sitespec!D126&\" \"&adb_sitespec!E126&\" \"&adb_sitespec!F126","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B127&\" \"&adb_sitespec!C127&\" \"&adb_sitespec!D127&\" \"&adb_sitespec!E127&\" \"&adb_sitespec!F127","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B128&\" \"&adb_sitespec!C128&\" \"&adb_sitespec!D128&\" \"&adb_sitespec!E128&\" \"&adb_sitespec!F128","v":"#    "}]
[{"$f":"adb_sitespec!B129&\" \"&adb_sitespec!C129&\" \"&adb_sitespec!D129&\" \"&adb_sitespec!E129&\" \"&adb_sitespec!F129","v":"*    "}]
[{"$f":"adb_sitespec!B130&\" \"&adb_sitespec!C130&\" \"&adb_sitespec!D130&\" \"&adb_sitespec!E130&\" \"&adb_sitespec!F130","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B131&\" \"&adb_sitespec!C131&\" \"&adb_sitespec!D131&\" \"&adb_sitespec!E131&\" \"&adb_sitespec!F131","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B132&\" \"&adb_sitespec!C132&\" \"&adb_sitespec!D132&\" \"&adb_sitespec!E132&\" \"&adb_sitespec!F132","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B133&\" \"&adb_sitespec!C133&\" \"&adb_sitespec!D133&\" \"&adb_sitespec!E133&\" \"&adb_sitespec!F133","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B134&\" \"&adb_sitespec!C134&\" \"&adb_sitespec!D134&\" \"&adb_sitespec!E134&\" \"&adb_sitespec!F134","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B135&\" \"&adb_sitespec!C135&\" \"&adb_sitespec!D135&\" \"&adb_sitespec!E135&\" \"&adb_sitespec!F135","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B136&\" \"&adb_sitespec!C136&\" \"&adb_sitespec!D136&\" \"&adb_sitespec!E136&\" \"&adb_sitespec!F136","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B137&\" \"&adb_sitespec!C137&\" \"&adb_sitespec!D137&\" \"&adb_sitespec!E137&\" \"&adb_sitespec!F137","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B138&\" \"&adb_sitespec!C138&\" \"&adb_sitespec!D138&\" \"&adb_sitespec!E138&\" \"&adb_sitespec!F138","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B139&\" \"&adb_sitespec!C139&\" \"&adb_sitespec!D139&\" \"&adb_sitespec!E139&\" \"&adb_sitespec!F139","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B140&\" \"&adb_sitespec!C140&\" \"&adb_sitespec!D140&\" \"&adb_sitespec!E140&\" \"&adb_sitespec!F140","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B141&\" \"&adb_sitespec!C141&\" \"&adb_sitespec!D141&\" \"&adb_sitespec!E141&\" \"&adb_sitespec!F141","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B142&\" \"&adb_sitespec!C142&\" \"&adb_sitespec!D142&\" \"&adb_sitespec!E142&\" \"&adb_sitespec!F142","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B143&\" \"&adb_sitespec!C143&\" \"&adb_sitespec!D143&\" \"&adb_sitespec!E143&\" \"&adb_sitespec!F143","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B144&\" \"&adb_sitespec!C144&\" \"&adb_sitespec!D144&\" \"&adb_sitespec!E144&\" \"&adb_sitespec!F144","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B145&\" \"&adb_sitespec!C145&\" \"&adb_sitespec!D145&\" \"&adb_sitespec!E145&\" \"&adb_sitespec!F145","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B146&\" \"&adb_sitespec!C146&\" \"&adb_sitespec!D146&\" \"&adb_sitespec!E146&\" \"&adb_sitespec!F146","v":"#    "}]
[{"$f":"adb_sitespec!B147&\" \"&adb_sitespec!C147&\" \"&adb_sitespec!D147&\" \"&adb_sitespec!E147&\" \"&adb_sitespec!F147","v":"*    "}]
[{"$f":"adb_sitespec!B148&\" \"&adb_sitespec!C148&\" \"&adb_sitespec!D148&\" \"&adb_sitespec!E148&\" \"&adb_sitespec!F148","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B149&\" \"&adb_sitespec!C149&\" \"&adb_sitespec!D149&\" \"&adb_sitespec!E149&\" \"&adb_sitespec!F149","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B150&\" \"&adb_sitespec!C150&\" \"&adb_sitespec!D150&\" \"&adb_sitespec!E150&\" \"&adb_sitespec!F150","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B151&\" \"&adb_sitespec!C151&\" \"&adb_sitespec!D151&\" \"&adb_sitespec!E151&\" \"&adb_sitespec!F151","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B152&\" \"&adb_sitespec!C152&\" \"&adb_sitespec!D152&\" \"&adb_sitespec!E152&\" \"&adb_sitespec!F152","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B153&\" \"&adb_sitespec!C153&\" \"&adb_sitespec!D153&\" \"&adb_sitespec!E153&\" \"&adb_sitespec!F153","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B154&\" \"&adb_sitespec!C154&\" \"&adb_sitespec!D154&\" \"&adb_sitespec!E154&\" \"&adb_sitespec!F154","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B155&\" \"&adb_sitespec!C155&\" \"&adb_sitespec!D155&\" \"&adb_sitespec!E155&\" \"&adb_sitespec!F155","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B156&\" \"&adb_sitespec!C156&\" \"&adb_sitespec!D156&\" \"&adb_sitespec!E156&\" \"&adb_sitespec!F156","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B157&\" \"&adb_sitespec!C157&\" \"&adb_sitespec!D157&\" \"&adb_sitespec!E157&\" \"&adb_sitespec!F157","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B158&\" \"&adb_sitespec!C158&\" \"&adb_sitespec!D158&\" \"&adb_sitespec!E158&\" \"&adb_sitespec!F158","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B159&\" \"&adb_sitespec!C159&\" \"&adb_sitespec!D159&\" \"&adb_sitespec!E159&\" \"&adb_sitespec!F159","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B160&\" \"&adb_sitespec!C160&\" \"&adb_sitespec!D160&\" \"&adb_sitespec!E160&\" \"&adb_sitespec!F160","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B161&\" \"&adb_sitespec!C161&\" \"&adb_sitespec!D161&\" \"&adb_sitespec!E161&\" \"&adb_sitespec!F161","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B162&\" \"&adb_sitespec!C162&\" \"&adb_sitespec!D162&\" \"&adb_sitespec!E162&\" \"&adb_sitespec!F162","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B163&\" \"&adb_sitespec!C163&\" \"&adb_sitespec!D163&\" \"&adb_sitespec!E163&\" \"&adb_sitespec!F163","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B164&\" \"&adb_sitespec!C164&\" \"&adb_sitespec!D164&\" \"&adb_sitespec!E164&\" \"&adb_sitespec!F164","v":"#    "}]
[{"$f":"adb_sitespec!B165&\" \"&adb_sitespec!C165&\" \"&adb_sitespec!D165&\" \"&adb_sitespec!E165&\" \"&adb_sitespec!F165","v":"*    "}]
[{"$f":"adb_sitespec!B166&\" \"&adb_sitespec!C166&\" \"&adb_sitespec!D166&\" \"&adb_sitespec!E166&\" \"&adb_sitespec!F166","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B167&\" \"&adb_sitespec!C167&\" \"&adb_sitespec!D167&\" \"&adb_sitespec!E167&\" \"&adb_sitespec!F167","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B168&\" \"&adb_sitespec!C168&\" \"&adb_sitespec!D168&\" \"&adb_sitespec!E168&\" \"&adb_sitespec!F168","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B169&\" \"&adb_sitespec!C169&\" \"&adb_sitespec!D169&\" \"&adb_sitespec!E169&\" \"&adb_sitespec!F169","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B170&\" \"&adb_sitespec!C170&\" \"&adb_sitespec!D170&\" \"&adb_sitespec!E170&\" \"&adb_sitespec!F170","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B171&\" \"&adb_sitespec!C171&\" \"&adb_sitespec!D171&\" \"&adb_sitespec!E171&\" \"&adb_sitespec!F171","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B172&\" \"&adb_sitespec!C172&\" \"&adb_sitespec!D172&\" \"&adb_sitespec!E172&\" \"&adb_sitespec!F172","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B173&\" \"&adb_sitespec!C173&\" \"&adb_sitespec!D173&\" \"&adb_sitespec!E173&\" \"&adb_sitespec!F173","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B174&\" \"&adb_sitespec!C174&\" \"&adb_sitespec!D174&\" \"&adb_sitespec!E174&\" \"&adb_sitespec!F174","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B175&\" \"&adb_sitespec!C175&\" \"&adb_sitespec!D175&\" \"&adb_sitespec!E175&\" \"&adb_sitespec!F175","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B176&\" \"&adb_sitespec!C176&\" \"&adb_sitespec!D176&\" \"&adb_sitespec!E176&\" \"&adb_sitespec!F176","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B177&\" \"&adb_sitespec!C177&\" \"&adb_sitespec!D177&\" \"&adb_sitespec!E177&\" \"&adb_sitespec!F177","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B178&\" \"&adb_sitespec!C178&\" \"&adb_sitespec!D178&\" \"&adb_sitespec!E178&\" \"&adb_sitespec!F178","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B179&\" \"&adb_sitespec!C179&\" \"&adb_sitespec!D179&\" \"&adb_sitespec!E179&\" \"&adb_sitespec!F179","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B180&\" \"&adb_sitespec!C180&\" \"&adb_sitespec!D180&\" \"&adb_sitespec!E180&\" \"&adb_sitespec!F180","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B181&\" \"&adb_sitespec!C181&\" \"&adb_sitespec!D181&\" \"&adb_sitespec!E181&\" \"&adb_sitespec!F181","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B182&\" \"&adb_sitespec!C182&\" \"&adb_sitespec!D182&\" \"&adb_sitespec!E182&\" \"&adb_sitespec!F182","v":"#    "}]
[{"$f":"adb_sitespec!B183&\" \"&adb_sitespec!C183&\" \"&adb_sitespec!D183&\" \"&adb_sitespec!E183&\" \"&adb_sitespec!F183","v":"*    "}]
[{"$f":"adb_sitespec!B184&\" \"&adb_sitespec!C184&\" \"&adb_sitespec!D184&\" \"&adb_sitespec!E184&\" \"&adb_sitespec!F184","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B185&\" \"&adb_sitespec!C185&\" \"&adb_sitespec!D185&\" \"&adb_sitespec!E185&\" \"&adb_sitespec!F185","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B186&\" \"&adb_sitespec!C186&\" \"&adb_sitespec!D186&\" \"&adb_sitespec!E186&\" \"&adb_sitespec!F186","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B187&\" \"&adb_sitespec!C187&\" \"&adb_sitespec!D187&\" \"&adb_sitespec!E187&\" \"&adb_sitespec!F187","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B188&\" \"&adb_sitespec!C188&\" \"&adb_sitespec!D188&\" \"&adb_sitespec!E188&\" \"&adb_sitespec!F188","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B189&\" \"&adb_sitespec!C189&\" \"&adb_sitespec!D189&\" \"&adb_sitespec!E189&\" \"&adb_sitespec!F189","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B190&\" \"&adb_sitespec!C190&\" \"&adb_sitespec!D190&\" \"&adb_sitespec!E190&\" \"&adb_sitespec!F190","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B191&\" \"&adb_sitespec!C191&\" \"&adb_sitespec!D191&\" \"&adb_sitespec!E191&\" \"&adb_sitespec!F191","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B192&\" \"&adb_sitespec!C192&\" \"&adb_sitespec!D192&\" \"&adb_sitespec!E192&\" \"&adb_sitespec!F192","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B193&\" \"&adb_sitespec!C193&\" \"&adb_sitespec!D193&\" \"&adb_sitespec!E193&\" \"&adb_sitespec!F193","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B194&\" \"&adb_sitespec!C194&\" \"&adb_sitespec!D194&\" \"&adb_sitespec!E194&\" \"&adb_sitespec!F194","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B195&\" \"&adb_sitespec!C195&\" \"&adb_sitespec!D195&\" \"&adb_sitespec!E195&\" \"&adb_sitespec!F195","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B196&\" \"&adb_sitespec!C196&\" \"&adb_sitespec!D196&\" \"&adb_sitespec!E196&\" \"&adb_sitespec!F196","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B197&\" \"&adb_sitespec!C197&\" \"&adb_sitespec!D197&\" \"&adb_sitespec!E197&\" \"&adb_sitespec!F197","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B198&\" \"&adb_sitespec!C198&\" \"&adb_sitespec!D198&\" \"&adb_sitespec!E198&\" \"&adb_sitespec!F198","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B199&\" \"&adb_sitespec!C199&\" \"&adb_sitespec!D199&\" \"&adb_sitespec!E199&\" \"&adb_sitespec!F199","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B200&\" \"&adb_sitespec!C200&\" \"&adb_sitespec!D200&\" \"&adb_sitespec!E200&\" \"&adb_sitespec!F200","v":"#    "}]
[{"$f":"adb_sitespec!B201&\" \"&adb_sitespec!C201&\" \"&adb_sitespec!D201&\" \"&adb_sitespec!E201&\" \"&adb_sitespec!F201","v":"*    "}]
[{"$f":"adb_sitespec!B202&\" \"&adb_sitespec!C202&\" \"&adb_sitespec!D202&\" \"&adb_sitespec!E202&\" \"&adb_sitespec!F202","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B203&\" \"&adb_sitespec!C203&\" \"&adb_sitespec!D203&\" \"&adb_sitespec!E203&\" \"&adb_sitespec!F203","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B204&\" \"&adb_sitespec!C204&\" \"&adb_sitespec!D204&\" \"&adb_sitespec!E204&\" \"&adb_sitespec!F204","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B205&\" \"&adb_sitespec!C205&\" \"&adb_sitespec!D205&\" \"&adb_sitespec!E205&\" \"&adb_sitespec!F205","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B206&\" \"&adb_sitespec!C206&\" \"&adb_sitespec!D206&\" \"&adb_sitespec!E206&\" \"&adb_sitespec!F206","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B207&\" \"&adb_sitespec!C207&\" \"&adb_sitespec!D207&\" \"&adb_sitespec!E207&\" \"&adb_sitespec!F207","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B208&\" \"&adb_sitespec!C208&\" \"&adb_sitespec!D208&\" \"&adb_sitespec!E208&\" \"&adb_sitespec!F208","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B209&\" \"&adb_sitespec!C209&\" \"&adb_sitespec!D209&\" \"&adb_sitespec!E209&\" \"&adb_sitespec!F209","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B210&\" \"&adb_sitespec!C210&\" \"&adb_sitespec!D210&\" \"&adb_sitespec!E210&\" \"&adb_sitespec!F210","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B211&\" \"&adb_sitespec!C211&\" \"&adb_sitespec!D211&\" \"&adb_sitespec!E211&\" \"&adb_sitespec!F211","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B212&\" \"&adb_sitespec!C212&\" \"&adb_sitespec!D212&\" \"&adb_sitespec!E212&\" \"&adb_sitespec!F212","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B213&\" \"&adb_sitespec!C213&\" \"&adb_sitespec!D213&\" \"&adb_sitespec!E213&\" \"&adb_sitespec!F213","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B214&\" \"&adb_sitespec!C214&\" \"&adb_sitespec!D214&\" \"&adb_sitespec!E214&\" \"&adb_sitespec!F214","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B215&\" \"&adb_sitespec!C215&\" \"&adb_sitespec!D215&\" \"&adb_sitespec!E215&\" \"&adb_sitespec!F215","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B216&\" \"&adb_sitespec!C216&\" \"&adb_sitespec!D216&\" \"&adb_sitespec!E216&\" \"&adb_sitespec!F216","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B217&\" \"&adb_sitespec!C217&\" \"&adb_sitespec!D217&\" \"&adb_sitespec!E217&\" \"&adb_sitespec!F217","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B218&\" \"&adb_sitespec!C218&\" \"&adb_sitespec!D218&\" \"&adb_sitespec!E218&\" \"&adb_sitespec!F218","v":"#    "}]
[{"$f":"adb_sitespec!B219&\" \"&adb_sitespec!C219&\" \"&adb_sitespec!D219&\" \"&adb_sitespec!E219&\" \"&adb_sitespec!F219","v":"*    "}]
[{"$f":"adb_sitespec!B220&\" \"&adb_sitespec!C220&\" \"&adb_sitespec!D220&\" \"&adb_sitespec!E220&\" \"&adb_sitespec!F220","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B221&\" \"&adb_sitespec!C221&\" \"&adb_sitespec!D221&\" \"&adb_sitespec!E221&\" \"&adb_sitespec!F221","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B222&\" \"&adb_sitespec!C222&\" \"&adb_sitespec!D222&\" \"&adb_sitespec!E222&\" \"&adb_sitespec!F222","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B223&\" \"&adb_sitespec!C223&\" \"&adb_sitespec!D223&\" \"&adb_sitespec!E223&\" \"&adb_sitespec!F223","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B224&\" \"&adb_sitespec!C224&\" \"&adb_sitespec!D224&\" \"&adb_sitespec!E224&\" \"&adb_sitespec!F224","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B225&\" \"&adb_sitespec!C225&\" \"&adb_sitespec!D225&\" \"&adb_sitespec!E225&\" \"&adb_sitespec!F225","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B226&\" \"&adb_sitespec!C226&\" \"&adb_sitespec!D226&\" \"&adb_sitespec!E226&\" \"&adb_sitespec!F226","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B227&\" \"&adb_sitespec!C227&\" \"&adb_sitespec!D227&\" \"&adb_sitespec!E227&\" \"&adb_sitespec!F227","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B228&\" \"&adb_sitespec!C228&\" \"&adb_sitespec!D228&\" \"&adb_sitespec!E228&\" \"&adb_sitespec!F228","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B229&\" \"&adb_sitespec!C229&\" \"&adb_sitespec!D229&\" \"&adb_sitespec!E229&\" \"&adb_sitespec!F229","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B230&\" \"&adb_sitespec!C230&\" \"&adb_sitespec!D230&\" \"&adb_sitespec!E230&\" \"&adb_sitespec!F230","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B231&\" \"&adb_sitespec!C231&\" \"&adb_sitespec!D231&\" \"&adb_sitespec!E231&\" \"&adb_sitespec!F231","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B232&\" \"&adb_sitespec!C232&\" \"&adb_sitespec!D232&\" \"&adb_sitespec!E232&\" \"&adb_sitespec!F232","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B233&\" \"&adb_sitespec!C233&\" \"&adb_sitespec!D233&\" \"&adb_sitespec!E233&\" \"&adb_sitespec!F233","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B234&\" \"&adb_sitespec!C234&\" \"&adb_sitespec!D234&\" \"&adb_sitespec!E234&\" \"&adb_sitespec!F234","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B235&\" \"&adb_sitespec!C235&\" \"&adb_sitespec!D235&\" \"&adb_sitespec!E235&\" \"&adb_sitespec!F235","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B236&\" \"&adb_sitespec!C236&\" \"&adb_sitespec!D236&\" \"&adb_sitespec!E236&\" \"&adb_sitespec!F236","v":"#    "}]
[{"$f":"adb_sitespec!B237&\" \"&adb_sitespec!C237&\" \"&adb_sitespec!D237&\" \"&adb_sitespec!E237&\" \"&adb_sitespec!F237","v":"*    "}]
[{"$f":"adb_sitespec!B238&\" \"&adb_sitespec!C238&\" \"&adb_sitespec!D238&\" \"&adb_sitespec!E238&\" \"&adb_sitespec!F238","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B239&\" \"&adb_sitespec!C239&\" \"&adb_sitespec!D239&\" \"&adb_sitespec!E239&\" \"&adb_sitespec!F239","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B240&\" \"&adb_sitespec!C240&\" \"&adb_sitespec!D240&\" \"&adb_sitespec!E240&\" \"&adb_sitespec!F240","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B241&\" \"&adb_sitespec!C241&\" \"&adb_sitespec!D241&\" \"&adb_sitespec!E241&\" \"&adb_sitespec!F241","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B242&\" \"&adb_sitespec!C242&\" \"&adb_sitespec!D242&\" \"&adb_sitespec!E242&\" \"&adb_sitespec!F242","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B243&\" \"&adb_sitespec!C243&\" \"&adb_sitespec!D243&\" \"&adb_sitespec!E243&\" \"&adb_sitespec!F243","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B244&\" \"&adb_sitespec!C244&\" \"&adb_sitespec!D244&\" \"&adb_sitespec!E244&\" \"&adb_sitespec!F244","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B245&\" \"&adb_sitespec!C245&\" \"&adb_sitespec!D245&\" \"&adb_sitespec!E245&\" \"&adb_sitespec!F245","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B246&\" \"&adb_sitespec!C246&\" \"&adb_sitespec!D246&\" \"&adb_sitespec!E246&\" \"&adb_sitespec!F246","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B247&\" \"&adb_sitespec!C247&\" \"&adb_sitespec!D247&\" \"&adb_sitespec!E247&\" \"&adb_sitespec!F247","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B248&\" \"&adb_sitespec!C248&\" \"&adb_sitespec!D248&\" \"&adb_sitespec!E248&\" \"&adb_sitespec!F248","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B249&\" \"&adb_sitespec!C249&\" \"&adb_sitespec!D249&\" \"&adb_sitespec!E249&\" \"&adb_sitespec!F249","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B250&\" \"&adb_sitespec!C250&\" \"&adb_sitespec!D250&\" \"&adb_sitespec!E250&\" \"&adb_sitespec!F250","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B251&\" \"&adb_sitespec!C251&\" \"&adb_sitespec!D251&\" \"&adb_sitespec!E251&\" \"&adb_sitespec!F251","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B252&\" \"&adb_sitespec!C252&\" \"&adb_sitespec!D252&\" \"&adb_sitespec!E252&\" \"&adb_sitespec!F252","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B253&\" \"&adb_sitespec!C253&\" \"&adb_sitespec!D253&\" \"&adb_sitespec!E253&\" \"&adb_sitespec!F253","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B254&\" \"&adb_sitespec!C254&\" \"&adb_sitespec!D254&\" \"&adb_sitespec!E254&\" \"&adb_sitespec!F254","v":"#    "}]
[{"$f":"adb_sitespec!B255&\" \"&adb_sitespec!C255&\" \"&adb_sitespec!D255&\" \"&adb_sitespec!E255&\" \"&adb_sitespec!F255","v":"*    "}]
[{"$f":"adb_sitespec!B256&\" \"&adb_sitespec!C256&\" \"&adb_sitespec!D256&\" \"&adb_sitespec!E256&\" \"&adb_sitespec!F256","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B257&\" \"&adb_sitespec!C257&\" \"&adb_sitespec!D257&\" \"&adb_sitespec!E257&\" \"&adb_sitespec!F257","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B258&\" \"&adb_sitespec!C258&\" \"&adb_sitespec!D258&\" \"&adb_sitespec!E258&\" \"&adb_sitespec!F258","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B259&\" \"&adb_sitespec!C259&\" \"&adb_sitespec!D259&\" \"&adb_sitespec!E259&\" \"&adb_sitespec!F259","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B260&\" \"&adb_sitespec!C260&\" \"&adb_sitespec!D260&\" \"&adb_sitespec!E260&\" \"&adb_sitespec!F260","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B261&\" \"&adb_sitespec!C261&\" \"&adb_sitespec!D261&\" \"&adb_sitespec!E261&\" \"&adb_sitespec!F261","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B262&\" \"&adb_sitespec!C262&\" \"&adb_sitespec!D262&\" \"&adb_sitespec!E262&\" \"&adb_sitespec!F262","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B263&\" \"&adb_sitespec!C263&\" \"&adb_sitespec!D263&\" \"&adb_sitespec!E263&\" \"&adb_sitespec!F263","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B264&\" \"&adb_sitespec!C264&\" \"&adb_sitespec!D264&\" \"&adb_sitespec!E264&\" \"&adb_sitespec!F264","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B265&\" \"&adb_sitespec!C265&\" \"&adb_sitespec!D265&\" \"&adb_sitespec!E265&\" \"&adb_sitespec!F265","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B266&\" \"&adb_sitespec!C266&\" \"&adb_sitespec!D266&\" \"&adb_sitespec!E266&\" \"&adb_sitespec!F266","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B267&\" \"&adb_sitespec!C267&\" \"&adb_sitespec!D267&\" \"&adb_sitespec!E267&\" \"&adb_sitespec!F267","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B268&\" \"&adb_sitespec!C268&\" \"&adb_sitespec!D268&\" \"&adb_sitespec!E268&\" \"&adb_sitespec!F268","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B269&\" \"&adb_sitespec!C269&\" \"&adb_sitespec!D269&\" \"&adb_sitespec!E269&\" \"&adb_sitespec!F269","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B270&\" \"&adb_sitespec!C270&\" \"&adb_sitespec!D270&\" \"&adb_sitespec!E270&\" \"&adb_sitespec!F270","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B271&\" \"&adb_sitespec!C271&\" \"&adb_sitespec!D271&\" \"&adb_sitespec!E271&\" \"&adb_sitespec!F271","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B272&\" \"&adb_sitespec!C272&\" \"&adb_sitespec!D272&\" \"&adb_sitespec!E272&\" \"&adb_sitespec!F272","v":"#    "}]
[{"$f":"adb_sitespec!B273&\" \"&adb_sitespec!C273&\" \"&adb_sitespec!D273&\" \"&adb_sitespec!E273&\" \"&adb_sitespec!F273","v":"*    "}]
[{"$f":"adb_sitespec!B274&\" \"&adb_sitespec!C274&\" \"&adb_sitespec!D274&\" \"&adb_sitespec!E274&\" \"&adb_sitespec!F274","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B275&\" \"&adb_sitespec!C275&\" \"&adb_sitespec!D275&\" \"&adb_sitespec!E275&\" \"&adb_sitespec!F275","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B276&\" \"&adb_sitespec!C276&\" \"&adb_sitespec!D276&\" \"&adb_sitespec!E276&\" \"&adb_sitespec!F276","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B277&\" \"&adb_sitespec!C277&\" \"&adb_sitespec!D277&\" \"&adb_sitespec!E277&\" \"&adb_sitespec!F277","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B278&\" \"&adb_sitespec!C278&\" \"&adb_sitespec!D278&\" \"&adb_sitespec!E278&\" \"&adb_sitespec!F278","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B279&\" \"&adb_sitespec!C279&\" \"&adb_sitespec!D279&\" \"&adb_sitespec!E279&\" \"&adb_sitespec!F279","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B280&\" \"&adb_sitespec!C280&\" \"&adb_sitespec!D280&\" \"&adb_sitespec!E280&\" \"&adb_sitespec!F280","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B281&\" \"&adb_sitespec!C281&\" \"&adb_sitespec!D281&\" \"&adb_sitespec!E281&\" \"&adb_sitespec!F281","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B282&\" \"&adb_sitespec!C282&\" \"&adb_sitespec!D282&\" \"&adb_sitespec!E282&\" \"&adb_sitespec!F282","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B283&\" \"&adb_sitespec!C283&\" \"&adb_sitespec!D283&\" \"&adb_sitespec!E283&\" \"&adb_sitespec!F283","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B284&\" \"&adb_sitespec!C284&\" \"&adb_sitespec!D284&\" \"&adb_sitespec!E284&\" \"&adb_sitespec!F284","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B285&\" \"&adb_sitespec!C285&\" \"&adb_sitespec!D285&\" \"&adb_sitespec!E285&\" \"&adb_sitespec!F285","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B286&\" \"&adb_sitespec!C286&\" \"&adb_sitespec!D286&\" \"&adb_sitespec!E286&\" \"&adb_sitespec!F286","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B287&\" \"&adb_sitespec!C287&\" \"&adb_sitespec!D287&\" \"&adb_sitespec!E287&\" \"&adb_sitespec!F287","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B288&\" \"&adb_sitespec!C288&\" \"&adb_sitespec!D288&\" \"&adb_sitespec!E288&\" \"&adb_sitespec!F288","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B289&\" \"&adb_sitespec!C289&\" \"&adb_sitespec!D289&\" \"&adb_sitespec!E289&\" \"&adb_sitespec!F289","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B290&\" \"&adb_sitespec!C290&\" \"&adb_sitespec!D290&\" \"&adb_sitespec!E290&\" \"&adb_sitespec!F290","v":"#    "}]
[{"$f":"adb_sitespec!B291&\" \"&adb_sitespec!C291&\" \"&adb_sitespec!D291&\" \"&adb_sitespec!E291&\" \"&adb_sitespec!F291","v":"*    "}]
[{"$f":"adb_sitespec!B292&\" \"&adb_sitespec!C292&\" \"&adb_sitespec!D292&\" \"&adb_sitespec!E292&\" \"&adb_sitespec!F292","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B293&\" \"&adb_sitespec!C293&\" \"&adb_sitespec!D293&\" \"&adb_sitespec!E293&\" \"&adb_sitespec!F293","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B294&\" \"&adb_sitespec!C294&\" \"&adb_sitespec!D294&\" \"&adb_sitespec!E294&\" \"&adb_sitespec!F294","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B295&\" \"&adb_sitespec!C295&\" \"&adb_sitespec!D295&\" \"&adb_sitespec!E295&\" \"&adb_sitespec!F295","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B296&\" \"&adb_sitespec!C296&\" \"&adb_sitespec!D296&\" \"&adb_sitespec!E296&\" \"&adb_sitespec!F296","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B297&\" \"&adb_sitespec!C297&\" \"&adb_sitespec!D297&\" \"&adb_sitespec!E297&\" \"&adb_sitespec!F297","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B298&\" \"&adb_sitespec!C298&\" \"&adb_sitespec!D298&\" \"&adb_sitespec!E298&\" \"&adb_sitespec!F298","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B299&\" \"&adb_sitespec!C299&\" \"&adb_sitespec!D299&\" \"&adb_sitespec!E299&\" \"&adb_sitespec!F299","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B300&\" \"&adb_sitespec!C300&\" \"&adb_sitespec!D300&\" \"&adb_sitespec!E300&\" \"&adb_sitespec!F300","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B301&\" \"&adb_sitespec!C301&\" \"&adb_sitespec!D301&\" \"&adb_sitespec!E301&\" \"&adb_sitespec!F301","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B302&\" \"&adb_sitespec!C302&\" \"&adb_sitespec!D302&\" \"&adb_sitespec!E302&\" \"&adb_sitespec!F302","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B303&\" \"&adb_sitespec!C303&\" \"&adb_sitespec!D303&\" \"&adb_sitespec!E303&\" \"&adb_sitespec!F303","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B304&\" \"&adb_sitespec!C304&\" \"&adb_sitespec!D304&\" \"&adb_sitespec!E304&\" \"&adb_sitespec!F304","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B305&\" \"&adb_sitespec!C305&\" \"&adb_sitespec!D305&\" \"&adb_sitespec!E305&\" \"&adb_sitespec!F305","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B306&\" \"&adb_sitespec!C306&\" \"&adb_sitespec!D306&\" \"&adb_sitespec!E306&\" \"&adb_sitespec!F306","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B307&\" \"&adb_sitespec!C307&\" \"&adb_sitespec!D307&\" \"&adb_sitespec!E307&\" \"&adb_sitespec!F307","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B308&\" \"&adb_sitespec!C308&\" \"&adb_sitespec!D308&\" \"&adb_sitespec!E308&\" \"&adb_sitespec!F308","v":"#    "}]
[{"$f":"adb_sitespec!B309&\" \"&adb_sitespec!C309&\" \"&adb_sitespec!D309&\" \"&adb_sitespec!E309&\" \"&adb_sitespec!F309","v":"*    "}]
[{"$f":"adb_sitespec!B310&\" \"&adb_sitespec!C310&\" \"&adb_sitespec!D310&\" \"&adb_sitespec!E310&\" \"&adb_sitespec!F310","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B311&\" \"&adb_sitespec!C311&\" \"&adb_sitespec!D311&\" \"&adb_sitespec!E311&\" \"&adb_sitespec!F311","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B312&\" \"&adb_sitespec!C312&\" \"&adb_sitespec!D312&\" \"&adb_sitespec!E312&\" \"&adb_sitespec!F312","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B313&\" \"&adb_sitespec!C313&\" \"&adb_sitespec!D313&\" \"&adb_sitespec!E313&\" \"&adb_sitespec!F313","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B314&\" \"&adb_sitespec!C314&\" \"&adb_sitespec!D314&\" \"&adb_sitespec!E314&\" \"&adb_sitespec!F314","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B315&\" \"&adb_sitespec!C315&\" \"&adb_sitespec!D315&\" \"&adb_sitespec!E315&\" \"&adb_sitespec!F315","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B316&\" \"&adb_sitespec!C316&\" \"&adb_sitespec!D316&\" \"&adb_sitespec!E316&\" \"&adb_sitespec!F316","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B317&\" \"&adb_sitespec!C317&\" \"&adb_sitespec!D317&\" \"&adb_sitespec!E317&\" \"&adb_sitespec!F317","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B318&\" \"&adb_sitespec!C318&\" \"&adb_sitespec!D318&\" \"&adb_sitespec!E318&\" \"&adb_sitespec!F318","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B319&\" \"&adb_sitespec!C319&\" \"&adb_sitespec!D319&\" \"&adb_sitespec!E319&\" \"&adb_sitespec!F319","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B320&\" \"&adb_sitespec!C320&\" \"&adb_sitespec!D320&\" \"&adb_sitespec!E320&\" \"&adb_sitespec!F320","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B321&\" \"&adb_sitespec!C321&\" \"&adb_sitespec!D321&\" \"&adb_sitespec!E321&\" \"&adb_sitespec!F321","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B322&\" \"&adb_sitespec!C322&\" \"&adb_sitespec!D322&\" \"&adb_sitespec!E322&\" \"&adb_sitespec!F322","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B323&\" \"&adb_sitespec!C323&\" \"&adb_sitespec!D323&\" \"&adb_sitespec!E323&\" \"&adb_sitespec!F323","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B324&\" \"&adb_sitespec!C324&\" \"&adb_sitespec!D324&\" \"&adb_sitespec!E324&\" \"&adb_sitespec!F324","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B325&\" \"&adb_sitespec!C325&\" \"&adb_sitespec!D325&\" \"&adb_sitespec!E325&\" \"&adb_sitespec!F325","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B326&\" \"&adb_sitespec!C326&\" \"&adb_sitespec!D326&\" \"&adb_sitespec!E326&\" \"&adb_sitespec!F326","v":"#    "}]
[{"$f":"adb_sitespec!B327&\" \"&adb_sitespec!C327&\" \"&adb_sitespec!D327&\" \"&adb_sitespec!E327&\" \"&adb_sitespec!F327","v":"*    "}]
[{"$f":"adb_sitespec!B328&\" \"&adb_sitespec!C328&\" \"&adb_sitespec!D328&\" \"&adb_sitespec!E328&\" \"&adb_sitespec!F328","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B329&\" \"&adb_sitespec!C329&\" \"&adb_sitespec!D329&\" \"&adb_sitespec!E329&\" \"&adb_sitespec!F329","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B330&\" \"&adb_sitespec!C330&\" \"&adb_sitespec!D330&\" \"&adb_sitespec!E330&\" \"&adb_sitespec!F330","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B331&\" \"&adb_sitespec!C331&\" \"&adb_sitespec!D331&\" \"&adb_sitespec!E331&\" \"&adb_sitespec!F331","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B332&\" \"&adb_sitespec!C332&\" \"&adb_sitespec!D332&\" \"&adb_sitespec!E332&\" \"&adb_sitespec!F332","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B333&\" \"&adb_sitespec!C333&\" \"&adb_sitespec!D333&\" \"&adb_sitespec!E333&\" \"&adb_sitespec!F333","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B334&\" \"&adb_sitespec!C334&\" \"&adb_sitespec!D334&\" \"&adb_sitespec!E334&\" \"&adb_sitespec!F334","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B335&\" \"&adb_sitespec!C335&\" \"&adb_sitespec!D335&\" \"&adb_sitespec!E335&\" \"&adb_sitespec!F335","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B336&\" \"&adb_sitespec!C336&\" \"&adb_sitespec!D336&\" \"&adb_sitespec!E336&\" \"&adb_sitespec!F336","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B337&\" \"&adb_sitespec!C337&\" \"&adb_sitespec!D337&\" \"&adb_sitespec!E337&\" \"&adb_sitespec!F337","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B338&\" \"&adb_sitespec!C338&\" \"&adb_sitespec!D338&\" \"&adb_sitespec!E338&\" \"&adb_sitespec!F338","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B339&\" \"&adb_sitespec!C339&\" \"&adb_sitespec!D339&\" \"&adb_sitespec!E339&\" \"&adb_sitespec!F339","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B340&\" \"&adb_sitespec!C340&\" \"&adb_sitespec!D340&\" \"&adb_sitespec!E340&\" \"&adb_sitespec!F340","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B341&\" \"&adb_sitespec!C341&\" \"&adb_sitespec!D341&\" \"&adb_sitespec!E341&\" \"&adb_sitespec!F341","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B342&\" \"&adb_sitespec!C342&\" \"&adb_sitespec!D342&\" \"&adb_sitespec!E342&\" \"&adb_sitespec!F342","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B343&\" \"&adb_sitespec!C343&\" \"&adb_sitespec!D343&\" \"&adb_sitespec!E343&\" \"&adb_sitespec!F343","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B344&\" \"&adb_sitespec!C344&\" \"&adb_sitespec!D344&\" \"&adb_sitespec!E344&\" \"&adb_sitespec!F344","v":"#    "}]
[{"$f":"adb_sitespec!B345&\" \"&adb_sitespec!C345&\" \"&adb_sitespec!D345&\" \"&adb_sitespec!E345&\" \"&adb_sitespec!F345","v":"*    "}]
[{"$f":"adb_sitespec!B346&\" \"&adb_sitespec!C346&\" \"&adb_sitespec!D346&\" \"&adb_sitespec!E346&\" \"&adb_sitespec!F346","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B347&\" \"&adb_sitespec!C347&\" \"&adb_sitespec!D347&\" \"&adb_sitespec!E347&\" \"&adb_sitespec!F347","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B348&\" \"&adb_sitespec!C348&\" \"&adb_sitespec!D348&\" \"&adb_sitespec!E348&\" \"&adb_sitespec!F348","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B349&\" \"&adb_sitespec!C349&\" \"&adb_sitespec!D349&\" \"&adb_sitespec!E349&\" \"&adb_sitespec!F349","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B350&\" \"&adb_sitespec!C350&\" \"&adb_sitespec!D350&\" \"&adb_sitespec!E350&\" \"&adb_sitespec!F350","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B351&\" \"&adb_sitespec!C351&\" \"&adb_sitespec!D351&\" \"&adb_sitespec!E351&\" \"&adb_sitespec!F351","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B352&\" \"&adb_sitespec!C352&\" \"&adb_sitespec!D352&\" \"&adb_sitespec!E352&\" \"&adb_sitespec!F352","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B353&\" \"&adb_sitespec!C353&\" \"&adb_sitespec!D353&\" \"&adb_sitespec!E353&\" \"&adb_sitespec!F353","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B354&\" \"&adb_sitespec!C354&\" \"&adb_sitespec!D354&\" \"&adb_sitespec!E354&\" \"&adb_sitespec!F354","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B355&\" \"&adb_sitespec!C355&\" \"&adb_sitespec!D355&\" \"&adb_sitespec!E355&\" \"&adb_sitespec!F355","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B356&\" \"&adb_sitespec!C356&\" \"&adb_sitespec!D356&\" \"&adb_sitespec!E356&\" \"&adb_sitespec!F356","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B357&\" \"&adb_sitespec!C357&\" \"&adb_sitespec!D357&\" \"&adb_sitespec!E357&\" \"&adb_sitespec!F357","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B358&\" \"&adb_sitespec!C358&\" \"&adb_sitespec!D358&\" \"&adb_sitespec!E358&\" \"&adb_sitespec!F358","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B359&\" \"&adb_sitespec!C359&\" \"&adb_sitespec!D359&\" \"&adb_sitespec!E359&\" \"&adb_sitespec!F359","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B360&\" \"&adb_sitespec!C360&\" \"&adb_sitespec!D360&\" \"&adb_sitespec!E360&\" \"&adb_sitespec!F360","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B361&\" \"&adb_sitespec!C361&\" \"&adb_sitespec!D361&\" \"&adb_sitespec!E361&\" \"&adb_sitespec!F361","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B362&\" \"&adb_sitespec!C362&\" \"&adb_sitespec!D362&\" \"&adb_sitespec!E362&\" \"&adb_sitespec!F362","v":"#    "}]
[{"$f":"adb_sitespec!B363&\" \"&adb_sitespec!C363&\" \"&adb_sitespec!D363&\" \"&adb_sitespec!E363&\" \"&adb_sitespec!F363","v":"*    "}]
[{"$f":"adb_sitespec!B364&\" \"&adb_sitespec!C364&\" \"&adb_sitespec!D364&\" \"&adb_sitespec!E364&\" \"&adb_sitespec!F364","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B365&\" \"&adb_sitespec!C365&\" \"&adb_sitespec!D365&\" \"&adb_sitespec!E365&\" \"&adb_sitespec!F365","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B366&\" \"&adb_sitespec!C366&\" \"&adb_sitespec!D366&\" \"&adb_sitespec!E366&\" \"&adb_sitespec!F366","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B367&\" \"&adb_sitespec!C367&\" \"&adb_sitespec!D367&\" \"&adb_sitespec!E367&\" \"&adb_sitespec!F367","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B368&\" \"&adb_sitespec!C368&\" \"&adb_sitespec!D368&\" \"&adb_sitespec!E368&\" \"&adb_sitespec!F368","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B369&\" \"&adb_sitespec!C369&\" \"&adb_sitespec!D369&\" \"&adb_sitespec!E369&\" \"&adb_sitespec!F369","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B370&\" \"&adb_sitespec!C370&\" \"&adb_sitespec!D370&\" \"&adb_sitespec!E370&\" \"&adb_sitespec!F370","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B371&\" \"&adb_sitespec!C371&\" \"&adb_sitespec!D371&\" \"&adb_sitespec!E371&\" \"&adb_sitespec!F371","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B372&\" \"&adb_sitespec!C372&\" \"&adb_sitespec!D372&\" \"&adb_sitespec!E372&\" \"&adb_sitespec!F372","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B373&\" \"&adb_sitespec!C373&\" \"&adb_sitespec!D373&\" \"&adb_sitespec!E373&\" \"&adb_sitespec!F373","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B374&\" \"&adb_sitespec!C374&\" \"&adb_sitespec!D374&\" \"&adb_sitespec!E374&\" \"&adb_sitespec!F374","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B375&\" \"&adb_sitespec!C375&\" \"&adb_sitespec!D375&\" \"&adb_sitespec!E375&\" \"&adb_sitespec!F375","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B376&\" \"&adb_sitespec!C376&\" \"&adb_sitespec!D376&\" \"&adb_sitespec!E376&\" \"&adb_sitespec!F376","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B377&\" \"&adb_sitespec!C377&\" \"&adb_sitespec!D377&\" \"&adb_sitespec!E377&\" \"&adb_sitespec!F377","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B378&\" \"&adb_sitespec!C378&\" \"&adb_sitespec!D378&\" \"&adb_sitespec!E378&\" \"&adb_sitespec!F378","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B379&\" \"&adb_sitespec!C379&\" \"&adb_sitespec!D379&\" \"&adb_sitespec!E379&\" \"&adb_sitespec!F379","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B380&\" \"&adb_sitespec!C380&\" \"&adb_sitespec!D380&\" \"&adb_sitespec!E380&\" \"&adb_sitespec!F380","v":"#    "}]
[{"$f":"adb_sitespec!B381&\" \"&adb_sitespec!C381&\" \"&adb_sitespec!D381&\" \"&adb_sitespec!E381&\" \"&adb_sitespec!F381","v":"*    "}]
[{"$f":"adb_sitespec!B382&\" \"&adb_sitespec!C382&\" \"&adb_sitespec!D382&\" \"&adb_sitespec!E382&\" \"&adb_sitespec!F382","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B383&\" \"&adb_sitespec!C383&\" \"&adb_sitespec!D383&\" \"&adb_sitespec!E383&\" \"&adb_sitespec!F383","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B384&\" \"&adb_sitespec!C384&\" \"&adb_sitespec!D384&\" \"&adb_sitespec!E384&\" \"&adb_sitespec!F384","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B385&\" \"&adb_sitespec!C385&\" \"&adb_sitespec!D385&\" \"&adb_sitespec!E385&\" \"&adb_sitespec!F385","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B386&\" \"&adb_sitespec!C386&\" \"&adb_sitespec!D386&\" \"&adb_sitespec!E386&\" \"&adb_sitespec!F386","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B387&\" \"&adb_sitespec!C387&\" \"&adb_sitespec!D387&\" \"&adb_sitespec!E387&\" \"&adb_sitespec!F387","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B388&\" \"&adb_sitespec!C388&\" \"&adb_sitespec!D388&\" \"&adb_sitespec!E388&\" \"&adb_sitespec!F388","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B389&\" \"&adb_sitespec!C389&\" \"&adb_sitespec!D389&\" \"&adb_sitespec!E389&\" \"&adb_sitespec!F389","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B390&\" \"&adb_sitespec!C390&\" \"&adb_sitespec!D390&\" \"&adb_sitespec!E390&\" \"&adb_sitespec!F390","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B391&\" \"&adb_sitespec!C391&\" \"&adb_sitespec!D391&\" \"&adb_sitespec!E391&\" \"&adb_sitespec!F391","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B392&\" \"&adb_sitespec!C392&\" \"&adb_sitespec!D392&\" \"&adb_sitespec!E392&\" \"&adb_sitespec!F392","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B393&\" \"&adb_sitespec!C393&\" \"&adb_sitespec!D393&\" \"&adb_sitespec!E393&\" \"&adb_sitespec!F393","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B394&\" \"&adb_sitespec!C394&\" \"&adb_sitespec!D394&\" \"&adb_sitespec!E394&\" \"&adb_sitespec!F394","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B395&\" \"&adb_sitespec!C395&\" \"&adb_sitespec!D395&\" \"&adb_sitespec!E395&\" \"&adb_sitespec!F395","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B396&\" \"&adb_sitespec!C396&\" \"&adb_sitespec!D396&\" \"&adb_sitespec!E396&\" \"&adb_sitespec!F396","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B397&\" \"&adb_sitespec!C397&\" \"&adb_sitespec!D397&\" \"&adb_sitespec!E397&\" \"&adb_sitespec!F397","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B398&\" \"&adb_sitespec!C398&\" \"&adb_sitespec!D398&\" \"&adb_sitespec!E398&\" \"&adb_sitespec!F398","v":"#    "}]
[{"$f":"adb_sitespec!B399&\" \"&adb_sitespec!C399&\" \"&adb_sitespec!D399&\" \"&adb_sitespec!E399&\" \"&adb_sitespec!F399","v":"    "}]
[{"$f":"adb_sitespec!B400&\" \"&adb_sitespec!C400&\" \"&adb_sitespec!D400&\" \"&adb_sitespec!E400&\" \"&adb_sitespec!F400","v":"    "}]
[{"$f":"adb_sitespec!B401&\" \"&adb_sitespec!C401&\" \"&adb_sitespec!D401&\" \"&adb_sitespec!E401&\" \"&adb_sitespec!F401","v":"    "}]
[{"$f":"adb_sitespec!B402&\" \"&adb_sitespec!C402&\" \"&adb_sitespec!D402&\" \"&adb_sitespec!E402&\" \"&adb_sitespec!F402","v":"    "}]
[{"$f":"adb_sitespec!B403&\" \"&adb_sitespec!C403&\" \"&adb_sitespec!D403&\" \"&adb_sitespec!E403&\" \"&adb_sitespec!F403","v":"    "}]
[{"$f":"adb_sitespec!B404&\" \"&adb_sitespec!C404&\" \"&adb_sitespec!D404&\" \"&adb_sitespec!E404&\" \"&adb_sitespec!F404","v":"    "}]
[{"$f":"adb_sitespec!B405&\" \"&adb_sitespec!C405&\" \"&adb_sitespec!D405&\" \"&adb_sitespec!E405&\" \"&adb_sitespec!F405","v":"    "}]
[{"$f":"adb_sitespec!B406&\" \"&adb_sitespec!C406&\" \"&adb_sitespec!D406&\" \"&adb_sitespec!E406&\" \"&adb_sitespec!F406","v":"    "}]
[{"$f":"adb_sitespec!B407&\" \"&adb_sitespec!C407&\" \"&adb_sitespec!D407&\" \"&adb_sitespec!E407&\" \"&adb_sitespec!F407","v":"    "}]
[{"$f":"adb_sitespec!B408&\" \"&adb_sitespec!C408&\" \"&adb_sitespec!D408&\" \"&adb_sitespec!E408&\" \"&adb_sitespec!F408","v":"    "}]
[{"$f":"adb_sitespec!B409&\" \"&adb_sitespec!C409&\" \"&adb_sitespec!D409&\" \"&adb_sitespec!E409&\" \"&adb_sitespec!F409","v":"    "}]
[{"$f":"adb_sitespec!B410&\" \"&adb_sitespec!C410&\" \"&adb_sitespec!D410&\" \"&adb_sitespec!E410&\" \"&adb_sitespec!F410","v":"    "}]
[{"$f":"adb_sitespec!B411&\" \"&adb_sitespec!C411&\" \"&adb_sitespec!D411&\" \"&adb_sitespec!E411&\" \"&adb_sitespec!F411","v":"    "}]
[{"$f":"adb_sitespec!B412&\" \"&adb_sitespec!C412&\" \"&adb_sitespec!D412&\" \"&adb_sitespec!E412&\" \"&adb_sitespec!F412","v":"    "}]
[{"$f":"adb_sitespec!B413&\" \"&adb_sitespec!C413&\" \"&adb_sitespec!D413&\" \"&adb_sitespec!E413&\" \"&adb_sitespec!F413","v":"    "}]
[{"$f":"adb_sitespec!B414&\" \"&adb_sitespec!C414&\" \"&adb_sitespec!D414&\" \"&adb_sitespec!E414&\" \"&adb_sitespec!F414","v":"    "}]
[{"$f":"adb_sitespec!B415&\" \"&adb_sitespec!C415&\" \"&adb_sitespec!D415&\" \"&adb_sitespec!E415&\" \"&adb_sitespec!F415","v":"    "}]
[{"$f":"adb_sitespec!B416&\" \"&adb_sitespec!C416&\" \"&adb_sitespec!D416&\" \"&adb_sitespec!E416&\" \"&adb_sitespec!F416","v":"    "}]
[{"$f":"adb_sitespec!B417&\" \"&adb_sitespec!C417&\" \"&adb_sitespec!D417&\" \"&adb_sitespec!E417&\" \"&adb_sitespec!F417","v":"    "}]
[{"$f":"adb_sitespec!B418&\" \"&adb_sitespec!C418&\" \"&adb_sitespec!D418&\" \"&adb_sitespec!E418&\" \"&adb_sitespec!F418","v":"    "}]
[{"$f":"adb_sitespec!B419&\" \"&adb_sitespec!C419&\" \"&adb_sitespec!D419&\" \"&adb_sitespec!E419&\" \"&adb_sitespec!F419","v":"    "}]
[{"$f":"adb_sitespec!B420&\" \"&adb_sitespec!C420&\" \"&adb_sitespec!D420&\" \"&adb_sitespec!E420&\" \"&adb_sitespec!F420","v":"    "}]
[{"$f":"adb_sitespec!B421&\" \"&adb_sitespec!C421&\" \"&adb_sitespec!D421&\" \"&adb_sitespec!E421&\" \"&adb_sitespec!F421","v":"    "}]
[{"$f":"adb_sitespec!B422&\" \"&adb_sitespec!C422&\" \"&adb_sitespec!D422&\" \"&adb_sitespec!E422&\" \"&adb_sitespec!F422","v":"    "}]
[{"$f":"adb_sitespec!B423&\" \"&adb_sitespec!C423&\" \"&adb_sitespec!D423&\" \"&adb_sitespec!E423&\" \"&adb_sitespec!F423","v":"    "}]
[{"$f":"adb_sitespec!B424&\" \"&adb_sitespec!C424&\" \"&adb_sitespec!D424&\" \"&adb_sitespec!E424&\" \"&adb_sitespec!F424","v":"    "}]
[{"$f":"adb_sitespec!B425&\" \"&adb_sitespec!C425&\" \"&adb_sitespec!D425&\" \"&adb_sitespec!E425&\" \"&adb_sitespec!F425","v":"    "}]
[{"$f":"adb_sitespec!B426&\" \"&adb_sitespec!C426&\" \"&adb_sitespec!D426&\" \"&adb_sitespec!E426&\" \"&adb_sitespec!F426","v":"    "}]
[{"$f":"adb_sitespec!B427&\" \"&adb_sitespec!C427&\" \"&adb_sitespec!D427&\" \"&adb_sitespec!E427&\" \"&adb_sitespec!F427","v":"    "}]
[{"$f":"adb_sitespec!B428&\" \"&adb_sitespec!C428&\" \"&adb_sitespec!D428&\" \"&adb_sitespec!E428&\" \"&adb_sitespec!F428","v":"    "}]
[{"$f":"adb_sitespec!B429&\" \"&adb_sitespec!C429&\" \"&adb_sitespec!D429&\" \"&adb_sitespec!E429&\" \"&adb_sitespec!F429","v":"    "}]
[{"$f":"adb_sitespec!B430&\" \"&adb_sitespec!C430&\" \"&adb_sitespec!D430&\" \"&adb_sitespec!E430&\" \"&adb_sitespec!F430","v":"    "}]

{"sheet":"GenericSourceData","index":18,"n_rows":78,"n_cols":31,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Cost converter - overnight costs to PV costs, costs in different currencies to 2006 US$"]
[]
[null,"discount rate:",null,0.1,null,null,null,1,{"$f":"H3+1","v":2},{"$f":"I3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Capital cost","Fixed O&M","Variable O&M",null,null,"Capital cost - overnight",null,"Capital cost - Present value","Fixed O&M","Variable O&M","Heat Rate","Efficiency","Availability","Life","Unit Size","FOR","POR","MESSAGE Name","Fuel"]
["Selected? (1/0)","Technology type","Reference","currency/kW","currency/kW","currency/MWh","Conversion factor","Lookup string","2006 US$/kW","PV/overnight ratio","2006 US$/kW","2006 US$/kW","2006 US$/MWh"]
[1,"Biomass","EIA 2009 - elc market module tbl 8.2",3766,64.45,6.71,{"$f":"VLOOKUP(C6,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},{"$f":"A6&B6","v":"1Biomass"},{"$f":"$G6*D6","v":3593.5045127660605},{"$f":"SUMIF($A$42:$A$60,$B6,AC$42:AC$60)","v":1},{"$f":"I6*J6","v":3593.5045127660605},{"$f":"E6*$G6","v":61.497972875138764},{"$f":"F6*$G6","v":6.4026593947584347},9646,{"$f":"IF(N6,1/(N6*1.055/3600),1)","v":0.3537551601577355},{"$f":"(1-S6)*(1-T6)","v":0.90249999999999997},{"$f":"Q9","v":25},80,{"$f":"S9","v":0.05},{"$f":"T9","v":0.05},{"$f":"VLOOKUP(B6,$A$42:$C$60,3,FALSE)","v":"EPBIONUCC"},{"$f":"VLOOKUP(B6,$A$42:$AE$60,31,FALSE)","v":"Biomass/Primary"}]
[0,"Biomass","NIRP 3 report 4",4760,77,23.1,{"$f":"VLOOKUP(C7,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},{"$f":"A7&B7","v":"0Biomass"},{"$f":"$G7*D7","v":712.64137582195247},1,{"$f":"I7*J7","v":712.64137582195247},{"$f":"E7*$G7","v":11.528022255943348},3.4584066767830048,9222,{"$f":"IF(N7,1/(N7*1.055/3600),1)","v":0.370019765222459},{"$f":"(1-S7)*(1-T7)","v":0.90249999999999997},{"$f":"Q9","v":25},100,{"$f":"S9","v":0.05},{"$f":"T9","v":0.05},"EPBIONUCC","Biomass/Primary"]
[1,"Combined Cycle Gas Turbine","EIA 2009 - elc market module tbl 8.2",962,12.48,2.0699999999999998,{"$f":"VLOOKUP(C8,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Combined Cycle Gas Turbine",917.93715912930168,1.0991550000000001,1008.9552181427676,11.908373956272023,1.9751870264008879,7196,{"$f":"IF(N8,1/(N8*1.055/3600),1)","v":0.47419709211805405},0.90249999999999997,{"$f":"Q9","v":25},250,{"$f":"S9","v":0.05},{"$f":"T9","v":0.05},"EPGASNUCC","Gas/Primary"]
[0,"Combined Cycle Gas Turbine","NIRP 3 report 4",4760,77,22.75,{"$f":"VLOOKUP(C9,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Combined Cycle Gas Turbine",712.64137582195247,1.0991550000000001,783.30333144157828,11.528022255943348,3.4060065756196254,6825,{"$f":"IF(N9,1/(N9*1.055/3600),1)","v":0.49997395968959951},0.90249999999999997,25,147,0.05,0.05,"EPGASNUCC","Gas/Primary"]
[0,"Combined Cycle Gas Turbine","SAPP Pool Plan report 2",927,24,1.45,{"$f":"VLOOKUP(C10,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},"0Combined Cycle Gas Turbine",927,1.0991550000000001,1018.9166850000001,24,1.45,6792,{"$f":"IF(N10,1/(N10*1.055/3600),1)","v":0.50240316179056488},0.85373957999999994,25,387,6.4600000000000005E-2,8.7300000000000003E-2,"EPGASNUCC","Gas/Primary"]
[0,"Fluidised Bed Combustion Coal","NIRP 3 report 4",9030,179,23.44,{"$f":"VLOOKUP(C11,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Fluidised Bed Combustion Coal",1351.9226100151745,1.1810985000000003,1596.7537668050079,26.798908880699472,3.5093096321988582,8980,{"$f":"IF(N11,1/(N11*1.055/3600),1)","v":0.37999134464159429},0.87360000000000004,30,150,0.04,0.09,"EPCOANUFB","Coal/Primary"]
[1,"Fluidised Bed Combustion Coal","SAPP Pool Plan report 2",1769,24.7,2.82,{"$f":"VLOOKUP(C12,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},{"$f":"A12&B12","v":"1Fluidised Bed Combustion Coal"},{"$f":"$G12*D12","v":1769},1.1810985000000003,{"$f":"I12*J12","v":2089.3632465000005},{"$f":"E12*$G12","v":24.7},{"$f":"F12*$G12","v":2.82},9231,{"$f":"IF(N12,1/(N12*1.055/3600),1)","v":0.36965900497037341},{"$f":"(1-S12)*(1-T12)","v":0.8569614000000001},30,158,4.5699999999999998E-2,0.10199999999999999,"EPCOANUFB","Coal/Primary"]
[1,"Integrated Gasification Combined Cycle Coal","EIA 2009 - elc market module tbl 8.2",2378,38.67,2.92,{"$f":"VLOOKUP(C13,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Integrated Gasification Combined Cycle Coal",2269.0795887832423,1.1876470500000003,2694.8656798336315,36.898783725083263,2.7862541628456974,8765,0.38931229605037271,0.85716400000000004,{"$f":"Q30","v":30},550,{"$f":"S30","v":6.83E-2},{"$f":"T30","v":0.08},"EPCOANUIG","Coal/Primary"]
[1,"Landfill gas","EIA 2009 - elc market module tbl 8.2",2543,114.25,0.01,{"$f":"VLOOKUP(C14,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Landfill gas",2426.5220329166468,1,2426.5220329166468,109.01696510449347,9.5419663111154015E-3,13648,0.25002361334126,0.85562500000000008,{"$f":"Q9","v":25},30,{"$f":"S9*1.5","v":7.5000000000000011E-2},{"$f":"T9*1.5","v":7.5000000000000011E-2},"EPLGANUCC","LandfillGas/Primary"]
[1,"Micro hydro","LTMS",10938,202,0,{"$f":"VLOOKUP(C15,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.18983808078618397},{"$f":"A15&B15","v":"1Micro hydro"},{"$f":"$G15*D15","v":2076.4489276392801},1,{"$f":"I15*J15","v":2076.4489276392801},{"$f":"E15*$G15","v":38.34729231880916},{"$f":"F15*$G15","v":0},null,null,0.3,25,null,null,null,"EPHYDNUmic",""]
[1,"Nuclear Pressurised Water Reactor","EIA 2009 - elc market module tbl 8.2",3318,90.02,0.49,{"$f":"VLOOKUP(C16,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Nuclear Pressurised Water Reactor",3166.0244220280902,1.3616795300500004,4311.1106471140338,85.896780732660844,0.46755634924465467,10434,0.32703874591542237,0.83699999999999997,{"$f":"Q17","v":40},1350,{"$f":"S17","v":7.0000000000000007E-2},{"$f":"T17","v":0.1},"EPNUCNUPW","Nuclear/Primary"]
[0,"Nuclear Pressurised Water Reactor","NIRP 3 report 4",15859,434,9.66,{"$f":"VLOOKUP(C17,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Nuclear Pressurised Water Reactor",2374.3234410000723,1.3616795300500004,3233.0676273276786,64.976125442589776,1.4462427921092564,10036,0.34000819797544007,0.83699999999999997,40,800,7.0000000000000007E-2,0.1,"EPNUCNUPW","Nuclear/Primary"]
[1,"Nuclear Pebble-Bed Modular Reactor","NIRP 3 report 4",25200,135.71,23,{"$f":"VLOOKUP(C18,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"1Nuclear Pebble-Bed Modular Reactor",3772.8072837632776,1.2503444050000001,4717.3084783966615,20.31776493966327,3.4434352193077533,null,1,0.83699999999999997,50,165,7.0000000000000007E-2,0.1,"EPNUCNUPB","Nuclear/Primary"]
[1,"Open-Cycle Gas Turbine diesel","EIA 2009 - elc market module tbl 8.2",670,12.11,3.57,{"$f":"VLOOKUP(C19,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Open-Cycle Gas Turbine diesel",639.31174284473195,1.0305,658.81075100149621,11.555321202760751,3.4064819730681983,10810,0.31566348518792936,0.93003819999999993,{"$f":"Q20","v":25},160,{"$f":"S20","v":3.0200000000000001E-2},{"$f":"T20","v":4.1000000000000002E-2},"EPOILNUOC","Oil/Primary"]
[0,"Open-Cycle Gas Turbine diesel","NIRP 3 report 4",3220,105,15.4,{"$f":"VLOOKUP(C20,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Open-Cycle Gas Turbine diesel",482.08093070308547,1.0305,496.78439908952959,15.720030349013657,2.3056044511886697,10564,0.32301422518757261,0.93003819999999993,25,null,3.0200000000000001E-2,4.1000000000000002E-2,"EPOILNUOC","Oil/Primary"]
[0,"Open-Cycle Gas Turbine diesel","SAPP Pool Plan report 2",701,19,4.18,{"$f":"VLOOKUP(C21,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},{"$f":"A21&B21","v":"0Open-Cycle Gas Turbine diesel"},{"$f":"$G21*D21","v":701},1.0305,{"$f":"I21*J21","v":722.38049999999998},{"$f":"E21*$G21","v":19},{"$f":"F21*$G21","v":4.18},10909,{"$f":"IF(N21,1/(N21*1.055/3600),1)","v":0.31279881518759894},{"$f":"(1-S21)*(1-T21)","v":0.86127548000000009},25,120,7.3099999999999998E-2,7.0800000000000002E-2,"EPOILNUOC","Oil/Primary"]
[1,"Pumped Storage","NIRP 3 report 4",7840,51,0,{"$f":"VLOOKUP(C22,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"1Pumped Storage",1173.7622660596865,1.4731674449333338,1729.1483584503083,7.6354433123780616,0,null,0.73,0.19,50,333,2.9000000000000001E-2,2.9000000000000001E-2,"EPPSGNU",""]
[0,"Pumped Storage","SAPP Pool Plan report 2",1053,8.6999999999999993,1.51,{"$f":"VLOOKUP(C23,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},{"$f":"A23&B23","v":"0Pumped Storage"},{"$f":"$G23*D23","v":1053},1.4731674449333338,{"$f":"I23*J23","v":1551.2453195148005},{"$f":"E23*$G23","v":8.6999999999999993},{"$f":"F23*$G23","v":1.51},null,{"$f":"O22","v":0.73},{"$f":"P22","v":0.19},50,333,4.5900000000000003E-2,4.5900000000000003E-2,"EPPSGNU",""]
[1,"Solar Central Receiver","EIA 2009 - elc market module tbl 8.2",5021,56.78,0,{"$f":"VLOOKUP(C24,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Solar Central Receiver",4791.0212848110432,1.0807550000000001,5177.9202086659598,54.179284714513251,0,null,1,0.6,{"$f":"Q25","v":30},100,{"$f":"S25","v":0.04},null,"EPSOLNUTW",""]
[0,"Solar Central Receiver","NIRP 3 report 4",19600,364,0,{"$f":"VLOOKUP(C25,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Solar Central Receiver",2934.405665149216,1.0807550000000001,3171.3735946383413,54.496105209914006,0,null,1,0.6,30,100,0.04,null,"EPSOLNUTW",""]
[1,"Solar Photovoltaic","EIA 2009 - elc market module tbl 8.2",6038,11.68,0,{"$f":"VLOOKUP(C26,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Solar Photovoltaic",5761.4392586514796,1,5761.4392586514796,11.14501665138279,0,null,1,0.23,15,null,null,null,"EPSOLNUPV",""]
[0,"Solar Photovoltaic","SAPP Pool Plan report 2",6126,{"$f":"E26","v":11.68},0,{"$f":"VLOOKUP(C27,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},{"$f":"A27&B27","v":"0Solar Photovoltaic"},{"$f":"$G27*D27","v":6126},1,{"$f":"I27*J27","v":6126},{"$f":"E27*$G27","v":11.68},{"$f":"F27*$G27","v":0},null,{"$f":"IF(N27,1/(N27*1.055/3600),1)","v":1},{"$f":"P26","v":0.23},{"$f":"Q26","v":15},null,null,null,"EPSOLNUPV",""]
[1,"Solar Parabolic Trough","EIA 2009 - elc market module tbl 8.2",{"$f":"D24","v":5021},{"$f":"E24","v":56.78},{"$f":"F24","v":0},{"$f":"VLOOKUP(C28,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},{"$f":"A28&B28","v":"1Solar Parabolic Trough"},4791.0212848110432,1.0807550000000001,5177.9202086659598,54.179284714513251,0,null,1,{"$f":"P24","v":0.6},{"$f":"Q25","v":30},{"$f":"R25","v":100},{"$f":"S25","v":0.04},{"$f":"T25","v":0},"EPSOLNUTR",""]
[1,"Supercritical Coal","EIA 2009 - elc market module tbl 8.2",2058,27.53,4.59,{"$f":"VLOOKUP(C29,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Supercritical Coal",1963.7366668275497,1.1810985000000003,2319.3664315850192,26.269033254500702,4.3797625368019695,9200,0.37090459509581702,0.85716400000000004,{"$f":"Q30","v":30},600,{"$f":"S30","v":6.83E-2},{"$f":"T30","v":0.08},"EPCOANUSC","Coal/Primary"]
[0,"Supercritical Coal","NIRP 3 report 4",12110,170,12.45,{"$f":"VLOOKUP(C30,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Supercritical Coal",1813.0435002529084,1.1810985000000003,2141.3829585834601,25.451477707926873,1.8639464556687619,9114,0.37440446290119789,0.85716400000000004,30,702,6.83E-2,0.08,"EPCOANUSC","Coal/Primary"]
[0,"Supercritical Coal","SAPP Pool Plan report 2",1793,2,2,{"$f":"VLOOKUP(C31,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},"0Supercritical Coal",1793,1.1810985000000003,2117.7096105000005,2,2,null,1,{"$f":"P30","v":0.85716400000000004},null,null,null,null,"EPCOANUSC","Coal/Primary"]
[1,"Wind","EIA 2009 - elc market module tbl 8.2",1923,30.3,0,{"$f":"VLOOKUP(C32,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.95419663111154018},"1Wind",1834.9201216274919,1.0305,1890.8851853371302,28.912157922679668,0,null,1,0.25,{"$f":"Q33","v":20},1,null,null,"EPWNDNU",""]
[0,"Wind","NIRP 3 report 4",11740,168,0,{"$f":"VLOOKUP(C33,CurAssumptions!$A$4:$B$14,2,FALSE)","v":0.14971457475251101},"0Wind",1757.6491075944793,1.0305,1811.2574053761109,25.15204855842185,0,null,1,0.25,20,1,null,null,"EPWNDNU",""]
[0,"Wind","SAPP Pool Plan report 2",1412,{"$f":"E32","v":30.3},0,{"$f":"VLOOKUP(C34,CurAssumptions!$A$4:$B$14,2,FALSE)","v":1},{"$f":"A34&B34","v":"0Wind"},{"$f":"$G34*D34","v":1412},1.0305,{"$f":"I34*J34","v":1455.066},{"$f":"E34*$G34","v":30.3},{"$f":"F34*$G34","v":0},null,{"$f":"IF(N34,1/(N34*1.055/3600),1)","v":1},0.25,20,1,null,null,"EPWNDNU",""]
[]
[]
[]
[]
["Calculating Overnight to PV ratios and back",null,null,null,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/overnight ratio"]
[null,null,null,null,"Investment splits - years - plant comes on line at end of year 0 - derived from NIRP 3 plus assumptions for the rest",null,null,null,null,null,null,null,null,null,null,null,null,"Discounted splits - assume total investment without IDC = 1, then  the total WITH IDC would be the total discounted simple investment splits, as below (each year is the simple investment, plus the total interest for that year): the total of these is the PV/overnight ratio at the specified discount rate"]
["Technology",null,"MESSAGE name",null,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,null,"TOTAL",null,{"$f":"E41","v":-9},-8,-7,-6,-5,-4,-3,-2,-1,0,null,"TOTAL","Life","Fuel"]
["Combined Cycle Gas Turbine",null,"EPGASNUCC","nirp 3",0,0,0,0,0,0.05,0.05,0.09,0.40500000000000003,0.40500000000000003,null,{"$f":"SUM(E42:N42)","v":1},null,{"$f":"E42/(1+disc_rate)^E$41","v":0},{"$f":"F42/(1+disc_rate)^F$41","v":0},{"$f":"G42/(1+disc_rate)^G$41","v":0},{"$f":"H42/(1+disc_rate)^H$41","v":0},{"$f":"I42/(1+disc_rate)^I$41","v":0},{"$f":"J42/(1+disc_rate)^J$41","v":7.320500000000002E-2},{"$f":"K42/(1+disc_rate)^K$41","v":6.6550000000000026E-2},{"$f":"L42/(1+disc_rate)^L$41","v":0.10890000000000001},{"$f":"M42/(1+disc_rate)^M$41","v":0.44550000000000006},{"$f":"N42/(1+disc_rate)^N$41","v":0.40500000000000003},null,{"$f":"SUM(R42:AA42)","v":1.0991550000000001},25,"Gas/Primary"]
["Open-Cycle Gas Turbine diesel",null,"EPOILNUOC","nirp 3",0,0,0,0,0,0,0,0.05,0.2,0.75,null,1,null,0,0,0,0,0,0,0,6.0500000000000012E-2,0.22000000000000003,0.75,null,1.0305,25,"Oil/Primary"]
["Supercritical Coal",null,"EPCOANUSC","nirp 3 - nirp assumption is that this is a fairly small plant - co-gen",0,0,0,0,0.05,0.05,1.8000000000000002E-2,0.35100000000000003,0.47700000000000004,5.3999999999999992E-2,null,1,null,0,0,0,0,8.0525500000000041E-2,7.320500000000002E-2,2.3958000000000011E-2,0.42471000000000009,0.52470000000000006,5.3999999999999992E-2,null,1.1810985000000003,35,"Coal/Primary"]
["Fluidised Bed Combustion Coal",null,"EPCOANUFB","nirp 3 - nirp assumption is that this is a fairly small plant - co-gen",0,0,0,0,0.05,0.05,1.8000000000000002E-2,0.35100000000000003,0.47700000000000004,5.3999999999999992E-2,null,1,null,0,0,0,0,8.0525500000000041E-2,7.320500000000002E-2,2.3958000000000011E-2,0.42471000000000009,0.52470000000000006,5.3999999999999992E-2,null,1.1810985000000003,35,"Coal/Primary"]
["Integrated Gasification Combined Cycle Coal",null,"EPCOANUIG","from NIRP 3, but have moved back one year for construction - nipr figs based on six-pack",0,0,0,0.05,0.05,4.4999999999999998E-2,9.9000000000000005E-2,0.18899999999999997,0.252,0.31499999999999995,null,1,null,0,0,0,8.8578050000000033E-2,8.0525500000000041E-2,6.5884500000000012E-2,0.13176900000000005,0.22869,0.2772,0.31499999999999995,null,1.1876470500000003,35,"Coal/Primary"]
["Nuclear Pressurised Water Reactor",null,"EPNUCNUPW","from NIRP - have assumed that the last year is commissioning",0.05,0.05,0.05,0.05,0.08,0.04,6.4000000000000001E-2,0.2,0.2,0.21600000000000003,null,1,null,0.11789738455000008,0.10717944050000007,9.7435855000000057E-2,8.8578050000000033E-2,0.12884080000000006,5.8564000000000019E-2,8.5184000000000024E-2,0.24200000000000005,0.22000000000000003,0.21600000000000003,null,1.3616795300500004,40,"Nuclear/Primary"]
["Nuclear Pebble-Bed Modular Reactor",null,"EPNUCNUPB","from NIRP - have assumed a shorter construction phase",0,0,0.05,0.05,0.05,0.05,0.1,0.25,0.25,0.2,null,1,null,0,0,9.7435855000000057E-2,8.8578050000000033E-2,8.0525500000000041E-2,7.320500000000002E-2,0.13310000000000005,0.30250000000000005,0.27500000000000002,0.2,null,1.2503444050000001,40,"Nuclear/Primary"]
["Wind",null,"EPWNDNU","from NIRP3 - same as ocgt",0,0,0,0,0,0,0,0.05,0.2,0.75,null,1,null,0,0,0,0,0,0,0,6.0500000000000012E-2,0.22000000000000003,0.75,null,1.0305,20,""]
["Solar Photovoltaic",null,"EPSOLNUPV",null,0,0,0,0,0,0,0,0,0,1,null,1,null,0,0,0,0,0,0,0,0,0,1,null,1,15,""]
["Solar Parabolic Trough",null,"EPSOLNUTR","from NIRP3 - no figs, had to assume",0,0,0,0,0,0.05,0.05,0.1,0.2,0.6,null,1,null,0,0,0,0,0,7.320500000000002E-2,6.6550000000000026E-2,0.12100000000000002,0.22000000000000003,0.6,null,1.0807550000000001,30,""]
["Solar Central Receiver",null,"EPSOLNUTW","from NIRP3 - no figs, had to assume",0,0,0,0,0,0.05,0.05,0.1,0.2,0.6,null,1,null,0,0,0,0,0,7.320500000000002E-2,6.6550000000000026E-2,0.12100000000000002,0.22000000000000003,0.6,null,1.0807550000000001,25,""]
["Biomass",null,"EPBIONUCC",null,0,0,0,0,0,0,0,0,0,1,null,1,null,0,0,0,0,0,0,0,0,0,1,null,1,25,"Biomass/Primary"]
["Hydro",null,"EPHYDNU",null,0,0,0,0,0,0,0,0,0,1,null,1,null,0,0,0,0,0,0,0,0,0,1,null,1,50,""]
["Landfill gas",null,"EPLGANUCC",null,0,0,0,0,0,0,0,0,0,1,null,1,null,0,0,0,0,0,0,0,0,0,1,null,1,25,"LandfillGas/Primary"]
["Pumped Storage",null,"EPPSGNU","derived from nirp 3 with some assumptions - 12% per year in 6 years, and remainder in prev 3 years",0,9.3333333333333338E-2,9.3333333333333338E-2,9.3333333333333338E-2,0.12,0.12,0.12,0.12,0.12,0.12,null,1,null,0,0.20006828893333345,0.18188026266666679,0.1653456933333334,0.19326120000000008,0.17569200000000004,0.15972000000000003,0.14520000000000002,0.13200000000000001,0.12,null,1.4731674449333338,50,""]
["Supercritical Coal with CCS",null,"EPCOANUSCccs",null,0,0,0,0,0.05,0.05,1.8000000000000002E-2,0.35100000000000003,0.47700000000000004,5.3999999999999992E-2,null,1,null,0,0,0,0,8.0525500000000041E-2,7.320500000000002E-2,2.3958000000000011E-2,0.42471000000000009,0.52470000000000006,5.3999999999999992E-2,null,1.1810985000000003,35,"Coal/Primary"]
["Fluidised Bed Combustion Coal with CCS",null,"EPCOANUFBccs",null,0,0,0,0,0.05,0.05,1.8000000000000002E-2,0.35100000000000003,0.47700000000000004,5.3999999999999992E-2,null,1,null,0,0,0,0,8.0525500000000041E-2,7.320500000000002E-2,2.3958000000000011E-2,0.42471000000000009,0.52470000000000006,5.3999999999999992E-2,null,1.1810985000000003,35,"Coal/Primary"]
["Integrated Gasification Combined Cycle Coal with CCS",null,"EPCOANUFBccs",null,0,0,0,0.05,0.05,4.4999999999999998E-2,9.9000000000000005E-2,0.18899999999999997,0.252,0.31499999999999995,null,1,null,0,0,0,8.8578050000000033E-2,8.0525500000000041E-2,6.5884500000000012E-2,0.13176900000000005,0.22869,0.2772,0.31499999999999995,null,1.1876470500000003,35,"Coal/Primary"]
["Micro hydro",null,"EPHYDNUmic",null,0,0,0,0,0,0,0,0,0,1,null,1,null,0,0,0,0,0,0,0,0,0,1,null,1,25,""]
[]
["all allocation to first year has been added to final year of construction to simplify IDC calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["References"]
["NIRP 3 report 4"]
["EIA 2009 - elc market module tbl 8.2"]
["SAPP Pool Plan report 2"]
["LTMS"]

{"sheet":"Gen_Param_2011","index":19,"n_rows":100,"n_cols":187,"rows_kept":100,"cut":false,"hidden":false,"merged":[[23,81,23,83],[23,7,23,12],[23,36,23,46],[23,48,23,52],[23,53,23,62],[23,63,23,66],[23,67,23,72],[8,48,8,49],[8,50,8,51],[8,52,8,53],[8,54,8,55],[23,77,23,79]]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AQ1+1","v":43},44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,{"$f":"BS1+1","v":71},72,{"$f":"BU1+1","v":73},{"$f":"BV1+1","v":74},75,{"$f":"BX1+1","v":76},{"$f":"BY1+1","v":77},78,79,80,81,82,83,{"$f":"CF1+1","v":84},{"$f":"CG1+1","v":85},{"$f":"CH1+1","v":86},{"$f":"CI1+1","v":87}]
[null,"Generic Plant Parameters for Power Sector Models"]
[]
[null,"Scenario to load in model",{"$f":"adb_all!N13","v":0},0,"Optimistic",null,"Key","used to set default value",null,null,null,null,null,null,null,null,null,null,{"$f":"273*1.14","v":311.21999999999997}]
[null,"Year (for charts)",{"$f":"CM24","v":2010},1,"Reference",null,null,"This needs to be reviewed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"587/7.4","v":79.324324324324323}]
[null,null,null,2,"Pessimistic",null,null,"Default Value Proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For investment cost chart"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5","v":2010},null,null,null,null,null,1,1,{"$f":"AW8+1","v":2},2,3,3,4,4]
[null,null,"Overnight project cost ($/kw)",null,null,null,null,"SA-IRP","WAPP","IEA","Optimistic","Reference","Pessimistic","Optimistic Annual Cost Improvements",null,null,null,"Pessimistic Annual Cost Improvements",null,null,null,"Optimistic Overnight cost projections",null,null,null,null,"Reference Overnight cost projections",null,null,null,null,"Pessimistic Overnight cost projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":2010},2015,null,2020,null,2030,null,2050]
[null,{"$f":"OFFSET($E$4,$C$4,0)&\" Scenario\"","v":"Optimistic Scenario"},2010,2015,2020,2030,2050,2010,2010,2010,2010,2010,2010,{"$f":"C10&\"-\"&D10","v":"2010-2015"},{"$f":"D10&\"-\"&E10","v":"2015-2020"},{"$f":"E10&\"-\"&F10","v":"2020-2030"},{"$f":"F10&\"-\"&G10","v":"2030-2050"},{"$f":"N10","v":"2010-2015"},{"$f":"O10","v":"2015-2020"},{"$f":"P10","v":"2020-2030"},{"$f":"Q10","v":"2030-2050"},{"$f":"C10","v":2010},{"$f":"D10","v":2015},{"$f":"E10","v":2020},{"$f":"F10","v":2030},{"$f":"G10","v":2050},{"$f":"V10","v":2010},2015,2020,2030,2050,2010,2015,2020,2030,2050,null,null,null,null,null,null,"pessimistic","Optimistic","reference",null,null,"$/kW","Ref.","Opt.","Ref.","Opt.","Ref.","Opt.","Ref.","Opt.",null,null,null,null,"PV",2010,2015,2020,2030,2050]
[null,"Small Hydro",{"$f":"OFFSET(V11,0,$C$4*5)","v":4000},{"$f":"OFFSET(W11,0,$C$4*5)","v":3803.9601995999997},3617.5283000352174,3271.6277503889223,2675.8870342787204,null,null,{"$f":"K37","v":4254},4000,{"$f":"(K11+M11)/2","v":4000},4000,0.01,0.01,0.01,0.01,0,0,0,0,{"$f":"K11","v":4000},{"$f":"(1-N11)^(W$10-V$10)*V11","v":3803.9601995999997},{"$f":"(1-O11)^(X$10-W$10)*W11","v":3617.5283000352174},{"$f":"(1-P11)^(Y$10-X$10)*X11","v":3271.6277503889223},{"$f":"(1-Q11)^(Z$10-Y$10)*Y11","v":2675.8870342787204},{"$f":"L11","v":4000},{"$f":"(1-(R11+N11)/2)^(AB$10-AA$10)*AA11","v":3900.9950124875004},{"$f":"(1-(S11+O11)/2)^(AC$10-AB$10)*AB11","v":3804.4405218630882},{"$f":"(1-(T11+P11)/2)^(AD$10-AC$10)*AC11","v":3618.4419210984715},{"$f":"(1-(U11+Q11)/2)^(AE$10-AD$10)*AD11","v":3273.2804840906988},{"$f":"M11","v":4000},{"$f":"(1-R11)^(AG$10-AF$10)*AF11","v":4000},{"$f":"(1-S11)^(AH$10-AG$10)*AG11","v":4000},{"$f":"(1-T11)^(AI$10-AH$10)*AH11","v":4000},{"$f":"(1-U11)^(AJ$10-AI$10)*AI11","v":4000},{"$f":"B11","v":"Small Hydro"},null,null,null,null,null,{"$f":"SUMIF($AF$10:$AJ$10,$AQ$8,$AF11:$AJ11)","v":4000},{"$f":"SUMIF($V$10:$Z$10,$AQ$8,$V11:$Z11)","v":4000},{"$f":"SUMIF($AA$10:$AE$10,$AQ$8,$AA11:$AE11)","v":4000},null,{"$f":"B11","v":"Small Hydro"},{"$f":"OFFSET($AA11,0,AV$8)","v":4000},{"$f":"OFFSET($AA11,0,AW$8)","v":3900.9950124875004},{"$f":"OFFSET($V11,0,AX$8)","v":3803.9601995999997},{"$f":"OFFSET($AA11,0,AY$8)","v":3804.4405218630882},{"$f":"OFFSET($V11,0,AZ$8)","v":3617.5283000352174},{"$f":"OFFSET($AA11,0,BA$8)","v":3618.4419210984715},{"$f":"OFFSET($V11,0,BB$8)","v":3271.6277503889223},{"$f":"OFFSET($AA11,0,BC$8)","v":3273.2804840906988},{"$f":"OFFSET($V11,0,BD$8)","v":2675.8870342787204},null,null,null,null,"Utitlity",{"$f":"C15","v":2000},1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466]
[null,"Biomass",{"$f":"OFFSET(V12,0,$C$4*5)","v":2500},2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206,{"$f":"I38","v":4495.9459459459458},{"$f":"J38","v":3240},{"$f":"K38","v":2963},2500,{"$f":"K12","v":2500},{"$f":"L12","v":2500},0.02,0.02,0.01,0.01,0,0,0,0,{"$f":"K12","v":2500},2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206,{"$f":"L12","v":2500},2377.4751247499998,2260.9551875220109,2150.4173833813238,1945.2901019714661,{"$f":"M12","v":2500},2500,2500,2500,2500,{"$f":"B12","v":"Biomass"},null,null,null,null,null,{"$f":"SUMIF($AF$10:$AJ$10,$AQ$8,$AF12:$AJ12)","v":2500},{"$f":"SUMIF($V$10:$Z$10,$AQ$8,$V12:$Z12)","v":2500},{"$f":"SUMIF($AA$10:$AE$10,$AQ$8,$AA12:$AE12)","v":2500},null,{"$f":"B12","v":"Biomass"},{"$f":"OFFSET($AA12,0,AV$8)","v":2500},2377.4751247499998,{"$f":"OFFSET($V12,0,AX$8)","v":2259.8019919999997},2260.9551875220109,2042.6820172188666,2150.4173833813238,1847.3650013155686,1945.2901019714661,1510.9726508503206,null,null,null,null,"Rooftop",2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042]
[null,"Geothermal",4000,3615.6831871999993,3268.2912275501862,2955.7840021049096,2417.556241360513,null,null,{"$f":"K39","v":3901},4000,{"$f":"(K13+M13)/2","v":4000},4000,0.02,0.02,0.01,0.01,0,0,0,0,4000,3615.6831871999993,3268.2912275501862,2955.7840021049096,2417.556241360513,4000,3803.9601995999997,3617.5283000352174,3440.667813410118,3112.4641631543459,4000,4000,4000,4000,4000,"Geothermal",null,null,null,null,null,4000,4000,4000,null,"Geothermal",4000,3803.9601995999997,3615.6831871999993,3617.5283000352174,3268.2912275501862,3440.667813410118,2955.7840021049096,3112.4641631543459,2417.556241360513,null,null,null,null,"Rooftop with 1 hr storage",{"$f":"M53","v":6275},{"$f":"N53","v":5116.4636774399996},{"$f":"O53","v":4393.6814510758768},{"$f":"P53","v":3589.9576358003151},{"$f":"Q53","v":2936.2512560012301}]
[null,"Wind On-shore",2000,1807.8415935999997,1667.7688818978158,1508.3002820458601,1364.424242539847,{"$f":"I40","v":1952.0270270270269},{"$f":"J40","v":1750},{"$f":"K40","v":2348},2000,2000,2000,0.02,1.6E-2,0.01,5.0000000000000001E-3,0,0,0,0,2000,1807.8415935999997,1667.7688818978158,1508.3002820458601,1364.424242539847,2000,1901.9800997999998,1827.108463823989,1737.7813694027504,1652.9252883520912,2000,2000,2000,2000,2000,"Wind On-shore",null,null,null,null,null,2000,2000,2000,null,"Wind On-shore",2000,1901.9800997999998,1807.8415935999997,1827.108463823989,1667.7688818978158,1737.7813694027504,1508.3002820458601,1652.9252883520912,1364.424242539847,null,null,null,null,"Rooftop with 2 hrs storage",{"$f":"C17","v":4257.5},{"$f":"D17","v":3471.449260032},{"$f":"E17","v":2981.0515980805653},{"$f":"F17","v":2435.7361967202937},{"$f":"G17","v":1992.2055334542213}]
[null,{"$f":"B42","v":"Solar PV (utility)"},2000,1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466,{"$f":"I42","v":2811.4864864864862},3660,6005,2000,{"$f":"K15","v":2000},2000,0.04,0.02,1.4999999999999999E-2,0.01,0,0,0,0,2000,1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466,2000,1807.8415935999997,1719.2393673089591,1594.5623350530859,1442.457799740188,2000,2000,2000,2000,2000,"Solar PV (utility)",null,null,null,null,null,2000,2000,2000,null,"Solar PV (utility)",2000,1807.8415935999997,1630.7453951999998,1719.2393673089591,1474.0646770071144,1594.5623350530859,1267.2982766819073,1442.457799740188,1036.5320525031466]
[null,"Solar PV (roof top - urban)",2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,2811.4864864864862,3660,6005,{"$f":"K15*1.05","v":2100},2100,2100,{"$f":"N15","v":0.04},{"$f":"O15","v":0.02},1.4999999999999999E-2,0.01,0,0,0,0,2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,2100,1898.2336732799997,1805.2013356744071,1674.2904518057403,1514.5806897271975,2100,2100,2100,2100,2100,"Solar PV (roof top - urban)",null,null,null,null,null,2100,2100,2100,null,"Solar PV (roof top - urban)",2100,1898.2336732799997,1712.2826649599999,1805.2013356744071,1547.7679108574703,1674.2904518057403,1330.6631905160029,1514.5806897271975,1088.3586551283042]
[null,"PV with 1hr Battery (roof top - urban)",4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213,null,null,null,{"$f":"K16*(1+0.225/3)+2000*1","v":4257.5},4257.5,4257.5,{"$f":"N16","v":0.04},0.03,0.02,0.01,0,0,0,0,4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213,4257.5,3848.442792375999,3568.3396655010729,3227.1424310220827,2919.3068644414839,4257.5,4257.5,4257.5,4257.5,4257.5,"PV with 1hr Battery (roof top - urban)",null,null,null,null,null,4257.5,4257.5,4257.5,null,"PV with 1hr Battery (roof top - urban)",4257.5,3848.442792375999,3471.449260032,3568.3396655010729,2981.0515980805653,3227.1424310220827,2435.7361967202937,2919.3068644414839,1992.2055334542213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lev.Cost","Lev.Cost","Load Factor","Life","Inv.Cost"]
[null,"PV with 2hr Battery (roof top - urban)",{"$f":"OFFSET(V18,0,$C$4*5)","v":6275},{"$f":"OFFSET(W18,0,$C$4*5)","v":5116.4636774399996},{"$f":"OFFSET(X18,0,$C$4*5)","v":4393.6814510758768},{"$f":"OFFSET(Y18,0,$C$4*5)","v":3589.9576358003151},{"$f":"OFFSET(Z18,0,$C$4*5)","v":2936.2512560012301},null,null,null,{"$f":"K16*(1+0.25/3)+2000*2","v":6275},{"$f":"K18","v":6275},{"$f":"L18","v":6275},{"$f":"N17","v":0.04},0.03,0.02,0.01,0,0,0,0,{"$f":"K18","v":6275},{"$f":"(1-N18)^(W$10-V$10)*V18","v":5116.4636774399996},{"$f":"(1-O18)^(X$10-W$10)*W18","v":4393.6814510758768},{"$f":"(1-P18)^(Y$10-X$10)*X18","v":3589.9576358003151},{"$f":"(1-Q18)^(Z$10-Y$10)*Y18","v":2936.2512560012301},{"$f":"L18","v":6275},{"$f":"(1-(R18+N18)/2)^(AB$10-AA$10)*AA18","v":5672.1029999199991},{"$f":"(1-(S18+O18)/2)^(AC$10-AB$10)*AB18","v":5259.2675046433906},{"$f":"(1-(T18+P18)/2)^(AD$10-AC$10)*AC18","v":4756.3872588757658},{"$f":"(1-(U18+Q18)/2)^(AE$10-AD$10)*AD18","v":4302.677762623679},{"$f":"M18","v":6275},{"$f":"(1-R18)^(AG$10-AF$10)*AF18","v":6275},{"$f":"(1-S18)^(AH$10-AG$10)*AG18","v":6275},{"$f":"(1-T18)^(AI$10-AH$10)*AH18","v":6275},{"$f":"(1-U18)^(AJ$10-AI$10)*AI18","v":6275},{"$f":"B18","v":"PV with 2hr Battery (roof top - urban)"},null,null,null,null,null,6275,6275,6275,null,{"$f":"B18","v":"PV with 2hr Battery (roof top - urban)"},6275,5672.1029999199991,5116.4636774399996,5259.2675046433906,4393.6814510758768,4756.3872588757658,3589.9576358003151,4302.677762623679,2936.2512560012301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lev.Cost","Lev.Cost","Load Factor","Life","Inv.Cost"]
[null,"Solar thermal no storage",3000,2576.2020770999998,2328.6826342500462,1902.7032563169712,1556.2341935304926,null,null,null,3000,{"$f":"(K19+M19)/2","v":3000},3000,0.03,0.02,0.02,0.01,0,0,0,0,3000,2576.2020770999998,2328.6826342500462,1902.7032563169712,1556.2341935304926,3000,2781.6495070968749,2645.321003558367,2392.3808982624887,2164.1728333770516,3000,3000,3000,3000,3000,"Solar thermal no storage",null,null,null,null,null,3000,3000,3000,null,"Solar thermal no storage",3000,2781.6495070968749,2576.2020770999998,2645.321003558367,2328.6826342500462,2392.3808982624887,1902.7032563169712,2164.1728333770516,1556.2341935304926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV31*7.4","v":66.600000000000009},70.3,{"$f":"BX31*7.4","v":81.400000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c/kWh","$/kWyr","%","years","$/kW"]
[null,"Solar thermal with Storage",7000,6011.1381798999992,5296.3879624980009,4327.5345788836557,3198.6384738223173,{"$f":"I47","v":4895.27027027027},10140,4347,7000,{"$f":"K20","v":7000},{"$f":"L20","v":7000},0.03,2.5000000000000001E-2,0.02,1.4999999999999999E-2,0,0,0,0,7000,6011.1381798999992,5296.3879624980009,4327.5345788836557,3198.6384738223173,7000,6490.5155165593751,6094.8737497063657,5512.0945686761352,4741.6224303266836,7000,7000,7000,7000,7000,"Solar thermal with Storage",null,null,null,null,null,7000,7000,7000,null,"Solar thermal with Storage",7000,6490.5155165593751,6011.1381798999992,6094.8737497063657,5296.3879624980009,5512.0945686761352,4327.5345788836557,4741.6224303266836,3198.6384738223173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TnD Costs (US c/kWh)",null,"Losses","Share","avg cost/losses","transmission",0.5,{"$f":"DC20/100*8760","v":43.800000000000004},0.76,60,{"$f":"ROUND(DE20*8760*DC20/100/(-PMT(disc_rate,DF20,1)/(1+disc_rate)),1)","v":365}]
[null,"Solar thermal with gas co-firing",1388.31,1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019,null,null,null,{"$f":"(0.9*K32+0.1*K19)*1.1","v":1388.31},{"$f":"(K21+M21)/2","v":1388.31},{"$f":"K21","v":1388.31},0.01,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,1388.31,1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019,1388.31,1353.9475964466303,1337.1076619258245,1304.0535357663543,1304.0535357663543,1388.31,1388.31,1388.31,1388.31,1388.31,"Solar thermal with gas co-firing",null,null,null,null,null,1388.31,1388.31,1388.31,null,"Solar thermal with gas co-firing",1388.31,1353.9475964466303,1320.2689961766689,1337.1076619258245,1287.590692306766,1304.0535357663543,1224.6405513464019,1304.0535357663543,1224.6405513464019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industry",1.5,7.0000000000000007E-2,0.3,{"$f":"SUMPRODUCT(CZ21:CZ23,CX21:CX23)","v":4.45},{"$f":"CW21","v":"Industry"},{"$f":"CX21-$DC$20","v":1},{"$f":"DC21/100*8760","v":87.600000000000009},0.875,60,{"$f":"ROUND(DE21*8760*DC21/100/(-PMT(disc_rate,DF21,1)/(1+disc_rate)),1)","v":840.4}]
[null,null,"Discount Rate for LCOE",null,null,null,null,"exch.rate",null,2013,{"$f":"(C17+D17)/2","v":3864.474630016},null,null,null,null,null,null,null,null,null,null,3864.474630016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban",5,0.25,{"$f":"1-CZ21-CZ23","v":0.6},{"$f":"SUMPRODUCT(CZ21:CZ23,CY21:CY23)","v":0.20099999999999998},{"$f":"CW22","v":"Urban"},{"$f":"CX22-$DC$20","v":4.5},{"$f":"DC22/100*8760","v":394.2},0.56299999999999994,{"$f":"DF21","v":60},{"$f":"ROUND(DE22*8760*DC22/100/(-PMT(disc_rate,DF22,1)/(1+disc_rate)),1)","v":2433.3000000000002},{"$f":"DG22*1.25","v":3041.625}]
[null,null,0.1,null,null,null,null,7.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenditure Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,null,2015,2020,2030,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,"For LCOE Chart",null,null,null,null,null,null,null,null,null,"Rural",10,0.3,0.1,null,{"$f":"CW23","v":"Rural"},{"$f":"CX23-$DC$20","v":9.5},{"$f":"DC23/100*8760","v":832.2},0.46400000000000002,{"$f":"DF22","v":60},{"$f":"ROUND(DE23*8760*DC23/100/(-PMT(disc_rate,DF23,1)/(1+disc_rate)),1)","v":4233.6000000000004}]
[null,"Plant description","LCOE 2010","LCOE 2015","LCOE 2020","LCOE 2030","LCOE 2050","Overnight Costs 2010",null,null,null,null,null,"Overnight 2015","Overnight 2020","Overnight 2030","Overnight 2050","Discount Rate for IDC",null,null,null,null,null,null,null,null,null,"SA IRP",null,null,null,null,null,null,null,null,"IDC",null,null,null,null,null,null,null,null,null,null,"Life","Load Factor",null,null,null,null,"O&M",null,null,null,null,null,null,null,null,null,"Efficiency",null,null,null,"Fuel Price 2010",null,null,null,null,null,"Fuel Price 2015","Fuel Price 2020","Fuel Price 2030","Fuel Price 2050","Default Annual Investment Limit",null,null,"Default Start year","Forced Outage Rate",null,null,"Firm Capacity","Minimum Utilisation","MESSAGE Name",null,null,null,{"$f":"CX24","v":2010},null,null,null,null,null,null,null,null,null,null,2010,null,null,null,null,null,null,null,null,null,null,"Levelized Fuel Cost"]
[null,"Source",null,null,null,null,null,"SA-IRP","SA-IRP","ECOWAS","IEA","IRENA","This Study","This Study","This Study","This Study","This Study","This Study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA-IRP",null,null,null,null,null,"ECOWAS","IEA","IEA","This study","This study","This Study (IEA)","SA-IRP","ECOWAS","IEA","IRENA","This Study","SA-IRP","SA-IRP","SA-IRP","ECOWAS","ECOWAS","ECOWAS","IEA","IRENA","IRENA","This Study","SAI-IRP","ECOWAS","IEA","This Study","SAI-IRP","ECOWAS","IEA","Default","LNG","Ass. Gas","Default","Default","Default","Default",2010,2020,2030,null,"SA IRP","ECOWAS","This study",null,null,null,null,null,null,null,null,null,null,"CO2","CO2","CO2","$/MWh",null,null,"Losses",0.11,"CO2 tax"]
[null,null,"$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","R/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","%",-8,-7,-6,-5,-4,-3,-2,-1,0,-8,-7,-6,-5,-4,-3,-2,-1,0,"%",-4,-3,-2,-1,0,"%","years","%","years","%","yrs","%","%","%","%","%","FOM:$/kW","VOM:$/MWh","$/MWh","FOM:$/kW","VOM:$/MWh","$/MWh","$/MWh","$/kW","$/MWh","$/MWh","%","%","%","%","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","MW/yr","MW/yr","MW/yr",null,null,null,null,"%",null,null,"kg CO2/GJ in","CO2/GJ out",null,{"$f":"AQ10","v":"pessimistic"},{"$f":"AR10","v":"Optimistic"},{"$f":"AS10","v":"reference"},"TnD?",25,50,100,null,"Ref (Pessimistic)","Optimistic","Opt TnD Ind","Opt TnD Urban","Opt TnD Rural","Opt TnD Urban 25CO2",{"$f":"CU26","v":"Ref (Pessimistic)"},"Optimistic","Opt TnD Ind","Opt TnD Urban","Opt TnD Rural","Opt TnD Urban 25CO2",{"$f":"CZ26","v":"Opt TnD Urban 25CO2"},"Life",2010,2015,2020,2030,2010,{"$f":"DM26+1","v":2011},{"$f":"DN26+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"EC26+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"EO26+1","v":2039},2040,2041,2042,2043,{"$f":"ET26+1","v":2044},2045,{"$f":"EV26+1","v":2046},2047,{"$f":"EX26+1","v":2048},2049,{"$f":"EZ26+1","v":2050},{"$f":"FA26+1","v":2051},{"$f":"FB26+1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,{"$f":"GB26+1","v":2078},{"$f":"GC26+1","v":2079},{"$f":"GD26+1","v":2080}]
[{"$f":"CI27","v":"EPODSNU"},"Diesel",{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+$DI27*3.6/$BO27","v":291.36041800469928},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+DJ27*3.6/$BO27","v":309.9579486937314},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+DK27*3.6/$BO27","v":324.68019562285139},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+DL27*3.6/$BO27","v":339.30646731701017},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+BY27*3.6/$BO27","v":339.30646731701034},null,null,1070,461,null,{"$f":"J27","v":1070},{"$f":"(M27+O27)/2","v":1070},{"$f":"M27","v":1070},{"$f":"O27","v":1070},{"$f":"P27","v":1070},0.1,{"$f":"(1+$R27)^(-S$26)","v":2.1435888100000011},{"$f":"(1+$R27)^(-T$26)","v":1.9487171000000012},1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,{"$f":"SUMPRODUCT($W27:$AA27,AL27:AP27)","v":1.05},2,{"$f":"-FV(R27,AR27,1/AR27)*(1+R27)","v":1.1550000000000011},1,{"$f":"-FV(R27,AT27,1/AT27)*(1+R27)","v":1.100000000000001},25,null,0.8,0.85,null,{"$f":"AX27","v":0.8},null,null,null,0,10,{"$f":"BE27/(8.76*BA27)+BF27","v":10},24,null,null,{"$f":"AVERAGE(BD27,BG27,BH27,BJ27)","v":17},null,0.35,0.35,{"$f":"BN27","v":0.35},27,22,null,22,null,null,{"$f":"(BW27+BS27)/2","v":24.2},{"$f":"120/100*BQ27","v":26.4},{"$f":"135/100*BQ27","v":29.700000000000003},{"$f":"BX27","v":29.700000000000003},500,null,null,2014,null,0.1,{"$f":"CE27","v":0.1},1,0.05,"EPODSNU",{"$f":"MSG_Fueldata!M35","v":74.069999999999993},{"$f":"CJ27/BO27","v":211.62857142857143},{"$f":"B27","v":"Diesel"},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+SUMIF($DI$26:$DL$26,$CM$24,$DI27:$DL27)*3.6/$BO27","v":291.36041800469928},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+SUMIF($DI$26:$DL$26,$CM$24,$DI27:$DL27)*3.6/$BO27","v":291.36041800469928},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+SUMIF($DI$26:$DL$26,$CM$24,$DI27:$DL27)*3.6/$BO27","v":291.36041800469928},1,{"$f":"$CK27*3.6/1000*CQ$26","v":19.046571428571429},{"$f":"$CK27*3.6/1000*CR$26","v":38.093142857142858},76.186285714285717,{"$f":"CL27","v":"Diesel"},{"$f":"CM27","v":291.36041800469928},{"$f":"CN27","v":291.36041800469928},{"$f":"1/(1-$CP27*$CY$21)*CV27+$CX$21*10*$CP27","v":328.29077204806379},{"$f":"1/(1-$CP27*$CY$22)*CV27+$CX$22*10*$CP27","v":438.48055733959905},{"$f":"1/(1-$CP27*$CY$23)*CV27+$CX$23*10*$CP27","v":516.22916857814187},{"$f":"$CX27+CQ27","v":457.52712876817048},{"$f":"RANK(CU27,CU$27:CU$48,1)","v":18},18,16,18,19,19,{"$f":"RANK(CZ27,CZ$27:CZ$48,1)","v":19},{"$f":"AV27","v":25},{"$f":"-PMT($R27,$DH27,NPV($R27,OFFSET($DM27,0,DI$26-2010,1,$DH27)))","v":25.03857853908087},26.846671800514549,28.278001363067883,29.699999999999985,{"$f":"BS27","v":22},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DM27","v":22.423387282812044},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DN27","v":22.854922601589859},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DO27","v":23.294762764279255},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DP27","v":23.743067596575592},{"$f":"BV27","v":24.2},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DR27","v":24.624820767649219},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DS27","v":25.057099084249931},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DT27","v":25.496965863920742},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DU27","v":25.944554318922261},{"$f":"BW27","v":26.4},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DW27","v":26.712785640230155},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DX27","v":27.029277146245697},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DY27","v":27.349518424925499},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DZ27","v":27.673553903354545},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EA27","v":28.001428534987291},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EB27","v":28.333187805884069},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EC27","v":28.668877741021369},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*ED27","v":29.008544910676878},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EE27","v":29.352236436890184},{"$f":"BX27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EG27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EH27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EI27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EJ27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EK27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EL27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EM27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EN27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EO27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EP27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EQ27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*ER27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*ES27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*ET27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EU27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EV27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EW27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EX27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EY27","v":29.700000000000003},{"$f":"BY27","v":29.700000000000003},{"$f":"FA27","v":29.700000000000003},{"$f":"FB27","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,{"$f":"FR27","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,{"$f":"GB27","v":29.700000000000003},29.700000000000003,29.700000000000003]
[{"$f":"CI28","v":"EPODSNUind"},"Diesel 100 kW system (industry)",319.75245465604928,339.58087620328138,355.27752556572551,370.87184750369994,{"$f":"-PMT($C$23,$AV28,$M28*$AU28/(1+$C$23))/(8.76*$BA28)+$BK28+BY28*3.6/$BO28","v":370.87184750370011},null,null,1070,461,null,{"$f":"595*1.107","v":658.66499999999996},{"$f":"(M28+O28)/2","v":658.66499999999996},658.66499999999996,658.66499999999996,{"$f":"P28","v":658.66499999999996},0.1,2.1435888100000011,{"$f":"(1+$R28)^(-T$26)","v":1.9487171000000012},1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,1.05,2,{"$f":"-FV(R28,AR28,1/AR28)*(1+R28)","v":1.1550000000000011},0,1,20,null,0.8,0.85,null,{"$f":"AX28","v":0.8},null,null,null,0,10,{"$f":"BE28/(8.76*BA28)+BF28","v":10},24,null,null,{"$f":"(3+2)*10*1.107","v":55.35},null,0.35,0.35,{"$f":"BN28","v":0.35},27,22,null,22,null,null,24.2,{"$f":"IF(EscalatedFuelFlag,120/100*BQ28,$BQ$27)","v":26.4},{"$f":"IF(EscalatedFuelFlag,135/100*BQ28,$BQ$27)","v":29.700000000000003},29.700000000000003,2000,null,null,2010,null,0.1,{"$f":"CE28","v":0.1},0,{"$f":"CH27","v":0.05},"EPODSNUind",{"$f":"CJ27","v":74.069999999999993},{"$f":"CJ28/BO28","v":211.62857142857143},{"$f":"B28","v":"Diesel 100 kW system (industry)"},{"$f":"-PMT($C$23,$AV28,$M28*$AU28/(1+$C$23))/(8.76*$BA28)+$BK28+SUMIF($DI$26:$DL$26,$CX$24,$DI28:$DL28)*3.6/$BO28","v":319.75245465604928},319.75245465604928,319.75245465604928,0,19.046571428571429,38.093142857142858,76.186285714285717,{"$f":"CL28","v":"Diesel 100 kW system (industry)"},{"$f":"CM28","v":319.75245465604928},{"$f":"CN28","v":319.75245465604928},{"$f":"1/(1-$CP28*$CY$21)*CV28+$CX$21*10*$CP28","v":319.75245465604928},null,null,null,{"$f":"RANK(CU28,CU$27:CU$48,1)","v":19},{"$f":"RANK(CV28,CV$27:CV$48,1)","v":19},{"$f":"RANK(CW28,CW$27:CW$48,1)","v":15},null,null,null,null,{"$f":"AV28","v":20},24.730059028700612,26.657822234681511,28.183885367141357,29.699999999999985,{"$f":"BS28","v":22},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DM28","v":22.423387282812044},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DN28","v":22.854922601589859},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DO28","v":23.294762764279255},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DP28","v":23.743067596575592},{"$f":"BV28","v":24.2},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DR28","v":24.624820767649219},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DS28","v":25.057099084249931},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DT28","v":25.496965863920742},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DU28","v":25.944554318922261},{"$f":"BW28","v":26.4},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DW28","v":26.712785640230155},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DX28","v":27.029277146245697},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DY28","v":27.349518424925499},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DZ28","v":27.673553903354545},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EA28","v":28.001428534987291},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EB28","v":28.333187805884069},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EC28","v":28.668877741021369},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*ED28","v":29.008544910676878},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EE28","v":29.352236436890184},{"$f":"BX28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EG28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EH28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EI28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EJ28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EK28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EL28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EM28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EN28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EO28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EP28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EQ28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*ER28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*ES28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*ET28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EU28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EV28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EW28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EX28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EY28","v":29.700000000000003},{"$f":"BY28","v":29.700000000000003},{"$f":"FA28","v":29.700000000000003},{"$f":"FB28","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003]
["EPODSNUdist","Diesel/Gasoline 1kW system (residential/commercial)",603.6969274916737,651.41193395468952,693.14651682826252,740.41097207843404,{"$f":"-PMT($C$23,$AV29,$M29*$AU29/(1+$C$23))/(8.76*$BA29)+$BK29+BY29*3.6/$BO29","v":740.41097207843438},null,null,1070,461,null,{"$f":"625*1.107","v":691.875},{"$f":"(M29+O29)/2","v":691.875},691.875,691.875,{"$f":"P29","v":691.875},0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,1.05,2,{"$f":"-FV(R29,AR29,1/AR29)*(1+R29)","v":1.1550000000000011},0,1,10,null,0.8,0.85,null,0.3,null,null,null,0,10,{"$f":"BE29/(8.76*BA29)+BF29","v":10},24,null,null,{"$f":"3*10*1.107","v":33.21},null,0.35,0.35,0.16,27,22,null,22,null,null,24.2,{"$f":"IF(EscalatedFuelFlag,120/100*BQ29,$BQ$27)","v":26.4},{"$f":"IF(EscalatedFuelFlag,135/100*BQ29,$BQ$27)","v":29.700000000000003},29.700000000000003,2000,null,null,2010,null,0.1,{"$f":"CE29","v":0.1},0,{"$f":"2/24","v":8.3333333333333329E-2},"EPODSNUdist",{"$f":"CJ28","v":74.069999999999993},{"$f":"CJ29/BO29","v":462.93749999999994},{"$f":"B29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},603.6969274916737,603.6969274916737,603.6969274916737,0,41.664375,83.328749999999999,166.6575,{"$f":"CL29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},603.6969274916737,603.6969274916737,null,{"$f":"1/(1-$CP29*$CY$22)*CV29+$CX$22*10*$CP29","v":603.6969274916737},{"$f":"1/(1-$CP29*$CY$23)*CV29+$CX$23*10*$CP29","v":603.6969274916737},{"$f":"$CX29+CQ29","v":645.36130249167365},{"$f":"RANK(CU29,CU$27:CU$48,1)","v":21},{"$f":"RANK(CV29,CV$27:CV$48,1)","v":21},null,{"$f":"RANK(CX29,CX$27:CX$48,1)","v":19},20,20,{"$f":"RANK(CZ29,CZ$27:CZ$48,1)","v":20},{"$f":"AV29","v":10},23.623820240588419,25.744487194500234,27.599357544436813,29.699999999999989,{"$f":"BS29","v":22},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DM29","v":22.423387282812044},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DN29","v":22.854922601589859},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DO29","v":23.294762764279255},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DP29","v":23.743067596575592},{"$f":"BV29","v":24.2},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DR29","v":24.624820767649219},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DS29","v":25.057099084249931},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DT29","v":25.496965863920742},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DU29","v":25.944554318922261},{"$f":"BW29","v":26.4},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DW29","v":26.712785640230155},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DX29","v":27.029277146245697},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DY29","v":27.349518424925499},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DZ29","v":27.673553903354545},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EA29","v":28.001428534987291},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EB29","v":28.333187805884069},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EC29","v":28.668877741021369},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*ED29","v":29.008544910676878},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EE29","v":29.352236436890184},{"$f":"BX29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EG29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EH29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EI29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EJ29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EK29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EL29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EM29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EN29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EO29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EP29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EQ29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*ER29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*ES29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*ET29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EU29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EV29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EW29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EX29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EY29","v":29.700000000000003},{"$f":"BY29","v":29.700000000000003},{"$f":"FA29","v":29.700000000000003},{"$f":"FB29","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003]
["EPOHFNU","HFO",188.29546214566062,199.20037786786594,207.83296811266814,216.40928196969753,216.40928196969759,null,null,1350,1817,null,{"$f":"J30","v":1350},{"$f":"(M30+O30)/2","v":1350},1350,1350,{"$f":"P30","v":1350},0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,1.05,1,{"$f":"-FV(R30,AR30,1/AR30)*(1+R30)","v":1.100000000000001},2,{"$f":"-FV(R30,AT30,1/AT30)*(1+R30)","v":1.1550000000000011},25,null,0.8,0.85,null,{"$f":"AX30","v":0.8},null,null,null,0,10,{"$f":"BE30/(8.76*BA30)+BF30","v":10},20,null,null,{"$f":"AVERAGE(BD30,BG30,BH30,BJ30)","v":15},null,0.38,0.35,{"$f":"BN30","v":0.35},null,12.9,null,{"$f":"BQ30","v":12.9},null,null,14.190000000000001,{"$f":"120/100*BS30","v":15.48},{"$f":"135/100*BS30","v":17.415000000000003},17.415000000000003,500,null,null,2014,null,0.1,{"$f":"CE30","v":0.1},1,0.05,"EPOHFNU",{"$f":"MSG_Fueldata!K35","v":80.67},{"$f":"CJ30/BO30","v":230.48571428571429},{"$f":"B30","v":"HFO"},{"$f":"-PMT($C$23,$AV30,$M30*$AU30/(1+$C$23))/(8.76*$BA30)+$BK30+SUMIF($DI$26:$DL$26,$CM$24,$DI30:$DL30)*3.6/$BO30","v":188.29546214566062},{"$f":"-PMT($C$23,$AV30,$M30*$AU30/(1+$C$23))/(8.76*$BA30)+$BK30+SUMIF($DI$26:$DL$26,$CM$24,$DI30:$DL30)*3.6/$BO30","v":188.29546214566062},188.29546214566062,1,20.743714285714287,41.487428571428573,82.974857142857147,"HFO",188.29546214566062,188.29546214566062,217.46823886630176,301.06061619421416,368.99351735094376,321.80433047992847,16,16,{"$f":"RANK(CW30,CW$27:CW$48,1)","v":14},16,18,17,17,{"$f":"AV30","v":25},14.681711961551963,15.741912101210813,16.58119170834436,17.414999999999996,{"$f":"BS30","v":12.9},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DM30","v":13.148258906739789},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DN30","v":13.401295525477691},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DO30","v":13.659201802691019},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DP30","v":13.922071454355688},{"$f":"BV30","v":14.190000000000001},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DR30","v":14.43909945012159},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DS30","v":14.692571735764734},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DT30","v":14.950493620208073},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DU30","v":15.212943214277146},{"$f":"BW30","v":15.48},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DW30","v":15.663406125407683},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DX30","v":15.84898523575316},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DY30","v":16.036763076433591},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DZ30","v":16.226765697876075},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EA30","v":16.419019459151642},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EB30","v":16.613551031632024},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EC30","v":16.810387402689805},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*ED30","v":17.009555879442352},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EE30","v":17.211084092540155},{"$f":"BX30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EG30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EH30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EI30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EJ30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EK30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EL30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EM30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EN30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EO30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EP30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EQ30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*ER30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*ES30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*ET30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EU30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EV30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EW30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EX30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EY30","v":17.415000000000003},{"$f":"BY30","v":17.415000000000003},{"$f":"FA30","v":17.415000000000003},17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003]
["EPGASNUOC","OCGT",140.99142116480493,147.33230145521935,153.50788340116503,161.29130648136777,161.29130648136783,3955,{"$f":"H31/$H$23","v":534.45945945945948},603,520,null,{"$f":"J31","v":603},603,603,603,603,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,0.9,0.1,{"$f":"SUMPRODUCT($S31:$AA31,AB31:AJ31)","v":1.0900000000000001},null,null,null,0.5,0.5,1.05,2,1.1550000000000011,2,1.1550000000000011,25,0.1,0.86,0.85,null,{"$f":"AY31","v":0.85},{"$f":"70/7.4","v":9.4594594594594597},0,{"$f":"BB31/(8.76*BA31)+BC31","v":1.2704082003034463},0,2.5,{"$f":"BE31/(8.76*BA31)+BF31","v":2.5},56,null,null,19.923469400101151,0.3,0.28000000000000003,0.38,{"$f":"BL31","v":0.3},null,8.5,null,{"$f":"BQ31","v":8.5},null,null,9,9.5,11,11,1000,null,null,2014,0.05,0.08,{"$f":"AVERAGE(CD31:CE31)","v":6.5000000000000002E-2},1,1.4999999999999999E-2,"EPGASNUOC",{"$f":"MSG_Fueldata!Y35","v":56.126331811263313},187.08777270421106,"OCGT",140.99142116480493,140.99142116480493,140.99142116480493,1,16.837899543378995,33.675799086757991,67.351598173515981,"OCGT",140.99142116480493,140.99142116480493,166.60367867183328,237.98856155307323,301.41631594972137,254.82646109645222,12,12,11,12,14,15,15,25,9.3083428902864238,9.8367495811542938,10.351381409983098,10.999999999999993,8.5,8.597726830318658,8.6965772527978018,8.7965641856845398,8.8977006957506077,9,9.0978490876531577,9.1967620024123775,9.2967503103345202,9.3978257032240133,9.5,9.6402992052103755,9.7826703964189257,9.9271441734139412,10.073751587891708,10.222524150130441,10.373493835762774,10.526693092648275,10.682154847847443,10.839912514698723,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
["EPGASNUCC","CCGT",89.981987668289833,93.797951546797464,97.514438304971577,102.19852946658773,102.19852946658779,5780,{"$f":"H32/$H$23","v":781.08108108108104},896,1069,null,{"$f":"K32","v":1069},1069,1069,1069,1069,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,0.4,0.5,0.1,{"$f":"SUMPRODUCT($S32:$AA32,AB32:AJ32)","v":1.1340000000000003},null,null,0.16,0.34,0.5,1.0676000000000001,2,1.1550000000000011,3,1.2136666666666682,30,0.5,0.86,0.85,null,{"$f":"AY32","v":0.85},{"$f":"148/7.4","v":20},0,{"$f":"BB32/(8.76*BA32)+BC32","v":2.6860059092130002},0,2,{"$f":"BE32/(8.76*BA32)+BF32","v":2},4,null,null,2.8953353030710001,0.48,0.41,0.56999999999999995,{"$f":"BL32","v":0.48},10.8,8.5,null,{"$f":"BQ32","v":8.5},10.8,{"$f":"BS32/2","v":4.25},9,9.5,11,11,1000,null,null,2014,0.05,0.08,6.5000000000000002E-2,1,0.25,"EPGASNUCC",{"$f":"CJ31","v":56.126331811263313},116.92985794013191,"CCGT",89.981987668289833,89.981987668289833,89.981987668289833,1,10.523687214611872,21.047374429223744,42.094748858447488,"CCGT",89.981987668289833,89.981987668289833,111.75482544977403,169.97598355771976,228.54569666898547,180.49967077233163,3,3,3,4,5,4,4,30,9.3711277602269387,9.8799229440279586,10.375454511784506,10.999999999999993,8.5,8.597726830318658,8.6965772527978018,8.7965641856845398,8.8977006957506077,9,9.0978490876531577,9.1967620024123775,9.2967503103345202,9.3978257032240133,9.5,9.6402992052103755,9.7826703964189257,9.9271441734139412,10.073751587891708,10.222524150130441,10.373493835762774,10.526693092648275,10.682154847847443,10.839912514698723,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
["EPCOCNUCCS","Supercritical coal w CCS",133.26278068293692,138.70549872950767,143.38897710427023,148.7103413961307,148.71034139613073,null,null,null,null,null,{"$f":"M34*1.5","v":3605.0675675675675},3605.0675675675675,3605.0675675675675,3605.0675675675675,3605.0675675675675,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,0.1,0.25,0.45,0.2,1.1306,null,0.16,0.32,0.32,0.2,1.1521600000000001,4,1.2762750000000012,5,1.3431220000000013,35,0.85,0.86,0.85,null,{"$f":"AY33","v":0.85},{"$f":"BB34*1.1","v":67.635135135135144},{"$f":"BC34*1.15","v":6.8999999999999986},15.98341863216964,0,3.1,3.1,6,null,null,{"$f":"BD33+20","v":35.983418632169638},0.37,0.33,0.41,{"$f":"BO34-9%","v":0.28000000000000003},2,4.5999999999999996,null,2,4.5999999999999996,null,2.5,3,4,4,1000,null,null,2030,0.04,0.08,{"$f":"1-AY33","v":0.15000000000000002},1,null,"EPCOCNUCCS",{"$f":"MSG_Fueldata!AF35","v":96.397767630644353},{"$f":"CJ33/BO33*0.15","v":51.641661230702326},"Supercritical coal w CCS",133.26278068293692,133.26278068293692,133.26278068293692,1,4.6477495107632087,9.2954990215264175,18.590998043052835,"Supercritical coal w CCS",133.26278068293692,133.26278068293692,158.29331256229779,227.68370757724921,290.37540097562419,232.33145708801243,11,11,10,11,13,12,12,35,2.7985230556404819,3.2218455703737607,3.5861161106330708,3.9999999999999964,2,2.0912791051825463,2.1867241478865558,2.2865252596366314,2.390881249475092,2.5,2.5928432233416205,2.6891343923314257,2.7890015543245696,2.8925775120078825,3,3.0875580268942819,3.177671523146437,3.2704150727080536,3.3658654363385994,3.4641016151377557,3.5652049159320081,3.6692590185696083,3.7763500451796097,3.886566631452296,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["EPCOANUSC","Supercritical coal",80.318220071060793,84.437033727925126,87.981287633150856,92.008266016180386,92.008266016180428,17785,{"$f":"H34/$H$23","v":2403.3783783783783},2160,2133,null,{"$f":"I34","v":2403.3783783783783},{"$f":"(M34+O34)/2","v":2403.3783783783783},{"$f":"M34","v":2403.3783783783783},{"$f":"O34","v":2403.3783783783783},{"$f":"P34","v":2403.3783783783783},0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,0.1,0.25,0.45,0.2,{"$f":"SUMPRODUCT($S34:$AA34,AB34:AJ34)","v":1.1306},null,0.16,0.32,0.32,0.2,1.1521600000000001,4,1.2762750000000012,4,1.2762750000000012,35,0.85,0.86,0.85,null,{"$f":"AY34","v":0.85},{"$f":"455/7.4","v":61.486486486486484},{"$f":"44.4/7.4","v":5.9999999999999991},{"$f":"BB34/(8.76*BA34)+BC34","v":14.2576533019724},0,3.1,{"$f":"BE34/(8.76*BA34)+BF34","v":3.1},6,null,null,{"$f":"BD34","v":14.2576533019724},0.37,0.33,0.41,{"$f":"BL34","v":0.37},2,4.5999999999999996,null,2,4.5999999999999996,null,2.5,3,4,4,1000,null,null,2016,0.04,0.08,{"$f":"1-AY34","v":0.15000000000000002},1,null,"EPCOANUSC",{"$f":"CJ33","v":96.397767630644353},260.53450710984959,{"$f":"B34","v":"Supercritical coal"},80.318220071060793,80.318220071060793,80.318220071060793,1,23.448105639886464,46.896211279772928,93.792422559545855,"Supercritical coal",80.318220071060793,80.318220071060793,101.36367749576431,157.09096009474771,214.74031438722972,180.53906573463416,2,2,2,3,4,5,5,35,2.7985230556404819,3.2218455703737607,3.5861161106330708,3.9999999999999964,2,2.0912791051825463,2.1867241478865558,2.2865252596366314,2.390881249475092,2.5,2.5928432233416205,2.6891343923314257,2.7890015543245696,2.8925775120078825,3,3.0875580268942819,3.177671523146437,3.2704150727080536,3.3658654363385994,3.4641016151377557,3.5652049159320081,3.6692590185696083,3.7763500451796097,3.886566631452296,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["EPNUCNUPW","PWR nuclear",110.77251593606466,110.77251593606466,110.77251593606466,110.77251593606466,110.77251593606466,{"$f":"26575*1.4","v":37205},{"$f":"H35/$H$23","v":5027.7027027027025},null,4102,null,{"$f":"I35","v":5027.7027027027025},5027.7027027027025,5027.7027027027025,5027.7027027027025,5027.7027027027025,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,0.15,0.15,0.25,0.25,0.1,0.1,1.3064415000000005,null,null,null,null,null,{"$f":"AK35*M35","v":6568.3994604729751},8,1.5724346137500016,8,1.5724346137500016,60,0.9,null,0.85,null,{"$f":"AY35","v":0.85},0,{"$f":"95.2/7.4","v":12.864864864864865},12.864864864864865,null,null,null,15,null,null,13.932432432432432,0.33,null,0.33,{"$f":"BL35","v":0.33},null,null,null,null,null,null,null,null,null,null,1600,null,null,2023,0.02,null,{"$f":"1-AY35","v":0.15000000000000002},1,null,"EPNUCNUPW",0,0,"PWR nuclear",110.77251593606466,110.77251593606466,110.77251593606466,1,0,0,0,"PWR nuclear",110.77251593606466,110.77251593606466,134.11023218931686,197.69668791475289,258.24645133723527,197.69668791475289,8,8,7,8,10,9,9,60]
["EPHYDNU","Hydro",62.224827738743173,62.224827738743173,62.224827738743173,62.224827738743173,62.224827738743173,null,2000,2218,2408,1000,{"$f":"I36","v":2000},2000,2000,2000,2000,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,0.05,0.05,0.05,0.05,0.1,0.25,0.25,0.2,1.2503444050000001,null,null,null,null,null,null,4,1.2762750000000012,5,1.3431220000000013,50,0.65,0.5,"60-70%",0.5,{"$f":"AZ36","v":0.5},{"$f":"69.8/7.4","v":9.4324324324324316},12.1,14.253523386400097,0,2,2,6,{"$f":"5%*15%*L36","v":7.5},{"$f":"BI36/(8.76*BA36)","v":1.7123287671232876},5.9914630383808465,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1000,null,null,2026,null,0.05,0.05,1,null,"EPHYDNU",0,0,"Hydro",62.224827738743173,62.224827738743173,62.224827738743173,1,0,0,0,"Hydro",62.224827738743173,62.224827738743173,81.908416923379761,132.96643698499088,188.8926110553474,132.96643698499088,1,1,1,1,3,2,2]
["EPHYDNUmic","Small Hydro",{"$f":"-PMT($C$23,$AV37,M37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":107.14448462581345},{"$f":"-PMT($C$23,$AV37,N37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":102.15920097587511},97.418245828854609,88.622009803629865,73.472349145095848,null,null,null,4254,"2500-5000",{"$f":"C11","v":4000},3803.9601995999997,3617.5283000352174,3271.6277503889223,2675.8870342787204,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1.1550000000000011,2,1.1550000000000011,30,null,null,0.59,0.5,{"$f":"AZ37","v":0.5},null,null,null,null,null,null,4,{"$f":"5%*15%*M37","v":30},{"$f":"BI37/(8.76*BA37)","v":6.8493150684931505},5.4246575342465757,null,null,null,1,null,null,null,null,null,null,null,null,null,null,100,250,500,2014,null,null,0.5,0,null,"EPHYDNUmic",0,0,"Small Hydro",{"$f":"-PMT($C$23,$AV37,AQ11*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+SUMIF($DI$26:$DL$26,$CM$24,$DI37:$DL37)*3.6/$BO37","v":107.14448462581345},107.14448462581345,107.14448462581345,0,0,0,0,"Small Hydro",107.14448462581345,107.14448462581345,null,null,107.14448462581345,null,7,7,null,null,{"$f":"RANK(CY37,CY$27:CY$48,1)","v":1}]
["EPBIONU","Biomass",104.47614658065109,97.726557999437034,91.625464511033854,86.137036396102502,76.684376957278232,33270,{"$f":"H38/$H$23","v":4495.9459459459458},3240,2963,2500,2500,2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,0.1,0.25,0.45,0.2,1.1306,null,0.2,0.1,0.25,0.45,{"$f":"SUMPRODUCT($W38:$AA38,AL38:AP38)","v":1.1122000000000001},4,1.2762750000000012,4,1.2762750000000012,30,0.85,0.86,null,0.5,{"$f":"AZ38","v":0.5},{"$f":"972/7.4","v":131.35135135135135},{"$f":"31.1/7.4","v":4.2027027027027026},34.19159570529434,129.6,0,29.589041095890412,12,{"$f":"5%*15%*L38","v":18.75},4.2808219178082192,20.015364679748245,0.25,0.38,null,{"$f":"BM38","v":0.38},null,3.6,null,1.5,3.6,null,{"$f":"(BW38+BS38)/2","v":1.5},{"$f":"BS38","v":1.5},{"$f":"BW38","v":1.5},{"$f":"BX38","v":1.5},500,null,null,2014,0.06,0.08,0.5,1,null,"EPBIONU",0,0,"Biomass",{"$f":"-PMT($C$23,$AV38,AQ12*$AU38/(1+$C$23))/(8.76*$BA38)+$BK38+SUMIF($DI$26:$DL$26,$CM$24,$DI38:$DL38)*3.6/$BO38","v":104.47614658065108},104.47614658065108,104.47614658065108,1,0,0,0,"Biomass",104.47614658065108,104.47614658065108,127.33994255983988,189.30152877420142,249.25163797235868,189.30152877420142,6,6,{"$f":"RANK(CW38,CW$27:CW$48,1)","v":6},{"$f":"RANK(CX38,CX$27:CX$48,1)","v":7},8,{"$f":"RANK(CZ38,CZ$27:CZ$48,1)","v":7},{"$f":"RANK(CZ38,CZ$27:CZ$48,1)","v":7},30,{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DI$26-2010,1,$DH38)))","v":1.4999999999999991},{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DJ$26-2010,1,$DH38)))","v":1.4999999999999991},{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DK$26-2010,1,$DH38)))","v":1.4999999999999991},{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DL$26-2010,1,$DH38)))","v":1.4999999999999991},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"FA38","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
["EPGEONU","Geothermal",73.684531699420802,67.087118589401229,61.123579674173598,55.758893047254048,46.51935221363599,null,null,null,3901,5000,4000,3615.6831871999993,3268.2912275501862,2955.7840021049096,2417.556241360513,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1.2762750000000012,4,1.2762750000000012,25,null,null,0.85,0.8,{"$f":"AY39","v":0.85},null,null,null,null,null,null,5,37.5,5.0362610797743761,5.0181305398871885,null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,null,null,2013,null,null,7.0000000000000007E-2,1,null,"EPGEONU",0,0,"Geothermal",73.684531699420802,73.684531699420802,73.684531699420802,1,0,0,0,"Geothermal",null,null,null,null,null,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1]
["EPWNDNU25","Bulk Wind (20% CF)",118.38531269115526,108.38346525192689,101.09267886848895,92.792336266008775,85.303586623154047,14445,{"$f":"H40/$H$23","v":1952.0270270270269},1750,2348,1750,{"$f":"M41+DG20","v":2365},{"$f":"N41*M40/M41","v":2137.7726844319996},{"$f":"O41*N40/N41","v":1972.1367028441671},1783.5650835192293,1613.4316668033687,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,0.05,0.15,0.75,1.0453775000000001,null,null,null,null,null,null,1,1.100000000000001,2,1.1550000000000011,25,0.28999999999999998,0.3,0.3,"25-35%",{"$f":"BA41","v":0.3},{"$f":"266/7.4","v":35.945945945945944},0,13.678061623267103,17,10,16.468797564687975,22,13.125,4.9942922374429228,14.2852878563495,null,null,null,1,null,null,null,null,null,null,null,null,null,null,300,1500,1500,2014,0.06,0.75,{"$f":"1-BA40","v":0.7},0.1,null,"EPWNDNU25",0,0,"Bulk Wind (20% CF)",{"$f":"-PMT($C$23,$AV40,AQ14*$AU40*M40/M41/(1+$C$23))/(8.76*$BA40)+$BK40+SUMIF($DI$26:$DL$26,$CM$24,$DI40:$DL40)*3.6/$BO40","v":118.38531269115531},{"$f":"-PMT($C$23,$AV40,AR14*$AU40*M40/M41/(1+$C$23))/(8.76*$BA40)+$BK40+SUMIF($DI$26:$DL$26,$CM$24,$DI40:$DL40)*3.6/$BO40","v":118.38531269115531},102.31913549677721,1,0,0,0,"Bulk Wind (20% CF)",118.38531269115531,118.38531269115531,142.2960351517799,207.84708358820706,269.12187527307901,207.84708358820706,9,9,8,9,11,10,10]
["EPWNDNU30","Bulk Wind (30% CF)",102.31913549677721,93.860913560854712,87.695343680568882,80.676026469169202,74.343045798678943,14445,{"$f":"H41/$H$23","v":1952.0270270270269},1750,2348,1750,{"$f":"C14","v":2000},{"$f":"D14","v":1807.8415935999997},{"$f":"E14","v":1667.7688818978158},1508.3002820458601,1364.424242539847,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,0.05,0.15,0.75,1.0453775000000001,null,null,null,null,null,null,1,1.100000000000001,2,1.1550000000000011,25,0.28999999999999998,0.3,0.3,"25-35%",0.3,{"$f":"266/7.4","v":35.945945945945944},0,13.678061623267103,17,10,16.468797564687975,22,13.125,4.9942922374429228,14.2852878563495,null,null,null,1,null,null,null,null,null,null,null,null,null,null,300,1500,1500,2014,0.06,0.7,{"$f":"1-BA41","v":0.7},0.15,null,"EPWNDNU30",0,0,"Bulk Wind (30% CF)",{"$f":"-PMT($C$23,$AV41,AQ14*$AU41/(1+$C$23))/(8.76*$BA41)+$BK41+SUMIF($DI$26:$DL$26,$CM$24,$DI41:$DL41)*3.6/$BO41","v":102.31913549677721},{"$f":"-PMT($C$23,$AV41,AR14*$AU41/(1+$C$23))/(8.76*$BA41)+$BK41+SUMIF($DI$26:$DL$26,$CM$24,$DI41:$DL41)*3.6/$BO41","v":102.31913549677721},102.31913549677721,1,0,0,0,"Bulk Wind (30% CF)",102.31913549677721,102.31913549677721,125.02057580298626,186.42551399570294,246.17019356682459,186.42551399570294,4,4,4,5,6,6,6]
["EPSOLNUPVut","Solar PV (utility)",120.7057551778545,102.13038168100333,94.248549410383177,83.847154105589482,72.238446322783886,20805,{"$f":"H42/$H$23","v":2811.4864864864862},3660,6005,3000,{"$f":"C15","v":2000},1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,0.1,0.9,1.01,null,null,null,null,null,null,1,1.100000000000001,1,1.100000000000001,25,0.2,0.25,0.13,"25-50%",0.25,{"$f":"502/7.4","v":67.837837837837839},0,30.97618166111317,20,0,9.1324200913242013,30,22.5,10.273972602739727,20.095643588794278,null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,5000,5000,2013,null,0.75,0.75,0.05,null,"EPSOLNUPVut",0,0,"Solar PV (utility)",120.7057551778545,120.7057551778545,120.7057551778545,1,0,0,0,"Solar PV (utility)",120.7057551778545,120.7057551778545,144.79113459984356,210.941006903806,272.43679311122071,210.941006903806,10,10,9,10,12,11,11]
["EPSOLNUPVrt","Solar PV (roof top - urban)",142.97437319548885,119.34364846966392,109.31674867388207,96.084578173852378,81.316520988648392,20805,{"$f":"H43/$H$23","v":2811.4864864864862},3660,6005,3500,2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,0.1,0.9,1.01,null,null,null,null,null,null,1,1.100000000000001,0,1,20,0.2,0.25,0.13,"25-50%",0.2,{"$f":"502/7.4","v":67.837837837837839},0,38.72022707639146,20,0,11.415525114155251,30,26.25,14.982876712328768,{"$f":"BJ43","v":14.982876712328768},null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,5000,5000,2013,null,0.75,0.8,0,null,"EPSOLNUPVrt",0,0,"Solar PV (roof top - urban)",142.97437319548885,142.97437319548885,142.97437319548885,0,0,0,0,"Solar PV (roof top - urban)",142.97437319548885,142.97437319548885,null,142.97437319548885,142.97437319548885,142.97437319548885,13,13,null,2,2,3,3]
["EPSOLNUPVst","PV with 1hr Battery (roof top - urban)",249.68145033398537,207.09613371167859,180.52820540479735,150.98503745753121,126.9561894881796,null,null,null,null,5000,4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,20,null,null,null,"50-75%",0.22500000000000001,null,null,null,null,null,null,null,37.5,19.025875190258752,{"$f":"BJ44","v":19.025875190258752},null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ43","v":500},5000,5000,2013,null,null,0.77500000000000002,0,null,"EPSOLNUPVst",0,0,"PV with 1hr Battery (roof top - urban)",249.68145033398537,249.68145033398537,249.68145033398537,0,0,0,0,"PV with 1hr Battery (roof top - urban)",249.68145033398537,249.68145033398537,null,249.68145033398537,249.68145033398537,249.68145033398537,17,17,null,14,9,14,14]
["EPSOLNUPVst2","PV with 2hr Battery (roof top - urban)",{"$f":"-PMT($C$23,$AV45,M45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":323.0839125976442},{"$f":"-PMT($C$23,$AV45,N45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":266.59522777686266},{"$f":"-PMT($C$23,$AV45,O45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":231.35333109732957},{"$f":"-PMT($C$23,$AV45,P45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":192.16483057303469},{"$f":"-PMT($C$23,$AV45,Q45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":160.29097997833989},null,null,null,null,5000,{"$f":"C18","v":6275},{"$f":"D18","v":5116.4636774399996},{"$f":"E18","v":4393.6814510758768},{"$f":"F18","v":3589.9576358003151},{"$f":"G18","v":2936.2512560012301},0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,20,null,null,null,"50-75%",0.25,null,null,null,null,null,null,null,{"$f":"5%*15%*L45","v":37.5},{"$f":"BI45/(8.76*BA45)","v":17.123287671232877},{"$f":"BJ45","v":17.123287671232877},null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ44","v":500},5000,5000,2013,null,null,{"$f":"1-BA45","v":0.75},0,null,"EPSOLNUPVst2",0,{"$f":"CJ45/BO45","v":0},{"$f":"B45","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"-PMT($C$23,$AV45,AQ18*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+SUMIF($DI$26:$DL$26,$CM$24,$DI45:$DL45)*3.6/$BO45","v":323.0839125976442},{"$f":"-PMT($C$23,$AV45,AR18*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+SUMIF($DI$26:$DL$26,$CM$24,$DI45:$DL45)*3.6/$BO45","v":323.0839125976442},{"$f":"-PMT($C$23,$AV45,AS18*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+SUMIF($DI$26:$DL$26,$CM$24,$DI45:$DL45)*3.6/$BO45","v":323.0839125976442},0,0,0,0,{"$f":"CL45","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"CM45","v":323.0839125976442},{"$f":"CN45","v":323.0839125976442},null,{"$f":"1/(1-$CP45*$CY$22)*CV45+$CX$22*10*$CP45","v":323.0839125976442},{"$f":"1/(1-$CP45*$CY$23)*CV45+$CX$23*10*$CP45","v":323.0839125976442},{"$f":"$CX45+CQ45","v":323.0839125976442},20,20,null,17,16,18,18]
["EPTSONUTH","Solar thermal no storage",147.40214505377523,129.7338761560865,119.41471261759271,101.65549817243918,87.211093810678932,36225,null,null,null,5500,{"$f":"C19","v":3000},{"$f":"D19","v":2576.2020770999998},2328.6826342500462,1902.7032563169712,1556.2341935304926,0.1,2.1435888100000011,{"$f":"(1+$R46)^(-T$26)","v":1.9487171000000012},1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,0.1,0.25,0.45,0.2,{"$f":"SUMPRODUCT($S46:$AA46,AB46:AJ46)","v":1.1306},null,null,null,null,null,null,3,{"$f":"-FV(R46,AR46,1/AR46)*(1+R46)","v":1.2136666666666682},4,1.2762750000000012,25,0.41,0.39,0.34,"50-70%",0.35,{"$f":"502/7.4","v":67.837837837837839},0,{"$f":"BB46/(8.76*BA46)+BC46","v":22.125844043652265},82,0,{"$f":"BE46/(8.76*BA46)+BF46","v":26.744944553163734},27,41.25,{"$f":"BI46/(8.76*BA46)","v":13.454011741682976},{"$f":"AVERAGE(BD46,BG46,BH46,BJ46)","v":22.331200084624744},null,null,null,1,null,null,null,null,null,null,null,null,null,null,100,5000,5000,2014,null,0.02,0.65,0.3,null,"EPTSONUTH",0,0,"Solar thermal no storage",{"$f":"-PMT($C$23,$AV46,AQ19*$AU46/(1+$C$23))/(8.76*$BA46)+$BK46+SUMIF($DI$26:$DL$26,$CM$24,$DI46:$DL46)*3.6/$BO46","v":147.40214505377523},147.40214505377523,147.40214505377523,1,0,{"$f":"$CK46*3.6/1000*CR$26","v":0},0,"Solar thermal no storage",147.40214505377523,147.40214505377523,173.49693016534974,246.53619340503363,310.57449293396462,246.53619340503363,14,14,12,13,15,13,13]
["EPTSONUTHst","Solar thermal with Storage",178.55446832078752,155.65115678674655,139.09662250760326,116.65673209552828,90.510046422932902,36225,{"$f":"H47/$H$23","v":4895.27027027027},10140,4347,8500,{"$f":"C20","v":7000},6011.1381798999992,5296.3879624980009,4327.5345788836557,3198.6384738223173,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,0.1,0.25,0.45,0.2,{"$f":"SUMPRODUCT($S47:$AA47,AB47:AJ47)","v":1.1306},null,null,null,null,null,null,3,{"$f":"-FV(R47,AR47,1/AR47)*(1+R47)","v":1.2136666666666682},4,1.2762750000000012,25,0.41,0.39,0.34,"50-70%",0.63,{"$f":"502/7.4","v":67.837837837837839},0,{"$f":"BB47/(8.76*BA47)+BC47","v":12.292135579806814},82,0,{"$f":"BE47/(8.76*BA47)+BF47","v":14.858302529535408},27,63.75,{"$f":"BI47/(8.76*BA47)","v":11.551424222657101},{"$f":"AVERAGE(BD47,BG47,BH47,BJ47)","v":16.425465582999831},null,null,null,1,null,null,null,null,null,null,null,null,null,null,100,5000,5000,2014,null,0.02,0.37,1,null,"EPTSONUTHst",0,0,"Solar thermal with Storage",178.55446832078752,178.55446832078752,178.55446832078752,1,0,0,0,"Solar thermal with Storage",178.55446832078752,178.55446832078752,206.99405195783606,288.07262442771668,355.0778118868393,288.07262442771668,15,15,13,15,17,16,16]
["EPGASNUSO","Solar thermal with gas co-firing",{"$f":"-PMT($C$23,$AV48,$M48*$AU48/(1+$C$23))/(8.76*$BA48)+$BK48+$DI48*3.6/$BO48","v":103.48450844094054},{"$f":"-PMT($C$23,$AV48,N48*$AU48/(1+$C$23))/(8.76*$BA48)+$BK48+DJ48*3.6/$BO48","v":105.90565324785909},{"$f":"-PMT($C$23,$AV48,O48*$AU48/(1+$C$23))/(8.76*$BA48)+$BK48+DK48*3.6/$BO48","v":108.8402902894065},{"$f":"-PMT($C$23,$AV48,P48*$AU48/(1+$C$23))/(8.76*$BA48)+$BK48+DL48*3.6/$BO48","v":112.16536155882136},{"$f":"-PMT($C$23,$AV48,Q48*$AU48/(1+$C$23))/(8.76*$BA48)+$BK48+BY48*3.6/$BO48","v":112.16536155882142},null,null,null,null,null,{"$f":"C21","v":1388.31},1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019,0.1,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1.2762750000000012,25,null,null,null,null,0.85,null,null,null,null,null,null,null,null,null,{"$f":"BK47","v":16.425465582999831},null,null,null,0.53,10.8,8.5,null,{"$f":"BQ48","v":8.5},null,null,{"$f":"(BW48+BS48)/2","v":9},{"$f":"BW32","v":9.5},{"$f":"BX32","v":11},{"$f":"BX48","v":11},100,5000,5000,2014,null,0.08,{"$f":"AVERAGE(CD48:CE48)","v":0.08},1,null,"EPGASNUSO",{"$f":"CJ32","v":56.126331811263313},105.89873926653455,"Solar thermal with gas co-firing",103.48450844094054,103.48450844094054,103.48450844094054,1,9.5308865339881095,19.061773067976219,38.123546135952438,"Solar thermal with gas co-firing",103.48450844094054,103.48450844094054,126.27366499025867,187.97934458792071,247.83501205848648,197.51023112190882,5,5,5,6,7,8,8,{"$f":"AV48","v":25},{"$f":"-PMT($R48,$DH48,NPV($R48,OFFSET($DM48,0,DI$26-2010,1,$DH48)))","v":9.3083428902864238},{"$f":"-PMT($R48,$DH48,NPV($R48,OFFSET($DM48,0,DJ$26-2010,1,$DH48)))","v":9.8367495811542938},{"$f":"-PMT($R48,$DH48,NPV($R48,OFFSET($DM48,0,DK$26-2010,1,$DH48)))","v":10.351381409983098},{"$f":"-PMT($R48,$DH48,NPV($R48,OFFSET($DM48,0,DL$26-2010,1,$DH48)))","v":10.999999999999993},{"$f":"BS48","v":8.5},{"$f":"(DR48/DM48)^(1/(DR$26-DM$26))*DM48","v":8.597726830318658},{"$f":"(DR48/DM48)^(1/(DR$26-DM$26))*DN48","v":8.6965772527978018},{"$f":"(DR48/DM48)^(1/(DR$26-DM$26))*DO48","v":8.7965641856845398},{"$f":"(DR48/DM48)^(1/(DR$26-DM$26))*DP48","v":8.8977006957506077},{"$f":"BV48","v":9},{"$f":"(DW48/DR48)^(1/(DW$26-DR$26))*DR48","v":9.0978490876531577},{"$f":"(DW48/DR48)^(1/(DW$26-DR$26))*DS48","v":9.1967620024123775},{"$f":"(DW48/DR48)^(1/(DW$26-DR$26))*DT48","v":9.2967503103345202},{"$f":"(DW48/DR48)^(1/(DW$26-DR$26))*DU48","v":9.3978257032240133},{"$f":"BW48","v":9.5},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*DW48","v":9.6402992052103755},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*DX48","v":9.7826703964189257},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*DY48","v":9.9271441734139412},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*DZ48","v":10.073751587891708},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*EA48","v":10.222524150130441},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*EB48","v":10.373493835762774},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*EC48","v":10.526693092648275},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*ED48","v":10.682154847847443},{"$f":"(EG48/DW48)^(1/(EG$26-DW$26))*EE48","v":10.839912514698723},{"$f":"BX48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EG48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EH48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EI48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EJ48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EK48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EL48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EM48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EN48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EO48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EP48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EQ48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*ER48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*ES48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*ET48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EU48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EV48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EW48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EX48","v":11},{"$f":"(FA48/EG48)^(1/(FA$26-EG$26))*EY48","v":11},{"$f":"BY48","v":11},{"$f":"FA48","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
["EPODSNUurb","Diesel/Gasoline 1kW system (Urban)",{"$f":"-PMT($C$23,$AV49,$M49*$AU49/(1+$C$23))/(8.76*$BA49)+$BK49+$DI49*3.6/$BO49","v":603.6969274916737},{"$f":"-PMT($C$23,$AV49,$M49*$AU49/(1+$C$23))/(8.76*$BA49)+$BK49+DJ49*3.6/$BO49","v":651.41193395468952},693.14651682826252,740.41097207843404,{"$f":"-PMT($C$23,$AV49,$M49*$AU49/(1+$C$23))/(8.76*$BA49)+$BK49+BY49*3.6/$BO49","v":740.41097207843438},null,null,null,null,null,{"$f":"M29","v":691.875},691.875,691.875,691.875,691.875,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT29","v":0},{"$f":"AU29","v":1},{"$f":"AV29","v":10},null,null,null,null,{"$f":"BA29","v":0.3},null,null,null,null,null,null,null,null,null,{"$f":"BK29","v":33.21},null,null,null,{"$f":"BO29","v":0.16},null,null,null,{"$f":"BS29","v":22},null,null,{"$f":"BV29","v":24.2},{"$f":"BW29","v":26.4},{"$f":"BX29","v":29.700000000000003},{"$f":"BY29","v":29.700000000000003},{"$f":"BZ29","v":2000},5000,5000,2010,0,0.1,0.1,0,null,"EPODSNUurb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"-PMT($R49,$DH49,NPV($R49,OFFSET($DM49,0,DI$26-2010,1,$DH49)))","v":23.623820240588419},25.744487194500234,27.599357544436813,29.699999999999989,{"$f":"BS49","v":22},{"$f":"(DR49/DM49)^(1/(DR$26-DM$26))*DM49","v":22.423387282812044},{"$f":"(DR49/DM49)^(1/(DR$26-DM$26))*DN49","v":22.854922601589859},{"$f":"(DR49/DM49)^(1/(DR$26-DM$26))*DO49","v":23.294762764279255},{"$f":"(DR49/DM49)^(1/(DR$26-DM$26))*DP49","v":23.743067596575592},{"$f":"BV49","v":24.2},{"$f":"(DW49/DR49)^(1/(DW$26-DR$26))*DR49","v":24.624820767649219},{"$f":"(DW49/DR49)^(1/(DW$26-DR$26))*DS49","v":25.057099084249931},{"$f":"(DW49/DR49)^(1/(DW$26-DR$26))*DT49","v":25.496965863920742},{"$f":"(DW49/DR49)^(1/(DW$26-DR$26))*DU49","v":25.944554318922261},{"$f":"BW49","v":26.4},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*DW49","v":26.712785640230155},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*DX49","v":27.029277146245697},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*DY49","v":27.349518424925499},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*DZ49","v":27.673553903354545},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*EA49","v":28.001428534987291},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*EB49","v":28.333187805884069},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*EC49","v":28.668877741021369},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*ED49","v":29.008544910676878},{"$f":"(EG49/DW49)^(1/(EG$26-DW$26))*EE49","v":29.352236436890184},{"$f":"BX49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EG49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EH49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EI49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EJ49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EK49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EL49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EM49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EN49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EO49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EP49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EQ49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*ER49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*ES49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*ET49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EU49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EV49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EW49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EX49","v":29.700000000000003},{"$f":"(FA49/EG49)^(1/(FA$26-EG$26))*EY49","v":29.700000000000003},{"$f":"BY49","v":29.700000000000003},{"$f":"FA49","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003]
["EPODSNUrur","Diesel/Gasoline 1kW system (Rural)",{"$f":"-PMT($C$23,$AV50,$M50*$AU50/(1+$C$23))/(8.76*$BA50)+$BK50+$DI50*3.6/$BO50","v":603.6969274916737},651.41193395468952,693.14651682826252,740.41097207843404,{"$f":"-PMT($C$23,$AV50,$M50*$AU50/(1+$C$23))/(8.76*$BA50)+$BK50+BY50*3.6/$BO50","v":740.41097207843438},null,null,null,null,null,{"$f":"M29","v":691.875},691.875,691.875,691.875,691.875,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT29","v":0},{"$f":"AU29","v":1},{"$f":"AV29","v":10},null,null,null,null,{"$f":"BA29","v":0.3},null,null,null,null,null,null,null,null,null,{"$f":"BK29","v":33.21},null,null,null,{"$f":"BO29","v":0.16},null,null,null,{"$f":"BS29","v":22},null,null,{"$f":"BV29","v":24.2},{"$f":"BW29","v":26.4},{"$f":"BX29","v":29.700000000000003},{"$f":"BY29","v":29.700000000000003},{"$f":"BZ29","v":2000},5000,5000,2010,0,0.1,0.1,0,null,"EPODSNUrur",null,null,null,null,null,null,null,null,"Industry",null,null,2010,2020,2030,null,"Urban",null,{"$f":"CU50","v":2010},{"$f":"CV50","v":2020},{"$f":"CW50","v":2030},null,null,null,null,10,23.623820240588419,25.744487194500234,27.599357544436813,29.699999999999989,{"$f":"BS50","v":22},{"$f":"(DR50/DM50)^(1/(DR$26-DM$26))*DM50","v":22.423387282812044},{"$f":"(DR50/DM50)^(1/(DR$26-DM$26))*DN50","v":22.854922601589859},{"$f":"(DR50/DM50)^(1/(DR$26-DM$26))*DO50","v":23.294762764279255},{"$f":"(DR50/DM50)^(1/(DR$26-DM$26))*DP50","v":23.743067596575592},{"$f":"BV50","v":24.2},{"$f":"(DW50/DR50)^(1/(DW$26-DR$26))*DR50","v":24.624820767649219},{"$f":"(DW50/DR50)^(1/(DW$26-DR$26))*DS50","v":25.057099084249931},{"$f":"(DW50/DR50)^(1/(DW$26-DR$26))*DT50","v":25.496965863920742},{"$f":"(DW50/DR50)^(1/(DW$26-DR$26))*DU50","v":25.944554318922261},{"$f":"BW50","v":26.4},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*DW50","v":26.712785640230155},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*DX50","v":27.029277146245697},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*DY50","v":27.349518424925499},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*DZ50","v":27.673553903354545},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*EA50","v":28.001428534987291},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*EB50","v":28.333187805884069},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*EC50","v":28.668877741021369},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*ED50","v":29.008544910676878},{"$f":"(EG50/DW50)^(1/(EG$26-DW$26))*EE50","v":29.352236436890184},{"$f":"BX50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EG50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EH50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EI50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EJ50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EK50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EL50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EM50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EN50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EO50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EP50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EQ50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*ER50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*ES50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*ET50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EU50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EV50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EW50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EX50","v":29.700000000000003},{"$f":"(FA50/EG50)^(1/(FA$26-EG$26))*EY50","v":29.700000000000003},{"$f":"BY50","v":29.700000000000003},{"$f":"FA50","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003]
["EPSOLNUPVrtru","Solar PV (roof top - rural)",{"$f":"-PMT($C$23,$AV51,M51*$AU51/(1+$C$23))/(8.76*$BA51)+$BK51+$BS51*3.6/$BO51","v":142.97437319548885},119.34364846966392,109.31674867388207,96.084578173852378,81.316520988648392,null,null,null,null,null,{"$f":"M43","v":2100},1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,0.1,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,{"$f":"AT43","v":0},{"$f":"AU43","v":1},{"$f":"AV43","v":20},null,null,null,null,{"$f":"BA43","v":0.2},null,null,null,null,null,null,null,null,null,{"$f":"BK43","v":14.982876712328768},null,null,null,{"$f":"BO43","v":1},null,null,null,{"$f":"BS43","v":0},null,null,{"$f":"BV43","v":0},{"$f":"BW43","v":0},{"$f":"BX43","v":0},{"$f":"BY43","v":0},{"$f":"BZ43","v":500},5000,5000,2013,0,0.75,0.8,0,null,"EPSOLNUPVrtru",null,null,null,null,null,null,null,null,null,null,{"$f":"B27","v":"Diesel"},292.2014556562641,325.5212332744162,340.14750496857494,null,null,{"$f":"CT51","v":"Diesel"},292.2014556562641,325.5212332744162,340.14750496857494,null,null,null,null,20]
["EPSOLNUPVstru","PV with 1h Battery (roof top - rural)",245.63845185605538,203.05313523374861,184.98349464939258,161.13758315568825,134.52382507483915,null,null,null,null,null,{"$f":"M44","v":4257.5},{"$f":"N43/M43*M52","v":3471.449260032},{"$f":"O43/N43*N52","v":3137.9151811788952},2697.7612064866107,2206.5176067660741,{"$f":"R43","v":0.1},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,{"$f":"AT43","v":0},1,20,null,null,null,null,{"$f":"(20%+25%)/2","v":0.22500000000000001},null,null,null,null,null,null,null,null,null,{"$f":"BK43","v":14.982876712328768},null,null,null,{"$f":"BO43","v":1},null,null,null,{"$f":"BS43","v":0},null,null,{"$f":"BV43","v":0},0,0,0,{"$f":"BZ43","v":500},5000,5000,2013,0,0.75,0.8,0,null,"EPSOLNUPVstru",null,null,null,null,null,null,null,null,null,null,{"$f":"B29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},188.29546214566062,207.83296811266814,216.40928196969753,null,null,{"$f":"CT52","v":"Diesel/Gasoline 1kW system (residential/commercial)"},271.52407311254194,294.50937425019782,304.5991552584677,null,null,null,null,20]
["EPSOLNUPVstru2","PV with 2h Battery (roof top - rural)",324.98650011667007,268.49781529588853,233.25591861635544,194.06741809206056,162.19356749736576,null,null,null,null,null,{"$f":"M45","v":6275},{"$f":"N44/M44*M53","v":5116.4636774399996},4393.6814510758768,3589.9576358003151,2936.2512560012301,{"$f":"R44","v":0.1},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,0,1,20,null,null,null,null,0.25,null,null,null,null,null,null,null,null,null,{"$f":"BK44","v":19.025875190258752},null,null,null,{"$f":"BO44","v":1},null,null,null,{"$f":"BS44","v":0},null,null,0,0,0,0,500,5000,5000,2013,0,0,0.77500000000000002,0,null,"EPSOLNUPVstru2",null,null,null,null,null,null,null,null,null,null,"HFO",188.29546214566062,207.83296811266814,216.40928196969753,null,null,{"$f":"CT53","v":"HFO"},271.52407311254194,294.50937425019782,304.5991552584677,null,null,null,null,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,"OCGT",140.99142116480493,153.50788340116503,161.29130648136777,null,null,"OCGT",215.87226019388817,230.59750988372357,239.75447821337386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCGT",89.981987668289833,97.514438304971577,102.19852946658773,null,null,"CCGT",155.86116196269393,164.72286859408422,170.2335640783385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supercritical coal w CCS",133.26278068293692,143.38897710427023,148.7103413961307,null,null,"Supercritical coal w CCS",206.7797419799258,218.69291424031792,224.95334281897729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supercritical coal",80.318220071060793,87.981287633150856,92.008266016180386,null,null,"Supercritical coal",144.49202361301269,153.5073972154716,158.24501884256517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWR nuclear",110.77251593606466,110.77251593606466,110.77251593606466,null,null,"PWR nuclear",180.3206069836055,180.3206069836055,180.3206069836055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",1000,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro",62.224827738743173,62.224827738743173,62.224827738743173,null,null,"Hydro",123.20567969263902,123.20567969263902,123.20567969263902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA REIPPP total costs (escalated)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel 100 kW system (industry)",1000,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Hydro",111.81036166508555,101.63798138736743,92.438263004026126,null,null,"Small Hydro",111.81036166508555,101.63798138736743,92.438263004026126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bid 2","bid 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,"Diesel/Gasoline 1kW system (residential/commercial)",1000,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass",104.47614658065108,91.62546451103384,86.137036396102488,null,null,"Biomass",172.91311362429539,157.79466413062806,151.33768987776762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MW",417,632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HFO",500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal",73.684531699420802,61.123579674173598,55.758893047254048,null,null,"Geothermal",136.68768435225977,121.91009373432188,115.59869770265182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"millionR",12048,21937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCGT",500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Wind (20% CF)",149.4787032451658,125.32302627353656,105.5860794880586,null,null,"Bulk Wind (20% CF)",225.85729793548919,197.43885443945479,174.21891704477483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R/W",{"$f":"U63/U62","v":28.892086330935253},{"$f":"V63/V62","v":34.710443037974684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCGT",500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Wind (30% CF)",102.31913549677721,86.215350849024375,73.057386325372406,null,null,"Bulk Wind (30% CF)",170.37545352562023,151.42982452826396,135.94986626514401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"$/W",{"$f":"U64/$S$65","v":3.6115107913669067},{"$f":"V64/$S$65","v":4.3388053797468356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supercritical coal w CCS",1000,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV (utility)",120.7057551778545,94.248549410383177,83.847154105589482,null,null,"Solar PV (utility)",192.00677079747589,160.88064636515668,148.64371071245822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/W",{"$f":"U65/(1.1)","v":3.2831916285153695},{"$f":"V65/(1.1)","v":3.9443685270425775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supercritical coal",1000,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV (roof top - urban)",180.98295658362542,139.64357257195155,123.3913924082114,null,null,"Solar PV (roof top - urban)",180.98295658362542,139.64357257195155,123.3913924082114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PWR nuclear",1000,1500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV with 1hr Battery (roof top - urban)",226.06769528085542,173.28053655604364,150.7291740384494,null,null,"PV with 1hr Battery (roof top - urban)",226.06769528085542,173.28053655604364,150.7291740384494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",2000,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B46","v":"Solar thermal no storage"},147.40214505377523,119.41471261759271,101.65549817243918,null,null,"Solar thermal no storage",223.41428829855909,190.48789719716791,169.5947037322814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Hydro",2000,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B47","v":"Solar thermal with Storage"},178.55446832078752,139.09662250760326,116.65673209552828,null,null,"Solar thermal with Storage",260.06408037739709,213.64308530306266,187.24321423003329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B48","v":"Solar thermal with gas co-firing"},103.48450844094054,108.8402902894065,112.16536155882136,null,null,"Solar thermal with gas co-firing",171.74648051875357,178.04740034047825,181.95924889273101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal",500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Wind (20% CF)",500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk Wind (30% CF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV (utility)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV (roof top - urban)"]
[null,null,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,"PV with 1hr Battery (roof top - urban)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 with 2hr Battery (roof top - urban)"]
[null,null,{"$f":"H24","v":"Overnight Costs 2010"},"Construction Duration","Availability","O&M",{"$f":"BL24","v":"Efficiency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar thermal no storage"]
[null,null,{"$f":"M26","v":"$/kW"},{"$f":"AT26","v":"years"},"%","$/MWh","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar thermal with Storage"]
[null,{"$f":"B27","v":"Diesel"},{"$f":"M27","v":1070},{"$f":"AT27","v":1},{"$f":"BA27","v":0.8},{"$f":"BK27","v":17},{"$f":"BO27","v":0.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar thermal with gas co-firing"]
[null,{"$f":"B30","v":"HFO"},{"$f":"M30","v":1350},{"$f":"AT30","v":2},{"$f":"BA30","v":0.8},{"$f":"BK30","v":15},{"$f":"BO30","v":0.35},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,"Diesel/Gasoline 1kW system (Urban)"]
[null,"OCGT",603,2,0.85,19.923469400101151,0.3,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,"Diesel/Gasoline 1kW system (Rural)"]
[null,"CCGT",1069,3,0.85,2.8953353030710001,0.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV (roof top - rural)"]
[null,"Supercritical coal w CCS",3605.0675675675675,5,0.85,35.983418632169638,0.28000000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 with 1h Battery (roof top - rural)"]
[null,"Supercritical coal",2403.3783783783783,4,0.85,14.2576533019724,0.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 with 2h Battery (roof top - rural)"]
[null,"PWR nuclear",5027.7027027027025,8,0.85,13.932432432432432,0.33]
[]
[]
[null,null,{"$f":"C10","v":2010},2015,2020,2030,2050]
[null,{"$f":"B11","v":"Small Hydro"},4000,3803.9601995999997,3617.5283000352174,3271.6277503889223,2675.8870342787204]
[null,{"$f":"B12","v":"Biomass"},2500,2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206]
[null,{"$f":"B13","v":"Geothermal"},4000,3615.6831871999993,3268.2912275501862,2955.7840021049096,2417.556241360513]
[null,{"$f":"B14","v":"Wind On-shore"},2000,1807.8415935999997,1667.7688818978158,1508.3002820458601,1364.424242539847]
[null,{"$f":"B15","v":"Solar PV (utility)"},2000,1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466]
[null,{"$f":"B16","v":"Solar PV (roof top - urban)"},2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042]
[null,{"$f":"B17","v":"PV with 1hr Battery (roof top - urban)"},4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213]
[null,{"$f":"B18","v":"PV with 2hr Battery (roof top - urban)"},6275,5116.4636774399996,4393.6814510758768,3589.9576358003151,2936.2512560012301]
[null,{"$f":"B19","v":"Solar thermal no storage"},3000,2576.2020770999998,2328.6826342500462,1902.7032563169712,1556.2341935304926]
[null,{"$f":"B20","v":"Solar thermal with Storage"},7000,6011.1381798999992,5296.3879624980009,4327.5345788836557,3198.6384738223173]
[null,{"$f":"B21","v":"Solar thermal with gas co-firing"},1388.31,1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019]

{"sheet":"MSG_Generic","index":20,"n_rows":392,"n_cols":111,"rows_kept":392,"cut":false,"hidden":false,"merged":[]}
[null,2,{"$f":"B1+1","v":3},{"$f":"C1+1","v":4},{"$f":"D1+1","v":5},6,7,8,9,{"$f":"I1+1","v":10},{"$f":"J1+1","v":11},{"$f":"K1+1","v":12},13,14,15,16,17,{"$f":"Q1+1","v":18},19,20,21,22,23,24,25,26,{"$f":"Z1+1","v":27},{"$f":"AA1+1","v":28},{"$f":"AB1+1","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"AY1+1","v":52},53,{"$f":"BA1+1","v":54},{"$f":"BB1+1","v":55},{"$f":"BC1+1","v":56},57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,{"$f":"CF1+1","v":85},86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
["English","MESSAGE Name","Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","plant factor","operation time","Plant life","Investment Costs","Fixed Costs","bdc (up)","bdi(up)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",1]
["French","Nom MESSAGE","intrant principal","extrant principal","nom",{"$f":"C3","v":"intrant principal"},"extrant principal (ast: c)","couts var","premiere annee","facteur d'installation","temps de fonctionnement","duree de vie","cout d'investissement","couts fixes","bdc (up)","bdi(up)",null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 cost ($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,"$/kWyr",0]
["Monetary conversion",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",1]
[null,{"$f":"Gen_Param_2011!CI1","v":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,"factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,{"$f":"VLOOKUP(A8,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Angola"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel","Fuel Costs","Emission","Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE7+1","v":2009},{"$f":"AF7+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG7+1","v":2009},{"$f":"BH7+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH7+1","v":2009},{"$f":"CI7+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["ANG","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,"$/kWyr","ton/kWyr",null,null,null,"%"]
[{"$f":"A8&B9","v":"ANGEPODSNU"},{"$f":"VLOOKUP(R9,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B9,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C9=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!BA$27:BA$53)/J9","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V9=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A9,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C9=\"\",\"\",VLOOKUP(C9,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE)),VLOOKUP(D9,EnergyForms,2,FALSE),VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$E$2:$E$209)/$G9","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$F$2:$F$209)/$G9","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R9,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R9,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B9,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R9,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC9,AG9&\" \"&AH9&\" \"&AI9&\" \"&AJ9&\" \"&AK9&\" \"&AL9&\" \"&AM9&\" \"&AN9&\" \"&AO9&\" \"&AP9&\" \"&AQ9&\" \"&AR9&\" \"&AS9&\" \"&AT9&\" \"&AU9&\" \"&AV9&\" \"&AW9&\" \"&AX9&\" \"&AY9&\" \"&AZ9&\" \"&BA9&\" \"&BB9&\" \"&BC9&\" \"&BD9,N9)","v":1070},{"$f":"AG9","v":1070},{"$f":"AG9","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL9-$AG9)/5+AG9,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ9-$AL9)/5+AL9,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA9-$AQ9)/10+AQ9,1)","v":1070},{"$f":"ROUND(($BA9-$AQ9)/10+AR9,1)","v":1070},1070,1070,1070,1070,1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD9-$BA9)/20+BA9,1)","v":1070},{"$f":"ROUND(($BD9-$BA9)/2+BA9,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE9,BI9&\" \"&BJ9&\" \"&BK9&\" \"&BL9&\" \"&BM9&\" \"&BN9&\" \"&BO9&\" \"&BP9&\" \"&BQ9&\" \"&BR9&\" \"&BS9&\" \"&BT9&\" \"&BU9&\" \"&BV9&\" \"&BW9&\" \"&BX9&\" \"&BY9&\" \"&BZ9&\" \"&CA9&\" \"&CB9&\" \"&CC9&\" \"&CD9&\" \"&CE9,BI9)","v":500},{"$f":"BI9","v":500},{"$f":"BI9","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS9-$BI9)/10+BI9,1)","v":450},{"$f":"ROUND(($BS9-$BI9)/10+BJ9,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC9-$BS9)/10+BS9,1)","v":0},{"$f":"ROUND(($CC9-$BS9)/10+BT9,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R9,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC9","v":0},0,null,{"$f":"IF(CF9,CH9&\" \"&CI9&\" \"&CJ9&\" \"&CK9&\" \"&CL9&\" \"&CM9&\" \"&CN9&\" \"&CO9&\" \"&CP9&\" \"&CQ9&\" \"&CR9&\" \"&CS9&\" \"&CT9&\" \"&CU9&\" \"&CV9&\" \"&CW9&\" \"&CX9&\" \"&CY9&\" \"&CZ9&\" \"&DA9&\" \"&DB9&\" \"&DC9&\" \"&DD9,\"\")","v":""}]
[{"$f":"A8&B10","v":"ANGEPODSNUind"},{"$f":"VLOOKUP(R10,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B10,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C10=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BA$27:BA$47)/J10","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V10=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A10,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$E$2:$E$209)/$G10","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$F$2:$F$209)/$G10","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R10,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R10,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R10,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG10","v":658.7},{"$f":"AG10","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AQ10,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE10,BI10&\" \"&BJ10&\" \"&BK10&\" \"&BL10&\" \"&BM10&\" \"&BN10&\" \"&BO10&\" \"&BP10&\" \"&BQ10&\" \"&BR10&\" \"&BS10&\" \"&BT10&\" \"&BU10&\" \"&BV10&\" \"&BW10&\" \"&BX10&\" \"&BY10&\" \"&BZ10&\" \"&CA10&\" \"&CB10&\" \"&CC10&\" \"&CD10&\" \"&CE10,BI10)","v":2000},{"$f":"BI10","v":2000},{"$f":"BI10","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS10-$BI10)/10+BI10,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BS10,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R10,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF10,CH10&\" \"&CI10&\" \"&CJ10&\" \"&CK10&\" \"&CL10&\" \"&CM10&\" \"&CN10&\" \"&CO10&\" \"&CP10&\" \"&CQ10&\" \"&CR10&\" \"&CS10&\" \"&CT10&\" \"&CU10&\" \"&CV10&\" \"&CW10&\" \"&CX10&\" \"&CY10&\" \"&CZ10&\" \"&DA10&\" \"&DB10&\" \"&DC10&\" \"&DD10,\"\")","v":""}]
[{"$f":"A8&B11","v":"ANGEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B11,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C11=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BA$27:BA$47)/J11","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$E$2:$E$209)/$G11","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$F$2:$F$209)/$G11","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R11,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R11,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R11,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG11","v":691.9},{"$f":"AG11","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA11-$AQ11)/10+AQ11,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE11,BI11&\" \"&BJ11&\" \"&BK11&\" \"&BL11&\" \"&BM11&\" \"&BN11&\" \"&BO11&\" \"&BP11&\" \"&BQ11&\" \"&BR11&\" \"&BS11&\" \"&BT11&\" \"&BU11&\" \"&BV11&\" \"&BW11&\" \"&BX11&\" \"&BY11&\" \"&BZ11&\" \"&CA11&\" \"&CB11&\" \"&CC11&\" \"&CD11&\" \"&CE11,BI11)","v":2000},{"$f":"BI11","v":2000},{"$f":"BI11","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS11-$BI11)/10+BI11,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC11-$BS11)/10+BS11,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R11,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF11,CH11&\" \"&CI11&\" \"&CJ11&\" \"&CK11&\" \"&CL11&\" \"&CM11&\" \"&CN11&\" \"&CO11&\" \"&CP11&\" \"&CQ11&\" \"&CR11&\" \"&CS11&\" \"&CT11&\" \"&CU11&\" \"&CV11&\" \"&CW11&\" \"&CX11&\" \"&CY11&\" \"&CZ11&\" \"&DA11&\" \"&DB11&\" \"&DC11&\" \"&DD11,\"\")","v":""}]
[{"$f":"A8&B12","v":"ANGEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B12,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C12=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BA$27:BA$47)/J12","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A12,3)&MID(B12,3,3),MSG_Fueldata!$E$2:$E$209)/$G12","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A12,3)&MID(B12,3,3),MSG_Fueldata!$F$2:$F$209)/$G12","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R12,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R12,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R12,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG12","v":691.9},{"$f":"AG12","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AQ12,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE12,BI12&\" \"&BJ12&\" \"&BK12&\" \"&BL12&\" \"&BM12&\" \"&BN12&\" \"&BO12&\" \"&BP12&\" \"&BQ12&\" \"&BR12&\" \"&BS12&\" \"&BT12&\" \"&BU12&\" \"&BV12&\" \"&BW12&\" \"&BX12&\" \"&BY12&\" \"&BZ12&\" \"&CA12&\" \"&CB12&\" \"&CC12&\" \"&CD12&\" \"&CE12,BI12)","v":2000},{"$f":"BI12","v":2000},{"$f":"BI12","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS12-$BI12)/10+BI12,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BS12,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R12,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF12,CH12&\" \"&CI12&\" \"&CJ12&\" \"&CK12&\" \"&CL12&\" \"&CM12&\" \"&CN12&\" \"&CO12&\" \"&CP12&\" \"&CQ12&\" \"&CR12&\" \"&CS12&\" \"&CT12&\" \"&CU12&\" \"&CV12&\" \"&CW12&\" \"&CX12&\" \"&CY12&\" \"&CZ12&\" \"&DA12&\" \"&DB12&\" \"&DC12&\" \"&DD12,\"\")","v":""}]
[{"$f":"A8&B13","v":"ANGEPOHFNU"},{"$f":"VLOOKUP(R13,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B13,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C13=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!BA$27:BA$53)/J13","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V13=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A13,3),NameConvsw!$H$58:$H$70))","v":1},"h-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A13,3)&MID(B13,3,3),MSG_Fueldata!$E$2:$E$209)/$G13","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A13,3)&MID(B13,3,3),MSG_Fueldata!$F$2:$F$209)/$G13","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R13,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R13,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R13,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG13","v":1350},{"$f":"AG13","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL13-$AG13)/5+AG13,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ13-$AL13)/5+AL13,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA13-$AQ13)/10+AQ13,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE13,BI13&\" \"&BJ13&\" \"&BK13&\" \"&BL13&\" \"&BM13&\" \"&BN13&\" \"&BO13&\" \"&BP13&\" \"&BQ13&\" \"&BR13&\" \"&BS13&\" \"&BT13&\" \"&BU13&\" \"&BV13&\" \"&BW13&\" \"&BX13&\" \"&BY13&\" \"&BZ13&\" \"&CA13&\" \"&CB13&\" \"&CC13&\" \"&CD13&\" \"&CE13,BI13)","v":500},{"$f":"BI13","v":500},{"$f":"BI13","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS13-$BI13)/10+BI13,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC13-$BS13)/10+BS13,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R13,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC13","v":0},0]
[{"$f":"A8&B14","v":"ANGEPGASNUOC"},{"$f":"VLOOKUP(R14,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B14,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!BA$27:BA$53)/J14","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V14=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A14,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A14,3)&MID(B14,3,3),MSG_Fueldata!$E$2:$E$209)/$G14","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A14,3)&MID(B14,3,3),MSG_Fueldata!$F$2:$F$209)/$G14","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R14,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R14,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R14,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!O$27:O$53),1)","v":603},{"$f":"ROUND(($BA14-$AQ14)/10+AQ14,1)","v":603},603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS14-$BI14)/10+BI14,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC14-$BS14)/10+BS14,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R14,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A8&B15","v":"ANGEPGASNUCC"},{"$f":"VLOOKUP(R15,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B15,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!BA$27:BA$53)/J15","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V15=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A15,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A15,3)&MID(B15,3,3),MSG_Fueldata!$E$2:$E$209)/$G15","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A15,3)&MID(B15,3,3),MSG_Fueldata!$F$2:$F$209)/$G15","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R15,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R15,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R15,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!M$27:M$53),1)","v":1069},{"$f":"ROUND(($AL15-$AG15)/5+AG15,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!N$27:N$53),1)","v":1069},{"$f":"ROUND(($AQ15-$AL15)/5+AL15,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!O$27:O$53),1)","v":1069},{"$f":"ROUND(($BA15-$AQ15)/10+AQ15,1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS15-$BI15)/10+BI15,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC15-$BS15)/10+BS15,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R15,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A8&B16","v":"ANGEPCOCNUCCS"},{"$f":"VLOOKUP(R16,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(MID(B16,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C16=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!BO$27:BO$53)","v":0.28000000000000003},{"$f":"(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!BK$27:BK$53)-20)*$B$4*8.76","v":140.01474721780602},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!CC$27:CC$53)","v":2030},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!BA$27:BA$53)/J16","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!M$27:M$53)*$B$4","v":3605.0675675675675},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$33","v":"Supercritical coal w CCS"},{"$f":"IF(OR(MID(B16,3,1)=\"W\",MID(B16,3,1)=\"S\",MID(B16,3,1)=\"H\",MID(B16,3,1)=\"B\",MID(B16,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V16=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A16,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C16=\"\",\"\",VLOOKUP(C16,EnergyForms,2,FALSE))","v":"C-p"},{"$f":"IF(ISNA(VLOOKUP(D16&\"/\"&LEFT(A16,3),EnergyForms2,2,FALSE)),VLOOKUP(D16,EnergyForms,2,FALSE),VLOOKUP(D16&\"/\"&LEFT(A16,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$E$2:$E$209)/$G16","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$F$2:$F$209)/$G16","v":2.1714285714285717},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R16,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R16,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,{"$f":"IF(AC16,AG16&\" \"&AH16&\" \"&AI16&\" \"&AJ16&\" \"&AK16&\" \"&AL16&\" \"&AM16&\" \"&AN16&\" \"&AO16&\" \"&AP16&\" \"&AQ16&\" \"&AR16&\" \"&AS16&\" \"&AT16&\" \"&AU16&\" \"&AV16&\" \"&AW16&\" \"&AX16&\" \"&AY16&\" \"&AZ16&\" \"&BA16&\" \"&BB16&\" \"&BC16&\" \"&BD16,N16)","v":3605.0675675675675},{"$f":"AG16","v":3605.1},{"$f":"AG16","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!M$27:M$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!N$27:N$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!O$27:O$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!P$27:P$53),1)","v":3605.1},{"$f":"ROUND(($BD16-$BA16)/20+BA16,1)","v":3605.1},{"$f":"ROUND(($BD16-$BA16)/2+BA16,1)","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!Q$27:Q$53),1)","v":3605.1},null,{"$f":"IF(BE16,BI16&\" \"&BJ16&\" \"&BK16&\" \"&BL16&\" \"&BM16&\" \"&BN16&\" \"&BO16&\" \"&BP16&\" \"&BQ16&\" \"&BR16&\" \"&BS16&\" \"&BT16&\" \"&BU16&\" \"&BV16&\" \"&BW16&\" \"&BX16&\" \"&BY16&\" \"&BZ16&\" \"&CA16&\" \"&CB16&\" \"&CC16&\" \"&CD16&\" \"&CE16,BI16)","v":1000},{"$f":"BI16","v":1000},{"$f":"BI16","v":1000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},900,800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R16,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC16","v":0},{"$f":"CD16","v":0}]
[{"$f":"A8&B17","v":"ANGEPCOANUSC"},{"$f":"VLOOKUP(R17,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B17,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!BA$27:BA$53)/J17","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B17,3,1)=\"W\",MID(B17,3,1)=\"S\",MID(B17,3,1)=\"H\",MID(B17,3,1)=\"B\",MID(B17,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V17=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A17,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A17,3)&MID(B17,3,3),MSG_Fueldata!$E$2:$E$209)/$G17","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A17,3)&MID(B17,3,3),MSG_Fueldata!$F$2:$F$209)/$G17","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R17,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R17,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!M$27:M$53),1)","v":2403.4},{"$f":"ROUND(($AL17-$AG17)/5+AG17,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!N$27:N$53),1)","v":2403.4},{"$f":"ROUND(($AQ17-$AL17)/5+AL17,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!O$27:O$53),1)","v":2403.4},{"$f":"ROUND(($BA17-$AQ17)/10+AQ17,1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS17-$BI17)/10+BI17,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC17-$BS17)/10+BS17,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R17,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A8&B18","v":"ANGEPNUCNUPW"},{"$f":"VLOOKUP(R18,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B18,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!BA$27:BA$53)/J18","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B18,3,1)=\"W\",MID(B18,3,1)=\"S\",MID(B18,3,1)=\"H\",MID(B18,3,1)=\"B\",MID(B18,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V18=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A18,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R18,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R18,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!O$27:O$53),1)","v":5027.7},{"$f":"ROUND(($BA18-$AQ18)/10+AQ18,1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS18-$BI18)/10+BI18,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC18-$BS18)/10+BS18,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R18,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A8&B19","v":"ANGEPHYDNU"},{"$f":"VLOOKUP(R19,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!BA$27:BA$53)/J19","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V19=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A19,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R19,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R19,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!O$27:O$53),1)","v":2000},{"$f":"ROUND(($BA19-$AQ19)/10+AQ19,1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS19-$BI19)/10+BI19,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC19-$BS19)/10+BS19,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R19,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A8&B20","v":"ANGEPHYDNUmic"},{"$f":"VLOOKUP(R20,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D29","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!BA$27:BA$53)/J20","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$K$58:$K$70)","v":300},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R20,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R20,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!O$27:O$53),1)","v":3617.5},{"$f":"ROUND(($BA20-$AQ20)/10+AQ20,1)","v":3582.9},3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R20,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF20=1),CG20,IF(GenREFlag=0,0,IF(BE20,BI20&\" \"&BJ20&\" \"&BK20&\" \"&BL20&\" \"&BM20&\" \"&BN20&\" \"&BO20&\" \"&BP20&\" \"&BQ20&\" \"&BR20&\" \"&BS20&\" \"&BT20&\" \"&BU20&\" \"&BV20&\" \"&BW20&\" \"&BX20&\" \"&BY20&\" \"&BZ20&\" \"&CA20&\" \"&CB20&\" \"&CC20&\" \"&CD20&\" \"&CE20,BI20)))","v":"330 363 396 429 462 495 528 561 594 627 660 726 792 858 924 990 1056 1122 1188 1254 1320 2640 5280"},330,330,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A20,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},{"$f":"ROUND(($BS20-$BI20)/10+BI20,1)","v":363},396,429,462,495,528,561,594,627,{"$f":"BI20*2","v":660},{"$f":"ROUND(($CC20-$BS20)/10+BS20,1)","v":726},792,858,924,990,1056,1122,1188,1254,{"$f":"BS20*2","v":1320},{"$f":"CC20*2","v":2640},{"$f":"CD20*2","v":5280}]
[{"$f":"A8&B21","v":"ANGEPBIONU"},{"$f":"VLOOKUP(R21,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B21,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!BA$27:BA$53)/J21","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$P$58:$P$70)","v":500},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V21=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A21,3),NameConvsw!$H$58:$H$70))","v":1},"b-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A21,3)&MID(B21,3,3),MSG_Fueldata!$E$2:$E$209)/$G21","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A21,3)&MID(B21,3,3),MSG_Fueldata!$F$2:$F$209)/$G21","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R21,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R21,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"2500 2452 2404 2356 2308 2259.8 2216.4 2173 2129.6 2086.2 2042.7 2023.2 2003.7 1984.2 1964.7 1945.2 1925.7 1906.2 1886.7 1867.2 1847.4 1830.6 1679.2 1511",2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!O$27:O$53),1)","v":2042.7},{"$f":"ROUND(($BA21-$AQ21)/10+AQ21,1)","v":2023.2},2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R21,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"330 363 396 429 462 495 528 561 594 627 660 726 792 858 924 990 1056 1122 1188 1254 1320 2640 5280",330,330,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A21,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},{"$f":"ROUND(($BS21-$BI21)/10+BI21,1)","v":363},396,429,462,495,528,561,594,627,{"$f":"BI21*2","v":660},{"$f":"ROUND(($CC21-$BS21)/10+BS21,1)","v":726},792,858,924,990,1056,1122,1188,1254,{"$f":"BS21*2","v":1320},{"$f":"CC21*2","v":2640},{"$f":"CD21*2","v":5280}]
[{"$f":"A8&B22","v":"ANGEPGEONU"},{"$f":"VLOOKUP(R22,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!BA$27:BA$53)/J22","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V22=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A22,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R22,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R22,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!O$27:O$53),1)","v":3268.3},{"$f":"ROUND(($BA22-$AQ22)/10+AQ22,1)","v":3237.1},3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS22-$BI22)/10+BI22,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC22-$BS22)/10+BS22,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R22,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A8&B23","v":"ANGEPWNDNU25"},{"$f":"VLOOKUP(R23,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!BA$27:BA$53)/J23","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$Q$58:$Q$70)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V23=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A23,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"Y24*2/3","v":6.6666666666666666E-2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R23,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!O$27:O$53),1)","v":1972.1},{"$f":"ROUND(($BA23-$AQ23)/10+AQ23,1)","v":1953.3},1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},{"$f":"ROUND(($BS23-$BI23)/10+BI23,1)","v":420},540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!CA$27:CA$53),1)","v":1500},{"$f":"ROUND(($CC23-$BS23)/10+BS23,1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R23,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A8&B24","v":"ANGEPWNDNU30"},{"$f":"VLOOKUP(R24,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!BA$27:BA$53)/J24","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$R$58:$R$70)","v":0},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V24=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A24,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A8,NameConvsw!$T$58:$T$69)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R24,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!O$27:O$53),1)","v":1667.8},{"$f":"ROUND(($BA24-$AQ24)/10+AQ24,1)","v":1651.9},1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},{"$f":"ROUND(($BS24-$BI24)/10+BI24,1)","v":420},540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!CA$27:CA$53),1)","v":1500},{"$f":"ROUND(($CC24-$BS24)/10+BS24,1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R24,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A8&B25","v":"ANGEPSOLNUPVut"},{"$f":"VLOOKUP(R25,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!CC$27:CC$53)","v":2013},0.53500000000000003,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$N$58:$N$70)","v":76020.730864105659},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V25=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A25,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R25,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R25,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!O$27:O$53),1)","v":1474.1},{"$f":"ROUND(($BA25-$AQ25)/10+AQ25,1)","v":1453.4},1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS25-$BI25)/10+BI25,1)","v":950},1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC25-$BS25)/10+BS25,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R25,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A8&B26","v":"ANGEPSOLNUPVrt"},{"$f":"VLOOKUP(R26,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!CC$27:CC$53)","v":2013},0.42799999999999999,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$N$58:$N$70)","v":76020.730864105659},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R26,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R26,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!O$27:O$53),1)","v":1547.8},{"$f":"ROUND(($BA26-$AQ26)/10+AQ26,1)","v":1526.1},1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"330 797 1264 1731 2198 2665 3132 3599 4066 4533 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",330,330,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A26,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},{"$f":"ROUND(($BS26-$BI26)/10+BI26,1)","v":797},1264,1731,2198,2665,3132,3599,4066,4533,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R26,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC26-$BS26)/10+BS26,1)","v":5500},6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS26*2","v":10000},{"$f":"CC26*2","v":20000},40000]
[{"$f":"A8&B27","v":"ANGEPSOLNUPVst"},{"$f":"VLOOKUP(R27,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!CC$27:CC$53)","v":2013},0.39200000000000002,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$N$58:$N$70)","v":76020.730864105659},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R27,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R27,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL27-$AG27)/5+AG27,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ27-$AL27)/5+AL27,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!O$27:O$53),1)","v":2981.1},{"$f":"ROUND(($BA27-$AQ27)/10+AQ27,1)","v":2926.6},2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"330 797 1264 1731 2198 2665 3132 3599 4066 4533 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",330,330,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A27,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},{"$f":"ROUND(($BS27-$BI27)/10+BI27,1)","v":797},1264,1731,2198,2665,3132,3599,4066,4533,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R27,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC27-$BS27)/10+BS27,1)","v":5500},6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A8&B28","v":"ANGEPSOLNUPVst2"},{"$f":"VLOOKUP(R28,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R",{"$f":"IF(C28=\"\",\"\",1)","v":""},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!CC$27:CC$53)","v":2013},0.374,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q27","v":76020.730864105659},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R28,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R28,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,{"$f":"IF(AC28,AG28&\" \"&AH28&\" \"&AI28&\" \"&AJ28&\" \"&AK28&\" \"&AL28&\" \"&AM28&\" \"&AN28&\" \"&AO28&\" \"&AP28&\" \"&AQ28&\" \"&AR28&\" \"&AS28&\" \"&AT28&\" \"&AU28&\" \"&AV28&\" \"&AW28&\" \"&AX28&\" \"&AY28&\" \"&AZ28&\" \"&BA28&\" \"&BB28&\" \"&BC28&\" \"&BD28,N28)","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"},{"$f":"AG28","v":6275},{"$f":"AG28","v":6275},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!M$27:M$53),1)","v":6275},{"$f":"ROUND(($AL28-$AG28)/5+AG28,1)","v":6043.3},{"$f":"ROUND(($AL28-$AG28)/5+AH28,1)","v":5811.6},{"$f":"ROUND(($AL28-$AG28)/5+AI28,1)","v":5579.9},{"$f":"ROUND(($AL28-$AG28)/5+AJ28,1)","v":5348.2},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!N$27:N$53),1)","v":5116.5},{"$f":"ROUND(($AQ28-$AL28)/5+AL28,1)","v":4971.8999999999996},{"$f":"ROUND(($AQ28-$AL28)/5+AM28,1)","v":4827.3},{"$f":"ROUND(($AQ28-$AL28)/5+AN28,1)","v":4682.7},{"$f":"ROUND(($AQ28-$AL28)/5+AO28,1)","v":4538.1000000000004},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!O$27:O$53),1)","v":4393.7},{"$f":"ROUND(($BA28-$AQ28)/10+AQ28,1)","v":4313.3},4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!P$27:P$53),1)","v":3590},{"$f":"ROUND(($BD28-$BA28)/20+BA28,1)","v":3557.3},{"$f":"ROUND(($BD28-$BA28)/2+BA28,1)","v":3263.2},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,{"$f":"IF(AND(GenREFlag=0,CF28=1),CG28,IF(GenREFlag=0,0,IF(BE28,BI28&\" \"&BJ28&\" \"&BK28&\" \"&BL28&\" \"&BM28&\" \"&BN28&\" \"&BO28&\" \"&BP28&\" \"&BQ28&\" \"&BR28&\" \"&BS28&\" \"&BT28&\" \"&BU28&\" \"&BV28&\" \"&BW28&\" \"&BX28&\" \"&BY28&\" \"&BZ28&\" \"&CA28&\" \"&CB28&\" \"&CC28&\" \"&CD28&\" \"&CE28,BI28)))","v":"330 797 1264 1731 2198 2665 3132 3599 4066 4533 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"},{"$f":"BI28","v":330},{"$f":"BI28","v":330},{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A28,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},{"$f":"ROUND(($BS28-$BI28)/10+BI28,1)","v":797},1264,1731,2198,2665,3132,3599,4066,4533,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R28,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC28-$BS28)/10+BS28,1)","v":5500},6000,6500,7000,7500,8000,8500,9000,9500,10000,{"$f":"CC28*2","v":20000},{"$f":"CD28*2","v":40000}]
[{"$f":"A8&B29","v":"ANGEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M",{"$f":"IF(C29=\"\",\"\",1)","v":""},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!CC$27:CC$53)","v":2013},0.42799999999999999,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q25","v":76020.730864105659},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R29,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R29,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,{"$f":"IF(AC29,AG29&\" \"&AH29&\" \"&AI29&\" \"&AJ29&\" \"&AK29&\" \"&AL29&\" \"&AM29&\" \"&AN29&\" \"&AO29&\" \"&AP29&\" \"&AQ29&\" \"&AR29&\" \"&AS29&\" \"&AT29&\" \"&AU29&\" \"&AV29&\" \"&AW29&\" \"&AX29&\" \"&AY29&\" \"&AZ29&\" \"&BA29&\" \"&BB29&\" \"&BC29&\" \"&BD29,N29)","v":"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4"},{"$f":"AG29","v":2100},{"$f":"AG29","v":2100},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!P$27:P$53),1)","v":1330.7},{"$f":"ROUND(($BD29-$BA29)/20+BA29,1)","v":1318.6},{"$f":"ROUND(($BD29-$BA29)/2+BA29,1)","v":1209.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"330 797 1264 1731 2198 2665 3132 3599 4066 4533 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",{"$f":"BI29","v":330},{"$f":"BI29","v":330},{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A29,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},797,1264,1731,2198,2665,3132,3599,4066,4533,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R29,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A8&B30","v":"ANGEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N",{"$f":"IF(C30=\"\",\"\",1)","v":""},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!CC$27:CC$53)","v":2013},0.39200000000000002,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q29","v":76020.730864105659},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R30,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R30,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,{"$f":"IF(AC30,AG30&\" \"&AH30&\" \"&AI30&\" \"&AJ30&\" \"&AK30&\" \"&AL30&\" \"&AM30&\" \"&AN30&\" \"&AO30&\" \"&AP30&\" \"&AQ30&\" \"&AR30&\" \"&AS30&\" \"&AT30&\" \"&AU30&\" \"&AV30&\" \"&AW30&\" \"&AX30&\" \"&AY30&\" \"&AZ30&\" \"&BA30&\" \"&BB30&\" \"&BC30&\" \"&BD30,N30)","v":"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5"},{"$f":"AG30","v":4257.5},{"$f":"AG30","v":4257.5},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL30-$AG30)/5+AG30,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ30-$AL30)/5+AL30,1)","v":3404.7},3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!O$27:O$53),1)","v":3137.9},{"$f":"ROUND(($BA30-$AQ30)/10+AQ30,1)","v":3093.9},3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!P$27:P$53),1)","v":2697.8},{"$f":"ROUND(($BD30-$BA30)/20+BA30,1)","v":2673.2},{"$f":"ROUND(($BD30-$BA30)/2+BA30,1)","v":2452.1999999999998},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"330 797 1264 1731 2198 2665 3132 3599 4066 4533 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",{"$f":"BI30","v":330},{"$f":"BI30","v":330},{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A30,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},{"$f":"ROUND(($BS30-$BI30)/10+BI30,1)","v":797},1264,1731,2198,2665,3132,3599,4066,4533,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R30,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC30-$BS30)/10+BS30,1)","v":5500},6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A8&B31","v":"ANGEPSOLNUPVstru2"},{"$f":"VLOOKUP(R31,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S",{"$f":"IF(C31=\"\",\"\",1)","v":""},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q30","v":76020.730864105659},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R31,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R31,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,{"$f":"IF(AC31,AG31&\" \"&AH31&\" \"&AI31&\" \"&AJ31&\" \"&AK31&\" \"&AL31&\" \"&AM31&\" \"&AN31&\" \"&AO31&\" \"&AP31&\" \"&AQ31&\" \"&AR31&\" \"&AS31&\" \"&AT31&\" \"&AU31&\" \"&AV31&\" \"&AW31&\" \"&AX31&\" \"&AY31&\" \"&AZ31&\" \"&BA31&\" \"&BB31&\" \"&BC31&\" \"&BD31,N31)","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"},{"$f":"AG31","v":6275},{"$f":"AG31","v":6275},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!P$27:P$53),1)","v":3590},{"$f":"ROUND(($BD31-$BA31)/20+BA31,1)","v":3557.3},{"$f":"ROUND(($BD31-$BA31)/2+BA31,1)","v":3263.2},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"330 797 1264 1731 2198 2665 3132 3599 4066 4533 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",{"$f":"BI31","v":330},{"$f":"BI31","v":330},{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A31,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":330},797,1264,1731,2198,2665,3132,3599,4066,4533,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R31,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A8&B32","v":"ANGEPTSONUTH"},{"$f":"VLOOKUP(R32,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!CC$27:CC$53)","v":2014},0.72799999999999998,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$L$58:$L$70)","v":31917.195224918414},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V32=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A32,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R32,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R32,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!M$27:M$53),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},{"$f":"ROUND(($BA32-$AQ32)/10+AQ32,1)","v":2286.1},2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS32-$BI32)/10+BI32,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC32-$BS32)/10+BS32,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R32,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A8&B33","v":"ANGEPTSONUTHst"},{"$f":"VLOOKUP(R33,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!CC$27:CC$53)","v":2014},0.95199999999999996,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$L$58:$L$70)","v":31917.195224918414},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V33=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A33,3),NameConvsw!$H$58:$H$70))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R33,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R33,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!O$27:O$53),1)","v":5296.4},{"$f":"ROUND(($BA33-$AQ33)/10+AQ33,1)","v":5199.5},5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS33-$BI33)/10+BI33,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC33-$BS33)/10+BS33,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R33,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A8&B34","v":"ANGEPGASNUSO"},{"$f":"VLOOKUP(R34,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B34,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!BA$27:BA$53)/J34","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A8,NameConvsw!$L$58:$L$70)","v":31917.195224918414},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V34=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A34,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A34,3)&MID(B34,3,3),MSG_Fueldata!$E$2:$E$209)/$G34","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A34,3)&MID(B34,3,3),MSG_Fueldata!$F$2:$F$209)/$G34","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R34,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R34,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC34,AG34&\" \"&AH34&\" \"&AI34&\" \"&AJ34&\" \"&AK34&\" \"&AL34&\" \"&AM34&\" \"&AN34&\" \"&AO34&\" \"&AP34&\" \"&AQ34&\" \"&AR34&\" \"&AS34&\" \"&AT34&\" \"&AU34&\" \"&AV34&\" \"&AW34&\" \"&AX34&\" \"&AY34&\" \"&AZ34&\" \"&BA34&\" \"&BB34&\" \"&BC34&\" \"&BD34,N34)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},{"$f":"ROUND(($BA34-$AQ34)/10+AQ34,1)","v":1281.3},1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD34-$BA34)/20+BA34,1)","v":1224.5999999999999},{"$f":"ROUND(($BD34-$BA34)/2+BA34,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS34-$BI34)/10+BI34,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC34-$BS34)/10+BS34,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R34,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC34","v":5000},{"$f":"CD34","v":5000}]
[{"$f":"LEFT(A34,3)","v":"ANG"},{"$f":"ROW(B34)-ROW(B8)","v":26},{"$f":"ROW()-B35-1","v":8}]
[]
[null,{"$f":"VLOOKUP(A38,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Botswana"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE37+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG37+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH37+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["BOT","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A38&B39","v":"BOTEPODSNU"},{"$f":"VLOOKUP(R39,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B39,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C39=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!BA$27:BA$53)/J39","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V39=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A39,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C39=\"\",\"\",VLOOKUP(C39,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D39&\"/\"&LEFT(A39,3),EnergyForms2,2,FALSE)),VLOOKUP(D39,EnergyForms,2,FALSE),VLOOKUP(D39&\"/\"&LEFT(A39,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A39,3)&MID(B39,3,3),MSG_Fueldata!$E$2:$E$209)/$G39","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A39,3)&MID(B39,3,3),MSG_Fueldata!$F$2:$F$209)/$G39","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R39,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R39,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B39,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R39,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC39,AG39&\" \"&AH39&\" \"&AI39&\" \"&AJ39&\" \"&AK39&\" \"&AL39&\" \"&AM39&\" \"&AN39&\" \"&AO39&\" \"&AP39&\" \"&AQ39&\" \"&AR39&\" \"&AS39&\" \"&AT39&\" \"&AU39&\" \"&AV39&\" \"&AW39&\" \"&AX39&\" \"&AY39&\" \"&AZ39&\" \"&BA39&\" \"&BB39&\" \"&BC39&\" \"&BD39,N39)","v":1070},{"$f":"AG39","v":1070},{"$f":"AG39","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL39-$AG39)/5+AG39,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ39-$AL39)/5+AL39,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AQ39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AR39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AS39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AT39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AU39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AV39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AW39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AX39,1)","v":1070},{"$f":"ROUND(($BA39-$AQ39)/10+AY39,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD39-$BA39)/20+BA39,1)","v":1070},{"$f":"ROUND(($BD39-$BA39)/2+BA39,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE39,BI39&\" \"&BJ39&\" \"&BK39&\" \"&BL39&\" \"&BM39&\" \"&BN39&\" \"&BO39&\" \"&BP39&\" \"&BQ39&\" \"&BR39&\" \"&BS39&\" \"&BT39&\" \"&BU39&\" \"&BV39&\" \"&BW39&\" \"&BX39&\" \"&BY39&\" \"&BZ39&\" \"&CA39&\" \"&CB39&\" \"&CC39&\" \"&CD39&\" \"&CE39,BI39)","v":500},{"$f":"BI39","v":500},{"$f":"BI39","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS39-$BI39)/10+BI39,1)","v":450},{"$f":"ROUND(($BS39-$BI39)/10+BJ39,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC39-$BS39)/10+BS39,1)","v":0},{"$f":"ROUND(($CC39-$BS39)/10+BT39,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R39,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC39","v":0},0,null,{"$f":"IF(CF39,CH39&\" \"&CI39&\" \"&CJ39&\" \"&CK39&\" \"&CL39&\" \"&CM39&\" \"&CN39&\" \"&CO39&\" \"&CP39&\" \"&CQ39&\" \"&CR39&\" \"&CS39&\" \"&CT39&\" \"&CU39&\" \"&CV39&\" \"&CW39&\" \"&CX39&\" \"&CY39&\" \"&CZ39&\" \"&DA39&\" \"&DB39&\" \"&DC39&\" \"&DD39,\"\")","v":""}]
[{"$f":"A38&B40","v":"BOTEPODSNUind"},{"$f":"VLOOKUP(R40,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B40,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C40=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BA$27:BA$47)/J40","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V40=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A40,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A40,3)&MID(B40,3,3),MSG_Fueldata!$E$2:$E$209)/$G40","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A40,3)&MID(B40,3,3),MSG_Fueldata!$F$2:$F$209)/$G40","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R40,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R40,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R40,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG40","v":658.7},{"$f":"AG40","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA40-$AQ40)/10+AQ40,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE40,BI40&\" \"&BJ40&\" \"&BK40&\" \"&BL40&\" \"&BM40&\" \"&BN40&\" \"&BO40&\" \"&BP40&\" \"&BQ40&\" \"&BR40&\" \"&BS40&\" \"&BT40&\" \"&BU40&\" \"&BV40&\" \"&BW40&\" \"&BX40&\" \"&BY40&\" \"&BZ40&\" \"&CA40&\" \"&CB40&\" \"&CC40&\" \"&CD40&\" \"&CE40,BI40)","v":2000},{"$f":"BI40","v":2000},{"$f":"BI40","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS40-$BI40)/10+BI40,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC40-$BS40)/10+BS40,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R40,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF40,CH40&\" \"&CI40&\" \"&CJ40&\" \"&CK40&\" \"&CL40&\" \"&CM40&\" \"&CN40&\" \"&CO40&\" \"&CP40&\" \"&CQ40&\" \"&CR40&\" \"&CS40&\" \"&CT40&\" \"&CU40&\" \"&CV40&\" \"&CW40&\" \"&CX40&\" \"&CY40&\" \"&CZ40&\" \"&DA40&\" \"&DB40&\" \"&DC40&\" \"&DD40,\"\")","v":""}]
[{"$f":"A38&B41","v":"BOTEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B41,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C41=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BA$27:BA$47)/J41","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A41,3)&MID(B41,3,3),MSG_Fueldata!$E$2:$E$209)/$G41","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A41,3)&MID(B41,3,3),MSG_Fueldata!$F$2:$F$209)/$G41","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R41,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R41,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R41,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG41","v":691.9},{"$f":"AG41","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA41-$AQ41)/10+AQ41,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE41,BI41&\" \"&BJ41&\" \"&BK41&\" \"&BL41&\" \"&BM41&\" \"&BN41&\" \"&BO41&\" \"&BP41&\" \"&BQ41&\" \"&BR41&\" \"&BS41&\" \"&BT41&\" \"&BU41&\" \"&BV41&\" \"&BW41&\" \"&BX41&\" \"&BY41&\" \"&BZ41&\" \"&CA41&\" \"&CB41&\" \"&CC41&\" \"&CD41&\" \"&CE41,BI41)","v":2000},{"$f":"BI41","v":2000},{"$f":"BI41","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS41-$BI41)/10+BI41,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC41-$BS41)/10+BS41,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R41,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF41,CH41&\" \"&CI41&\" \"&CJ41&\" \"&CK41&\" \"&CL41&\" \"&CM41&\" \"&CN41&\" \"&CO41&\" \"&CP41&\" \"&CQ41&\" \"&CR41&\" \"&CS41&\" \"&CT41&\" \"&CU41&\" \"&CV41&\" \"&CW41&\" \"&CX41&\" \"&CY41&\" \"&CZ41&\" \"&DA41&\" \"&DB41&\" \"&DC41&\" \"&DD41,\"\")","v":""}]
[{"$f":"A38&B42","v":"BOTEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B42,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C42=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BA$27:BA$47)/J42","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A42,3)&MID(B42,3,3),MSG_Fueldata!$E$2:$E$209)/$G42","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A42,3)&MID(B42,3,3),MSG_Fueldata!$F$2:$F$209)/$G42","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R42,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R42,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R42,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG42","v":691.9},{"$f":"AG42","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA42-$AQ42)/10+AQ42,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE42,BI42&\" \"&BJ42&\" \"&BK42&\" \"&BL42&\" \"&BM42&\" \"&BN42&\" \"&BO42&\" \"&BP42&\" \"&BQ42&\" \"&BR42&\" \"&BS42&\" \"&BT42&\" \"&BU42&\" \"&BV42&\" \"&BW42&\" \"&BX42&\" \"&BY42&\" \"&BZ42&\" \"&CA42&\" \"&CB42&\" \"&CC42&\" \"&CD42&\" \"&CE42,BI42)","v":2000},{"$f":"BI42","v":2000},{"$f":"BI42","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS42-$BI42)/10+BI42,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC42-$BS42)/10+BS42,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R42,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF42,CH42&\" \"&CI42&\" \"&CJ42&\" \"&CK42&\" \"&CL42&\" \"&CM42&\" \"&CN42&\" \"&CO42&\" \"&CP42&\" \"&CQ42&\" \"&CR42&\" \"&CS42&\" \"&CT42&\" \"&CU42&\" \"&CV42&\" \"&CW42&\" \"&CX42&\" \"&CY42&\" \"&CZ42&\" \"&DA42&\" \"&DB42&\" \"&DC42&\" \"&DD42,\"\")","v":""}]
[{"$f":"A38&B43","v":"BOTEPOHFNU"},{"$f":"VLOOKUP(R43,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B43,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C43=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!BA$27:BA$53)/J43","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V43=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A43,3),NameConvsw!$H$58:$H$70))","v":1},"h-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A43,3)&MID(B43,3,3),MSG_Fueldata!$E$2:$E$209)/$G43","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A43,3)&MID(B43,3,3),MSG_Fueldata!$F$2:$F$209)/$G43","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R43,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R43,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R43,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG43","v":1350},{"$f":"AG43","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL43-$AG43)/5+AG43,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ43-$AL43)/5+AL43,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA43-$AQ43)/10+AQ43,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE43,BI43&\" \"&BJ43&\" \"&BK43&\" \"&BL43&\" \"&BM43&\" \"&BN43&\" \"&BO43&\" \"&BP43&\" \"&BQ43&\" \"&BR43&\" \"&BS43&\" \"&BT43&\" \"&BU43&\" \"&BV43&\" \"&BW43&\" \"&BX43&\" \"&BY43&\" \"&BZ43&\" \"&CA43&\" \"&CB43&\" \"&CC43&\" \"&CD43&\" \"&CE43,BI43)","v":500},{"$f":"BI43","v":500},{"$f":"BI43","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS43-$BI43)/10+BI43,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC43-$BS43)/10+BS43,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R43,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC43","v":0},0]
[{"$f":"A38&B44","v":"BOTEPGASNUOC"},{"$f":"VLOOKUP(R44,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B44,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!BA$27:BA$53)/J44","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V44=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A44,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A44,3)&MID(B44,3,3),MSG_Fueldata!$E$2:$E$209)/$G44","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A44,3)&MID(B44,3,3),MSG_Fueldata!$F$2:$F$209)/$G44","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R44,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R44,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R44,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS44-$BI44)/10+BI44,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC44-$BS44)/10+BS44,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R44,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A38&B45","v":"BOTEPGASNUCC"},{"$f":"VLOOKUP(R45,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B45,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!BA$27:BA$53)/J45","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V45=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A45,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A45,3)&MID(B45,3,3),MSG_Fueldata!$E$2:$E$209)/$G45","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A45,3)&MID(B45,3,3),MSG_Fueldata!$F$2:$F$209)/$G45","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R45,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R45,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R45,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!M$27:M$53),1)","v":1069},{"$f":"ROUND(($AL45-$AG45)/5+AG45,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!N$27:N$53),1)","v":1069},{"$f":"ROUND(($AQ45-$AL45)/5+AL45,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS45-$BI45)/10+BI45,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC45-$BS45)/10+BS45,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R45,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A38&B46","v":"BOTEPCOCNUCCS"},{"$f":"VLOOKUP(R46,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(MID(B46,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!BO$27:BO$53)","v":0.28000000000000003},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":315.21474721780601},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!CC$27:CC$53)","v":2030},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!BA$27:BA$53)/J46","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!M$27:M$53)*$B$4","v":3605.0675675675675},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$33","v":"Supercritical coal w CCS"},{"$f":"IF(OR(MID(B46,3,1)=\"W\",MID(B46,3,1)=\"S\",MID(B46,3,1)=\"H\",MID(B46,3,1)=\"B\",MID(B46,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V46=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A46,3),NameConvsw!$H$58:$H$70))","v":1},"C-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A46,3)&MID(B46,3,3),MSG_Fueldata!$E$2:$E$209)/$G46","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A46,3)&MID(B46,3,3),MSG_Fueldata!$F$2:$F$209)/$G46","v":2.1714285714285717},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R46,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R46,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,3605.0675675675675,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!M$27:M$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!N$27:N$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!O$27:O$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!P$27:P$53),1)","v":3605.1},3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!Q$27:Q$53),1)","v":3605.1},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},900,800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R46,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A38&B47","v":"BOTEPCOANUSC"},{"$f":"VLOOKUP(R47,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B47,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!BA$27:BA$53)/J47","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B47,3,1)=\"W\",MID(B47,3,1)=\"S\",MID(B47,3,1)=\"H\",MID(B47,3,1)=\"B\",MID(B47,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V47=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A47,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A47,3)&MID(B47,3,3),MSG_Fueldata!$E$2:$E$209)/$G47","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A47,3)&MID(B47,3,3),MSG_Fueldata!$F$2:$F$209)/$G47","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R47,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R47,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!M$27:M$53),1)","v":2403.4},{"$f":"ROUND(($AL47-$AG47)/5+AG47,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!N$27:N$53),1)","v":2403.4},{"$f":"ROUND(($AQ47-$AL47)/5+AL47,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS47-$BI47)/10+BI47,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC47-$BS47)/10+BS47,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R47,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A38&B48","v":"BOTEPNUCNUPW"},{"$f":"VLOOKUP(R48,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B48,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!BA$27:BA$53)/J48","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B48,3,1)=\"W\",MID(B48,3,1)=\"S\",MID(B48,3,1)=\"H\",MID(B48,3,1)=\"B\",MID(B48,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V48=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A48,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$E$2:$E$209)/$G48","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$F$2:$F$209)/$G48","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R48,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R48,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS48-$BI48)/10+BI48,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC48-$BS48)/10+BS48,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R48,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A38&B49","v":"BOTEPHYDNU"},{"$f":"VLOOKUP(R49,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!BA$27:BA$53)/J49","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V49=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A49,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R49,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R49,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS49-$BI49)/10+BI49,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC49-$BS49)/10+BS49,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R49,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A38&B50","v":"BOTEPHYDNUmic"},{"$f":"VLOOKUP(R50,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D59","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!BA$27:BA$53)/J50","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$K$58:$K$70)","v":0},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R50,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R50,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R50,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF50=1),CG50,IF(GenREFlag=0,0,IF(BE50,BI50&\" \"&BJ50&\" \"&BK50&\" \"&BL50&\" \"&BM50&\" \"&BN50&\" \"&BO50&\" \"&BP50&\" \"&BQ50&\" \"&BR50&\" \"&BS50&\" \"&BT50&\" \"&BU50&\" \"&BV50&\" \"&BW50&\" \"&BX50&\" \"&BY50&\" \"&BZ50&\" \"&CA50&\" \"&CB50&\" \"&CC50&\" \"&CD50&\" \"&CE50,BI50)))","v":"166 182.6 199.2 215.8 232.4 249 265.6 282.2 298.8 315.4 332 365.2 398.4 431.6 464.8 498 531.2 564.4 597.6 630.8 664 1328 2656"},166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A50,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},182.6,199.2,215.8,232.4,249,265.60000000000002,282.2,298.8,315.39999999999998,{"$f":"BI50*2","v":332},365.2,398.4,431.6,464.8,498,531.20000000000005,564.4,597.6,630.79999999999995,{"$f":"BS50*2","v":664},{"$f":"CC50*2","v":1328},{"$f":"CD50*2","v":2656}]
[{"$f":"A38&B51","v":"BOTEPBIONU"},{"$f":"VLOOKUP(R51,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B51,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!BA$27:BA$53)/J51","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$P$58:$P$70)","v":10},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V51=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A51,3),NameConvsw!$H$58:$H$70))","v":1},"b-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A51,3)&MID(B51,3,3),MSG_Fueldata!$E$2:$E$209)/$G51","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A51,3)&MID(B51,3,3),MSG_Fueldata!$F$2:$F$209)/$G51","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R51,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R51,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R51,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"166 182.6 199.2 215.8 232.4 249 265.6 282.2 298.8 315.4 332 365.2 398.4 431.6 464.8 498 531.2 564.4 597.6 630.8 664 1328 2656",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A51,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},182.6,199.2,215.8,232.4,249,265.60000000000002,282.2,298.8,315.39999999999998,{"$f":"BI51*2","v":332},365.2,398.4,431.6,464.8,498,531.20000000000005,564.4,597.6,630.79999999999995,{"$f":"BS51*2","v":664},{"$f":"CC51*2","v":1328},{"$f":"CD51*2","v":2656}]
[{"$f":"A38&B52","v":"BOTEPGEONU"},{"$f":"VLOOKUP(R52,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!BA$27:BA$53)/J52","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V52=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A52,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R52,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R52,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R52,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC52","v":0},0]
[{"$f":"A38&B53","v":"BOTEPWNDNU25"},{"$f":"VLOOKUP(R53,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!BA$27:BA$53)/J53","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$Q$58:$Q$70)","v":1152.4125648345118},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V53=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A53,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"Y54*2/3","v":3.3333333333333333E-2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R53,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R53,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A38&B54","v":"BOTEPWNDNU30"},{"$f":"VLOOKUP(R54,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!BA$27:BA$53)/J54","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$R$58:$R$70)","v":1152.4125648345118},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V54=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A54,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A38,NameConvsw!$T$58:$T$69)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R54,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R54,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A38&B55","v":"BOTEPSOLNUPVut"},{"$f":"VLOOKUP(R55,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$N$58:$N$70)","v":78560.666971364597},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V55=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A55,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R55,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R55,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R55,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A38&B56","v":"BOTEPSOLNUPVrt"},{"$f":"VLOOKUP(R56,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$N$58:$N$70)","v":78560.666971364597},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V56=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A56,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R56,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R56,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"166 649.4 1132.8 1616.2 2099.6 2583 3066.4 3549.8 4033.2 4516.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A56,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},649.4,1132.8,1616.2,2099.6,2583,3066.4,3549.8,4033.2,4516.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R56,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS56*2","v":10000},{"$f":"CC56*2","v":20000},40000]
[{"$f":"A38&B57","v":"BOTEPSOLNUPVst"},{"$f":"VLOOKUP(R57,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$N$58:$N$70)","v":78560.666971364597},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V57=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A57,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R57,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R57,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL57-$AG57)/5+AG57,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ57-$AL57)/5+AL57,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"166 649.4 1132.8 1616.2 2099.6 2583 3066.4 3549.8 4033.2 4516.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A57,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},649.4,1132.8,1616.2,2099.6,2583,3066.4,3549.8,4033.2,4516.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R57,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A38&B58","v":"BOTEPSOLNUPVst2"},{"$f":"VLOOKUP(R58,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q57","v":78560.666971364597},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R58,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R58,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"166 649.4 1132.8 1616.2 2099.6 2583 3066.4 3549.8 4033.2 4516.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A58,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},649.4,1132.8,1616.2,2099.6,2583,3066.4,3549.8,4033.2,4516.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R58,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A38&B59","v":"BOTEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q55","v":78560.666971364597},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R59,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R59,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"166 649.4 1132.8 1616.2 2099.6 2583 3066.4 3549.8 4033.2 4516.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A59,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},649.4,1132.8,1616.2,2099.6,2583,3066.4,3549.8,4033.2,4516.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R59,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A38&B60","v":"BOTEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q59","v":78560.666971364597},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R60,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R60,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"166 649.4 1132.8 1616.2 2099.6 2583 3066.4 3549.8 4033.2 4516.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A60,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},649.4,1132.8,1616.2,2099.6,2583,3066.4,3549.8,4033.2,4516.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R60,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A38&B61","v":"BOTEPSOLNUPVstru2"},{"$f":"VLOOKUP(R61,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q60","v":78560.666971364597},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R61,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R61,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"166 649.4 1132.8 1616.2 2099.6 2583 3066.4 3549.8 4033.2 4516.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",166,166,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A61,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":166},649.4,1132.8,1616.2,2099.6,2583,3066.4,3549.8,4033.2,4516.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R61,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A38&B62","v":"BOTEPTSONUTH"},{"$f":"VLOOKUP(R62,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$L$58:$L$70)","v":42629.233573196208},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V62=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A62,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R62,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R62,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL62-$AG62)/5+AG62,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ62-$AL62)/5+AL62,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS62-$BI62)/10+BI62,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC62-$BS62)/10+BS62,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R62,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC62","v":5000},5000]
[{"$f":"A38&B63","v":"BOTEPTSONUTHst"},{"$f":"VLOOKUP(R63,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$L$58:$L$70)","v":42629.233573196208},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V63=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A63,3),NameConvsw!$H$58:$H$70))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R63,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R63,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS63-$BI63)/10+BI63,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC63-$BS63)/10+BS63,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R63,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A38&B64","v":"BOTEPGASNUSO"},{"$f":"VLOOKUP(R64,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B64,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!BA$27:BA$53)/J64","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A38,NameConvsw!$L$58:$L$70)","v":42629.233573196208},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V64=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A64,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A64,3)&MID(B64,3,3),MSG_Fueldata!$E$2:$E$209)/$G64","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A64,3)&MID(B64,3,3),MSG_Fueldata!$F$2:$F$209)/$G64","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R64,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R64,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC64,AG64&\" \"&AH64&\" \"&AI64&\" \"&AJ64&\" \"&AK64&\" \"&AL64&\" \"&AM64&\" \"&AN64&\" \"&AO64&\" \"&AP64&\" \"&AQ64&\" \"&AR64&\" \"&AS64&\" \"&AT64&\" \"&AU64&\" \"&AV64&\" \"&AW64&\" \"&AX64&\" \"&AY64&\" \"&AZ64&\" \"&BA64&\" \"&BB64&\" \"&BC64&\" \"&BD64,N64)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD64-$BA64)/20+BA64,1)","v":1224.5999999999999},{"$f":"ROUND(($BD64-$BA64)/2+BA64,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS64-$BI64)/10+BI64,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC64-$BS64)/10+BS64,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R64,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A64,3)","v":"BOT"},{"$f":"ROW(B64)-ROW(B38)","v":26},{"$f":"ROW()-B65-1","v":38}]
[]
[null,{"$f":"VLOOKUP(A68,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Democratic Republic of Congo"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE67+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG67+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH67+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["DRC","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A68&B69","v":"DRCEPODSNU"},{"$f":"VLOOKUP(R69,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B69,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C69=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!BA$27:BA$53)/J69","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V69=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A69,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C69=\"\",\"\",VLOOKUP(C69,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D69&\"/\"&LEFT(A69,3),EnergyForms2,2,FALSE)),VLOOKUP(D69,EnergyForms,2,FALSE),VLOOKUP(D69&\"/\"&LEFT(A69,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A69,3)&MID(B69,3,3),MSG_Fueldata!$E$2:$E$209)/$G69","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A69,3)&MID(B69,3,3),MSG_Fueldata!$F$2:$F$209)/$G69","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R69,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R69,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B69,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R69,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC69,AG69&\" \"&AH69&\" \"&AI69&\" \"&AJ69&\" \"&AK69&\" \"&AL69&\" \"&AM69&\" \"&AN69&\" \"&AO69&\" \"&AP69&\" \"&AQ69&\" \"&AR69&\" \"&AS69&\" \"&AT69&\" \"&AU69&\" \"&AV69&\" \"&AW69&\" \"&AX69&\" \"&AY69&\" \"&AZ69&\" \"&BA69&\" \"&BB69&\" \"&BC69&\" \"&BD69,N69)","v":1070},{"$f":"AG69","v":1070},{"$f":"AG69","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL69-$AG69)/5+AG69,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ69-$AL69)/5+AL69,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AQ69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AR69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AS69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AT69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AU69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AV69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AW69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AX69,1)","v":1070},{"$f":"ROUND(($BA69-$AQ69)/10+AY69,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD69-$BA69)/20+BA69,1)","v":1070},{"$f":"ROUND(($BD69-$BA69)/2+BA69,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE69,BI69&\" \"&BJ69&\" \"&BK69&\" \"&BL69&\" \"&BM69&\" \"&BN69&\" \"&BO69&\" \"&BP69&\" \"&BQ69&\" \"&BR69&\" \"&BS69&\" \"&BT69&\" \"&BU69&\" \"&BV69&\" \"&BW69&\" \"&BX69&\" \"&BY69&\" \"&BZ69&\" \"&CA69&\" \"&CB69&\" \"&CC69&\" \"&CD69&\" \"&CE69,BI69)","v":500},{"$f":"BI69","v":500},{"$f":"BI69","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS69-$BI69)/10+BI69,1)","v":450},{"$f":"ROUND(($BS69-$BI69)/10+BJ69,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC69-$BS69)/10+BS69,1)","v":0},{"$f":"ROUND(($CC69-$BS69)/10+BT69,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R69,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC69","v":0},0,null,{"$f":"IF(CF69,CH69&\" \"&CI69&\" \"&CJ69&\" \"&CK69&\" \"&CL69&\" \"&CM69&\" \"&CN69&\" \"&CO69&\" \"&CP69&\" \"&CQ69&\" \"&CR69&\" \"&CS69&\" \"&CT69&\" \"&CU69&\" \"&CV69&\" \"&CW69&\" \"&CX69&\" \"&CY69&\" \"&CZ69&\" \"&DA69&\" \"&DB69&\" \"&DC69&\" \"&DD69,\"\")","v":""}]
[{"$f":"A68&B70","v":"DRCEPODSNUind"},{"$f":"VLOOKUP(R70,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B70,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C70=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BA$27:BA$47)/J70","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V70=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A70,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A70,3)&MID(B70,3,3),MSG_Fueldata!$E$2:$E$209)/$G70","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A70,3)&MID(B70,3,3),MSG_Fueldata!$F$2:$F$209)/$G70","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R70,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R70,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R70,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG70","v":658.7},{"$f":"AG70","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA70-$AQ70)/10+AQ70,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE70,BI70&\" \"&BJ70&\" \"&BK70&\" \"&BL70&\" \"&BM70&\" \"&BN70&\" \"&BO70&\" \"&BP70&\" \"&BQ70&\" \"&BR70&\" \"&BS70&\" \"&BT70&\" \"&BU70&\" \"&BV70&\" \"&BW70&\" \"&BX70&\" \"&BY70&\" \"&BZ70&\" \"&CA70&\" \"&CB70&\" \"&CC70&\" \"&CD70&\" \"&CE70,BI70)","v":2000},{"$f":"BI70","v":2000},{"$f":"BI70","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS70-$BI70)/10+BI70,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC70-$BS70)/10+BS70,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R70,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF70,CH70&\" \"&CI70&\" \"&CJ70&\" \"&CK70&\" \"&CL70&\" \"&CM70&\" \"&CN70&\" \"&CO70&\" \"&CP70&\" \"&CQ70&\" \"&CR70&\" \"&CS70&\" \"&CT70&\" \"&CU70&\" \"&CV70&\" \"&CW70&\" \"&CX70&\" \"&CY70&\" \"&CZ70&\" \"&DA70&\" \"&DB70&\" \"&DC70&\" \"&DD70,\"\")","v":""}]
[{"$f":"A68&B71","v":"DRCEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B71,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C71=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BA$27:BA$47)/J71","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A71,3)&MID(B71,3,3),MSG_Fueldata!$E$2:$E$209)/$G71","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A71,3)&MID(B71,3,3),MSG_Fueldata!$F$2:$F$209)/$G71","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R71,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R71,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R71,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG71","v":691.9},{"$f":"AG71","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA71-$AQ71)/10+AQ71,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE71,BI71&\" \"&BJ71&\" \"&BK71&\" \"&BL71&\" \"&BM71&\" \"&BN71&\" \"&BO71&\" \"&BP71&\" \"&BQ71&\" \"&BR71&\" \"&BS71&\" \"&BT71&\" \"&BU71&\" \"&BV71&\" \"&BW71&\" \"&BX71&\" \"&BY71&\" \"&BZ71&\" \"&CA71&\" \"&CB71&\" \"&CC71&\" \"&CD71&\" \"&CE71,BI71)","v":2000},{"$f":"BI71","v":2000},{"$f":"BI71","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS71-$BI71)/10+BI71,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC71-$BS71)/10+BS71,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R71,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF71,CH71&\" \"&CI71&\" \"&CJ71&\" \"&CK71&\" \"&CL71&\" \"&CM71&\" \"&CN71&\" \"&CO71&\" \"&CP71&\" \"&CQ71&\" \"&CR71&\" \"&CS71&\" \"&CT71&\" \"&CU71&\" \"&CV71&\" \"&CW71&\" \"&CX71&\" \"&CY71&\" \"&CZ71&\" \"&DA71&\" \"&DB71&\" \"&DC71&\" \"&DD71,\"\")","v":""}]
[{"$f":"A68&B72","v":"DRCEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B72,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C72=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BA$27:BA$47)/J72","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A72,3)&MID(B72,3,3),MSG_Fueldata!$E$2:$E$209)/$G72","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A72,3)&MID(B72,3,3),MSG_Fueldata!$F$2:$F$209)/$G72","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R72,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R72,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R72,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG72","v":691.9},{"$f":"AG72","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA72-$AQ72)/10+AQ72,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE72,BI72&\" \"&BJ72&\" \"&BK72&\" \"&BL72&\" \"&BM72&\" \"&BN72&\" \"&BO72&\" \"&BP72&\" \"&BQ72&\" \"&BR72&\" \"&BS72&\" \"&BT72&\" \"&BU72&\" \"&BV72&\" \"&BW72&\" \"&BX72&\" \"&BY72&\" \"&BZ72&\" \"&CA72&\" \"&CB72&\" \"&CC72&\" \"&CD72&\" \"&CE72,BI72)","v":2000},{"$f":"BI72","v":2000},{"$f":"BI72","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS72-$BI72)/10+BI72,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC72-$BS72)/10+BS72,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R72,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF72,CH72&\" \"&CI72&\" \"&CJ72&\" \"&CK72&\" \"&CL72&\" \"&CM72&\" \"&CN72&\" \"&CO72&\" \"&CP72&\" \"&CQ72&\" \"&CR72&\" \"&CS72&\" \"&CT72&\" \"&CU72&\" \"&CV72&\" \"&CW72&\" \"&CX72&\" \"&CY72&\" \"&CZ72&\" \"&DA72&\" \"&DB72&\" \"&DC72&\" \"&DD72,\"\")","v":""}]
[{"$f":"A68&B73","v":"DRCEPOHFNU"},{"$f":"VLOOKUP(R73,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B73,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C73=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!BA$27:BA$53)/J73","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V73=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A73,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D73&\"/\"&LEFT(A73,3),EnergyForms2,2,FALSE)),VLOOKUP(D73,EnergyForms,2,FALSE),VLOOKUP(D73&\"/\"&LEFT(A73,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A73,3)&MID(B73,3,3),MSG_Fueldata!$E$2:$E$209)/$G73","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A73,3)&MID(B73,3,3),MSG_Fueldata!$F$2:$F$209)/$G73","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R73,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R73,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R73,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG73","v":1350},{"$f":"AG73","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL73-$AG73)/5+AG73,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ73-$AL73)/5+AL73,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA73-$AQ73)/10+AQ73,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE73,BI73&\" \"&BJ73&\" \"&BK73&\" \"&BL73&\" \"&BM73&\" \"&BN73&\" \"&BO73&\" \"&BP73&\" \"&BQ73&\" \"&BR73&\" \"&BS73&\" \"&BT73&\" \"&BU73&\" \"&BV73&\" \"&BW73&\" \"&BX73&\" \"&BY73&\" \"&BZ73&\" \"&CA73&\" \"&CB73&\" \"&CC73&\" \"&CD73&\" \"&CE73,BI73)","v":500},{"$f":"BI73","v":500},{"$f":"BI73","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS73-$BI73)/10+BI73,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC73-$BS73)/10+BS73,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R73,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC73","v":0},0]
[{"$f":"A68&B74","v":"DRCEPGASNUOC"},{"$f":"VLOOKUP(R74,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B74,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!BA$27:BA$53)/J74","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V74=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A74,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A74,3)&MID(B74,3,3),MSG_Fueldata!$E$2:$E$209)/$G74","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A74,3)&MID(B74,3,3),MSG_Fueldata!$F$2:$F$209)/$G74","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R74,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R74,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R74,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS74-$BI74)/10+BI74,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC74-$BS74)/10+BS74,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R74,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A68&B75","v":"DRCEPGASNUCC"},{"$f":"VLOOKUP(R75,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B75,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!BA$27:BA$53)/J75","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V75=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A75,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A75,3)&MID(B75,3,3),MSG_Fueldata!$E$2:$E$209)/$G75","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A75,3)&MID(B75,3,3),MSG_Fueldata!$F$2:$F$209)/$G75","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R75,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R75,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R75,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS75-$BI75)/10+BI75,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC75-$BS75)/10+BS75,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R75,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A68&B76","v":"DRCEPCOANUSC"},{"$f":"VLOOKUP(R76,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B76,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!BA$27:BA$53)/J76","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B76,3,1)=\"W\",MID(B76,3,1)=\"S\",MID(B76,3,1)=\"H\",MID(B76,3,1)=\"B\",MID(B76,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V76=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A76,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A76,3)&MID(B76,3,3),MSG_Fueldata!$E$2:$E$209)/$G76","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A76,3)&MID(B76,3,3),MSG_Fueldata!$F$2:$F$209)/$G76","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R76,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R76,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS76-$BI76)/10+BI76,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC76-$BS76)/10+BS76,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R76,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A68&B77","v":"DRCEPNUCNUPW"},{"$f":"VLOOKUP(R77,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B77,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!BA$27:BA$53)/J77","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B77,3,1)=\"W\",MID(B77,3,1)=\"S\",MID(B77,3,1)=\"H\",MID(B77,3,1)=\"B\",MID(B77,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V77=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A77,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A77,3)&MID(B77,3,3),MSG_Fueldata!$E$2:$E$209)/$G77","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A77,3)&MID(B77,3,3),MSG_Fueldata!$F$2:$F$209)/$G77","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R77,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R77,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS77-$BI77)/10+BI77,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC77-$BS77)/10+BS77,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R77,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A68&B78","v":"DRCEPHYDNU"},{"$f":"VLOOKUP(R78,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!BA$27:BA$53)/J78","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V78=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A78,3),NameConvsw!$H$58:$H$70))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R78,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R78,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS78-$BI78)/10+BI78,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC78-$BS78)/10+BS78,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R78,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A68&B79","v":"DRCEPHYDNUmic"},{"$f":"VLOOKUP(R79,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!BA$27:BA$53)/J79","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$K$58:$K$70)","v":1500},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R79,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R79,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R79,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF79=1),CG79,IF(GenREFlag=0,0,IF(BE79,BI79&\" \"&BJ79&\" \"&BK79&\" \"&BL79&\" \"&BM79&\" \"&BN79&\" \"&BO79&\" \"&BP79&\" \"&BQ79&\" \"&BR79&\" \"&BS79&\" \"&BT79&\" \"&BU79&\" \"&BV79&\" \"&BW79&\" \"&BX79&\" \"&BY79&\" \"&BZ79&\" \"&CA79&\" \"&CB79&\" \"&CC79&\" \"&CD79&\" \"&CE79,BI79)))","v":"324 356.4 388.8 421.2 453.6 486 518.4 550.8 583.2 615.6 648 712.8 777.6 842.4 907.2 972 1036.8 1101.6 1166.4 1231.2 1296 2592 5184"},324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A79,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},356.4,388.8,421.2,453.6,486,518.4,550.79999999999995,583.20000000000005,615.6,{"$f":"BI79*2","v":648},712.8,777.6,842.4,907.2,972,1036.8,1101.5999999999999,1166.4000000000001,1231.2,{"$f":"BS79*2","v":1296},{"$f":"CC79*2","v":2592},{"$f":"CD79*2","v":5184}]
[{"$f":"A68&B80","v":"DRCEPBIONU"},{"$f":"VLOOKUP(R80,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B80,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!BA$27:BA$53)/J80","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$P$58:$P$70)","v":500},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V80=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A80,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D80&\"/\"&LEFT(A80,3),EnergyForms2,2,FALSE)),VLOOKUP(D80,EnergyForms,2,FALSE),VLOOKUP(D80&\"/\"&LEFT(A80,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$E$2:$E$209)/$G80","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$F$2:$F$209)/$G80","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R80,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R80,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R80,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"324 356.4 388.8 421.2 453.6 486 518.4 550.8 583.2 615.6 648 712.8 777.6 842.4 907.2 972 1036.8 1101.6 1166.4 1231.2 1296 2592 5184",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A80,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},356.4,388.8,421.2,453.6,486,518.4,550.79999999999995,583.20000000000005,615.6,{"$f":"BI80*2","v":648},712.8,777.6,842.4,907.2,972,1036.8,1101.5999999999999,1166.4000000000001,1231.2,{"$f":"BS80*2","v":1296},{"$f":"CC80*2","v":2592},{"$f":"CD80*2","v":5184}]
[{"$f":"A68&B81","v":"DRCEPGEONU"},{"$f":"VLOOKUP(R81,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!BA$27:BA$53)/J81","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V81=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A81,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D81&\"/\"&LEFT(A81,3),EnergyForms2,2,FALSE)),VLOOKUP(D81,EnergyForms,2,FALSE),VLOOKUP(D81&\"/\"&LEFT(A81,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R81,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R81,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R81,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC81","v":0},0]
[{"$f":"A68&B82","v":"DRCEPWNDNU25"},{"$f":"VLOOKUP(R82,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!BA$27:BA$53)/J82","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$Q$58:$Q$70)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V82=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A82,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D82&\"/\"&LEFT(A82,3),EnergyForms2,2,FALSE)),VLOOKUP(D82,EnergyForms,2,FALSE),VLOOKUP(D82&\"/\"&LEFT(A82,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"Y83*2/3","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R82,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R82,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A68&B83","v":"DRCEPWNDNU30"},{"$f":"VLOOKUP(R83,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!BA$27:BA$53)/J83","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$R$58:$R$70)","v":0},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V83=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A83,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D83&\"/\"&LEFT(A83,3),EnergyForms2,2,FALSE)),VLOOKUP(D83,EnergyForms,2,FALSE),VLOOKUP(D83&\"/\"&LEFT(A83,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A67,NameConvsw!$T$58:$T$69)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R83,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R83,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A68&B84","v":"DRCEPSOLNUPVut"},{"$f":"VLOOKUP(R84,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$N$58:$N$70)","v":130491.63388350217},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V84=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A84,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D84&\"/\"&LEFT(A84,3),EnergyForms2,2,FALSE)),VLOOKUP(D84,EnergyForms,2,FALSE),VLOOKUP(D84&\"/\"&LEFT(A84,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R84,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R84,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R84,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A68&B85","v":"DRCEPSOLNUPVrt"},{"$f":"VLOOKUP(R85,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$N$58:$N$70)","v":130491.63388350217},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V85=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A85,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R85,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R85,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"324 791.6 1259.2 1726.8 2194.4 2662 3129.6 3597.2 4064.8 4532.4 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A85,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},791.6,1259.2,1726.8,2194.4,2662,3129.6,3597.2,4064.8,4532.3999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R85,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS85*2","v":10000},{"$f":"CC85*2","v":20000},40000]
[{"$f":"A68&B86","v":"DRCEPSOLNUPVst"},{"$f":"VLOOKUP(R86,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$N$58:$N$70)","v":130491.63388350217},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V86=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A86,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R86,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R86,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL86-$AG86)/5+AG86,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ86-$AL86)/5+AL86,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"324 791.6 1259.2 1726.8 2194.4 2662 3129.6 3597.2 4064.8 4532.4 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A86,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},791.6,1259.2,1726.8,2194.4,2662,3129.6,3597.2,4064.8,4532.3999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R86,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A68&B87","v":"DRCEPSOLNUPVst2"},{"$f":"VLOOKUP(R87,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q86","v":130491.63388350217},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R87,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R87,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"324 791.6 1259.2 1726.8 2194.4 2662 3129.6 3597.2 4064.8 4532.4 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A87,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},791.6,1259.2,1726.8,2194.4,2662,3129.6,3597.2,4064.8,4532.3999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R87,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A68&B88","v":"DRCEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q84","v":130491.63388350217},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R88,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R88,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"324 791.6 1259.2 1726.8 2194.4 2662 3129.6 3597.2 4064.8 4532.4 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A88,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},791.6,1259.2,1726.8,2194.4,2662,3129.6,3597.2,4064.8,4532.3999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R88,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A68&B89","v":"DRCEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q88","v":130491.63388350217},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R89,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R89,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"324 791.6 1259.2 1726.8 2194.4 2662 3129.6 3597.2 4064.8 4532.4 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A89,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},791.6,1259.2,1726.8,2194.4,2662,3129.6,3597.2,4064.8,4532.3999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R89,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A68&B90","v":"DRCEPSOLNUPVstru2"},{"$f":"VLOOKUP(R90,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q89","v":130491.63388350217},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R90,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R90,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"324 791.6 1259.2 1726.8 2194.4 2662 3129.6 3597.2 4064.8 4532.4 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",324,324,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A90,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":324},791.6,1259.2,1726.8,2194.4,2662,3129.6,3597.2,4064.8,4532.3999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R90,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A68&B91","v":"DRCEPTSONUTH"},{"$f":"VLOOKUP(R91,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$L$58:$L$70)","v":40571.800794375529},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V91=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A91,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D91&\"/\"&LEFT(A91,3),EnergyForms2,2,FALSE)),VLOOKUP(D91,EnergyForms,2,FALSE),VLOOKUP(D91&\"/\"&LEFT(A91,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R91,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R91,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL91-$AG91)/5+AG91,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ91-$AL91)/5+AL91,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS91-$BI91)/10+BI91,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC91-$BS91)/10+BS91,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R91,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC91","v":5000},5000]
[{"$f":"A68&B92","v":"DRCEPTSONUTHst"},{"$f":"VLOOKUP(R92,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$L$58:$L$70)","v":40571.800794375529},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V92=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A92,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D92&\"/\"&LEFT(A92,3),EnergyForms2,2,FALSE)),VLOOKUP(D92,EnergyForms,2,FALSE),VLOOKUP(D92&\"/\"&LEFT(A92,3),EnergyForms2,2,FALSE))","v":"e-C"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R92,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R92,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS92-$BI92)/10+BI92,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC92-$BS92)/10+BS92,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R92,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A68&B93","v":"DRCEPGASNUSO"},{"$f":"VLOOKUP(R93,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B93,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!BA$27:BA$53)/J93","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A68,NameConvsw!$L$58:$L$70)","v":40571.800794375529},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V93=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A93,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D93&\"/\"&LEFT(A93,3),EnergyForms2,2,FALSE)),VLOOKUP(D93,EnergyForms,2,FALSE),VLOOKUP(D93&\"/\"&LEFT(A93,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A93,3)&MID(B93,3,3),MSG_Fueldata!$E$2:$E$209)/$G93","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A93,3)&MID(B93,3,3),MSG_Fueldata!$F$2:$F$209)/$G93","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R93,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R93,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC93,AG93&\" \"&AH93&\" \"&AI93&\" \"&AJ93&\" \"&AK93&\" \"&AL93&\" \"&AM93&\" \"&AN93&\" \"&AO93&\" \"&AP93&\" \"&AQ93&\" \"&AR93&\" \"&AS93&\" \"&AT93&\" \"&AU93&\" \"&AV93&\" \"&AW93&\" \"&AX93&\" \"&AY93&\" \"&AZ93&\" \"&BA93&\" \"&BB93&\" \"&BC93&\" \"&BD93,N93)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD93-$BA93)/20+BA93,1)","v":1224.5999999999999},{"$f":"ROUND(($BD93-$BA93)/2+BA93,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS93-$BI93)/10+BI93,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC93-$BS93)/10+BS93,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R93,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A93,3)","v":"DRC"},{"$f":"ROW(B93)-ROW(B68)","v":25},{"$f":"ROW()-B94-1","v":68}]
[]
[null,{"$f":"VLOOKUP(A97,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Lesotho"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE96+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG96+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH96+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["LES","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A97&B98","v":"LESEPODSNU"},{"$f":"VLOOKUP(R98,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B98,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C98=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!BA$27:BA$53)/J98","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V98=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A98,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C98=\"\",\"\",VLOOKUP(C98,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D98&\"/\"&LEFT(A98,3),EnergyForms2,2,FALSE)),VLOOKUP(D98,EnergyForms,2,FALSE),VLOOKUP(D98&\"/\"&LEFT(A98,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A98,3)&MID(B98,3,3),MSG_Fueldata!$E$2:$E$209)/$G98","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A98,3)&MID(B98,3,3),MSG_Fueldata!$F$2:$F$209)/$G98","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R98,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R98,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B98,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R98,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC98,AG98&\" \"&AH98&\" \"&AI98&\" \"&AJ98&\" \"&AK98&\" \"&AL98&\" \"&AM98&\" \"&AN98&\" \"&AO98&\" \"&AP98&\" \"&AQ98&\" \"&AR98&\" \"&AS98&\" \"&AT98&\" \"&AU98&\" \"&AV98&\" \"&AW98&\" \"&AX98&\" \"&AY98&\" \"&AZ98&\" \"&BA98&\" \"&BB98&\" \"&BC98&\" \"&BD98,N98)","v":1070},{"$f":"AG98","v":1070},{"$f":"AG98","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL98-$AG98)/5+AG98,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ98-$AL98)/5+AL98,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AQ98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AR98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AS98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AT98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AU98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AV98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AW98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AX98,1)","v":1070},{"$f":"ROUND(($BA98-$AQ98)/10+AY98,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD98-$BA98)/20+BA98,1)","v":1070},{"$f":"ROUND(($BD98-$BA98)/2+BA98,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE98,BI98&\" \"&BJ98&\" \"&BK98&\" \"&BL98&\" \"&BM98&\" \"&BN98&\" \"&BO98&\" \"&BP98&\" \"&BQ98&\" \"&BR98&\" \"&BS98&\" \"&BT98&\" \"&BU98&\" \"&BV98&\" \"&BW98&\" \"&BX98&\" \"&BY98&\" \"&BZ98&\" \"&CA98&\" \"&CB98&\" \"&CC98&\" \"&CD98&\" \"&CE98,BI98)","v":500},{"$f":"BI98","v":500},{"$f":"BI98","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS98-$BI98)/10+BI98,1)","v":450},{"$f":"ROUND(($BS98-$BI98)/10+BJ98,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC98-$BS98)/10+BS98,1)","v":0},{"$f":"ROUND(($CC98-$BS98)/10+BT98,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R98,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC98","v":0},0,null,{"$f":"IF(CF98,CH98&\" \"&CI98&\" \"&CJ98&\" \"&CK98&\" \"&CL98&\" \"&CM98&\" \"&CN98&\" \"&CO98&\" \"&CP98&\" \"&CQ98&\" \"&CR98&\" \"&CS98&\" \"&CT98&\" \"&CU98&\" \"&CV98&\" \"&CW98&\" \"&CX98&\" \"&CY98&\" \"&CZ98&\" \"&DA98&\" \"&DB98&\" \"&DC98&\" \"&DD98,\"\")","v":""}]
[{"$f":"A97&B99","v":"LESEPODSNUind"},{"$f":"VLOOKUP(R99,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B99,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C99=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BA$27:BA$47)/J99","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V99=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A99,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A99,3)&MID(B99,3,3),MSG_Fueldata!$E$2:$E$209)/$G99","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A99,3)&MID(B99,3,3),MSG_Fueldata!$F$2:$F$209)/$G99","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R99,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R99,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R99,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG99","v":658.7},{"$f":"AG99","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA99-$AQ99)/10+AQ99,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE99,BI99&\" \"&BJ99&\" \"&BK99&\" \"&BL99&\" \"&BM99&\" \"&BN99&\" \"&BO99&\" \"&BP99&\" \"&BQ99&\" \"&BR99&\" \"&BS99&\" \"&BT99&\" \"&BU99&\" \"&BV99&\" \"&BW99&\" \"&BX99&\" \"&BY99&\" \"&BZ99&\" \"&CA99&\" \"&CB99&\" \"&CC99&\" \"&CD99&\" \"&CE99,BI99)","v":2000},{"$f":"BI99","v":2000},{"$f":"BI99","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS99-$BI99)/10+BI99,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC99-$BS99)/10+BS99,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R99,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF99,CH99&\" \"&CI99&\" \"&CJ99&\" \"&CK99&\" \"&CL99&\" \"&CM99&\" \"&CN99&\" \"&CO99&\" \"&CP99&\" \"&CQ99&\" \"&CR99&\" \"&CS99&\" \"&CT99&\" \"&CU99&\" \"&CV99&\" \"&CW99&\" \"&CX99&\" \"&CY99&\" \"&CZ99&\" \"&DA99&\" \"&DB99&\" \"&DC99&\" \"&DD99,\"\")","v":""}]
[{"$f":"A97&B100","v":"LESEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B100,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C100=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BA$27:BA$47)/J100","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A100,3)&MID(B100,3,3),MSG_Fueldata!$E$2:$E$209)/$G100","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A100,3)&MID(B100,3,3),MSG_Fueldata!$F$2:$F$209)/$G100","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R100,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R100,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R100,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG100","v":691.9},{"$f":"AG100","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA100-$AQ100)/10+AQ100,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE100,BI100&\" \"&BJ100&\" \"&BK100&\" \"&BL100&\" \"&BM100&\" \"&BN100&\" \"&BO100&\" \"&BP100&\" \"&BQ100&\" \"&BR100&\" \"&BS100&\" \"&BT100&\" \"&BU100&\" \"&BV100&\" \"&BW100&\" \"&BX100&\" \"&BY100&\" \"&BZ100&\" \"&CA100&\" \"&CB100&\" \"&CC100&\" \"&CD100&\" \"&CE100,BI100)","v":2000},{"$f":"BI100","v":2000},{"$f":"BI100","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS100-$BI100)/10+BI100,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC100-$BS100)/10+BS100,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R100,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF100,CH100&\" \"&CI100&\" \"&CJ100&\" \"&CK100&\" \"&CL100&\" \"&CM100&\" \"&CN100&\" \"&CO100&\" \"&CP100&\" \"&CQ100&\" \"&CR100&\" \"&CS100&\" \"&CT100&\" \"&CU100&\" \"&CV100&\" \"&CW100&\" \"&CX100&\" \"&CY100&\" \"&CZ100&\" \"&DA100&\" \"&DB100&\" \"&DC100&\" \"&DD100,\"\")","v":""}]
[{"$f":"A97&B101","v":"LESEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B101,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C101=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BA$27:BA$47)/J101","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A101,3)&MID(B101,3,3),MSG_Fueldata!$E$2:$E$209)/$G101","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A101,3)&MID(B101,3,3),MSG_Fueldata!$F$2:$F$209)/$G101","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R101,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R101,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R101,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG101","v":691.9},{"$f":"AG101","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA101-$AQ101)/10+AQ101,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE101,BI101&\" \"&BJ101&\" \"&BK101&\" \"&BL101&\" \"&BM101&\" \"&BN101&\" \"&BO101&\" \"&BP101&\" \"&BQ101&\" \"&BR101&\" \"&BS101&\" \"&BT101&\" \"&BU101&\" \"&BV101&\" \"&BW101&\" \"&BX101&\" \"&BY101&\" \"&BZ101&\" \"&CA101&\" \"&CB101&\" \"&CC101&\" \"&CD101&\" \"&CE101,BI101)","v":2000},{"$f":"BI101","v":2000},{"$f":"BI101","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS101-$BI101)/10+BI101,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC101-$BS101)/10+BS101,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R101,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF101,CH101&\" \"&CI101&\" \"&CJ101&\" \"&CK101&\" \"&CL101&\" \"&CM101&\" \"&CN101&\" \"&CO101&\" \"&CP101&\" \"&CQ101&\" \"&CR101&\" \"&CS101&\" \"&CT101&\" \"&CU101&\" \"&CV101&\" \"&CW101&\" \"&CX101&\" \"&CY101&\" \"&CZ101&\" \"&DA101&\" \"&DB101&\" \"&DC101&\" \"&DD101,\"\")","v":""}]
[{"$f":"A97&B102","v":"LESEPOHFNU"},{"$f":"VLOOKUP(R102,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B102,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C102=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!BA$27:BA$53)/J102","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V102=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A102,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D102&\"/\"&LEFT(A102,3),EnergyForms2,2,FALSE)),VLOOKUP(D102,EnergyForms,2,FALSE),VLOOKUP(D102&\"/\"&LEFT(A102,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A102,3)&MID(B102,3,3),MSG_Fueldata!$E$2:$E$209)/$G102","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A102,3)&MID(B102,3,3),MSG_Fueldata!$F$2:$F$209)/$G102","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R102,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R102,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R102,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG102","v":1350},{"$f":"AG102","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL102-$AG102)/5+AG102,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ102-$AL102)/5+AL102,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA102-$AQ102)/10+AQ102,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE102,BI102&\" \"&BJ102&\" \"&BK102&\" \"&BL102&\" \"&BM102&\" \"&BN102&\" \"&BO102&\" \"&BP102&\" \"&BQ102&\" \"&BR102&\" \"&BS102&\" \"&BT102&\" \"&BU102&\" \"&BV102&\" \"&BW102&\" \"&BX102&\" \"&BY102&\" \"&BZ102&\" \"&CA102&\" \"&CB102&\" \"&CC102&\" \"&CD102&\" \"&CE102,BI102)","v":500},{"$f":"BI102","v":500},{"$f":"BI102","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS102-$BI102)/10+BI102,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC102-$BS102)/10+BS102,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R102,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC102","v":0},0]
[{"$f":"A97&B103","v":"LESEPGASNUOC"},{"$f":"VLOOKUP(R103,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B103,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!BA$27:BA$53)/J103","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V103=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A103,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A103,3)&MID(B103,3,3),MSG_Fueldata!$E$2:$E$209)/$G103","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A103,3)&MID(B103,3,3),MSG_Fueldata!$F$2:$F$209)/$G103","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R103,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R103,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R103,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS103-$BI103)/10+BI103,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC103-$BS103)/10+BS103,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R103,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A97&B104","v":"LESEPGASNUCC"},{"$f":"VLOOKUP(R104,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B104,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!BA$27:BA$53)/J104","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V104=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A104,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A104,3)&MID(B104,3,3),MSG_Fueldata!$E$2:$E$209)/$G104","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A104,3)&MID(B104,3,3),MSG_Fueldata!$F$2:$F$209)/$G104","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R104,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R104,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R104,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS104-$BI104)/10+BI104,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC104-$BS104)/10+BS104,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R104,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A97&B105","v":"LESEPCOANUSC"},{"$f":"VLOOKUP(R105,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B105,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!BA$27:BA$53)/J105","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!BZ$27:BZ$53))","v":1000},0,{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B105,3,1)=\"W\",MID(B105,3,1)=\"S\",MID(B105,3,1)=\"H\",MID(B105,3,1)=\"B\",MID(B105,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V105=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A105,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A105,3)&MID(B105,3,3),MSG_Fueldata!$E$2:$E$209)/$G105","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A105,3)&MID(B105,3,3),MSG_Fueldata!$F$2:$F$209)/$G105","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R105,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R105,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS105-$BI105)/10+BI105,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC105-$BS105)/10+BS105,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R105,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A97&B106","v":"LESEPNUCNUPW"},{"$f":"VLOOKUP(R106,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B106,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!BA$27:BA$53)/J106","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B106,3,1)=\"W\",MID(B106,3,1)=\"S\",MID(B106,3,1)=\"H\",MID(B106,3,1)=\"B\",MID(B106,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V106=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A106,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A106,3)&MID(B106,3,3),MSG_Fueldata!$E$2:$E$209)/$G106","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A106,3)&MID(B106,3,3),MSG_Fueldata!$F$2:$F$209)/$G106","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R106,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R106,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS106-$BI106)/10+BI106,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC106-$BS106)/10+BS106,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R106,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A97&B107","v":"LESEPHYDNU"},{"$f":"VLOOKUP(R107,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!BA$27:BA$53)/J107","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V107=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A107,3),NameConvsw!$H$58:$H$70))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R107,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R107,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS107-$BI107)/10+BI107,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC107-$BS107)/10+BS107,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R107,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A97&B108","v":"LESEPHYDNUmic"},{"$f":"VLOOKUP(R108,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!BA$27:BA$53)/J108","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$K$58:$K$70)","v":100},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R108,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R108,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R108,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF108=1),CG108,IF(GenREFlag=0,0,IF(BE108,BI108&\" \"&BJ108&\" \"&BK108&\" \"&BL108&\" \"&BM108&\" \"&BN108&\" \"&BO108&\" \"&BP108&\" \"&BQ108&\" \"&BR108&\" \"&BS108&\" \"&BT108&\" \"&BU108&\" \"&BV108&\" \"&BW108&\" \"&BX108&\" \"&BY108&\" \"&BZ108&\" \"&CA108&\" \"&CB108&\" \"&CC108&\" \"&CD108&\" \"&CE108,BI108)))","v":"36 39.6 43.2 46.8 50.4 54 57.6 61.2 64.8 68.4 72 79.2 86.4 93.6 100.8 108 115.2 122.4 129.6 136.8 144 288 576"},36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A108,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},39.6,43.2,46.8,50.4,54,57.6,61.2,64.8,68.400000000000006,{"$f":"BI108*2","v":72},79.2,86.4,93.6,100.8,108,115.2,122.4,129.6,136.80000000000001,{"$f":"BS108*2","v":144},{"$f":"CC108*2","v":288},{"$f":"CD108*2","v":576}]
[{"$f":"A97&B109","v":"LESEPBIONU"},{"$f":"VLOOKUP(R109,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B109,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!BA$27:BA$53)/J109","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$P$58:$P$70)","v":10},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V109=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A109,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D109&\"/\"&LEFT(A109,3),EnergyForms2,2,FALSE)),VLOOKUP(D109,EnergyForms,2,FALSE),VLOOKUP(D109&\"/\"&LEFT(A109,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A109,3)&MID(B109,3,3),MSG_Fueldata!$E$2:$E$209)/$G109","v":300},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A109,3)&MID(B109,3,3),MSG_Fueldata!$F$2:$F$209)/$G109","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R109,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R109,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R109,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"36 39.6 43.2 46.8 50.4 54 57.6 61.2 64.8 68.4 72 79.2 86.4 93.6 100.8 108 115.2 122.4 129.6 136.8 144 288 576",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A109,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},39.6,43.2,46.8,50.4,54,57.6,61.2,64.8,68.400000000000006,{"$f":"BI109*2","v":72},79.2,86.4,93.6,100.8,108,115.2,122.4,129.6,136.80000000000001,{"$f":"BS109*2","v":144},{"$f":"CC109*2","v":288},{"$f":"CD109*2","v":576}]
[{"$f":"A97&B110","v":"LESEPGEONU"},{"$f":"VLOOKUP(R110,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!BA$27:BA$53)/J110","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V110=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A110,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D110&\"/\"&LEFT(A110,3),EnergyForms2,2,FALSE)),VLOOKUP(D110,EnergyForms,2,FALSE),VLOOKUP(D110&\"/\"&LEFT(A110,3),EnergyForms2,2,FALSE))","v":"e-D"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R110,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R110,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R110,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC110","v":0},0]
[{"$f":"A97&B111","v":"LESEPWNDNU25"},{"$f":"VLOOKUP(R111,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!BA$27:BA$53)/J111","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$Q$58:$Q$70)","v":166.70553978756345},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V111=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A111,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D111&\"/\"&LEFT(A111,3),EnergyForms2,2,FALSE)),VLOOKUP(D111,EnergyForms,2,FALSE),VLOOKUP(D111&\"/\"&LEFT(A111,3),EnergyForms2,2,FALSE))","v":"e-D"},null,null,{"$f":"Y112*2/3","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R111,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R111,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A97&B112","v":"LESEPWNDNU30"},{"$f":"VLOOKUP(R112,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!BA$27:BA$53)/J112","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$R$58:$R$70)","v":166.70553978756345},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V112=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A112,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D112&\"/\"&LEFT(A112,3),EnergyForms2,2,FALSE)),VLOOKUP(D112,EnergyForms,2,FALSE),VLOOKUP(D112&\"/\"&LEFT(A112,3),EnergyForms2,2,FALSE))","v":"e-D"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A96,NameConvsw!$T$58:$T$69)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R112,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R112,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,1,{"$f":"IF(CF112,CJ112&\" \"&CK112&\" \"&CL112&\" \"&CM112&\" \"&CN112&\" \"&CO112&\" \"&CP112&\" \"&CQ112&\" \"&CR112&\" \"&CS112&\" \"&CT112&\" \"&CU112&\" \"&CV112&\" \"&CW112&\" \"&CX112&\" \"&CY112&\" \"&CZ112&\" \"&DA112&\" \"&DB112&\" \"&DC112&\" \"&DD112&\" \"&DE112&\" \"&DF112,\"\")","v":"0 0 0 25 40 0                 "},null,null,0,0,0,25,40,0]
[{"$f":"A97&B113","v":"LESEPSOLNUPVut"},{"$f":"VLOOKUP(R113,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$N$58:$N$70)","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V113=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A113,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D113&\"/\"&LEFT(A113,3),EnergyForms2,2,FALSE)),VLOOKUP(D113,EnergyForms,2,FALSE),VLOOKUP(D113&\"/\"&LEFT(A113,3),EnergyForms2,2,FALSE))","v":"e-D"},null,null,0,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R113,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R113,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A97&B114","v":"LESEPSOLNUPVrt"},{"$f":"VLOOKUP(R114,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$N$58:$N$70)","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V114=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A114,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R114,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R114,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"36 532.4 1028.8 1525.2 2021.6 2518 3014.4 3510.8 4007.2 4503.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A114,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},532.4,1028.8,1525.2,2021.6,2518,3014.4,3510.8,4007.2,4503.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R114,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS114*2","v":10000},{"$f":"CC114*2","v":20000},40000]
[{"$f":"A97&B115","v":"LESEPSOLNUPVst"},{"$f":"VLOOKUP(R115,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$N$58:$N$70)","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V115=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A115,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R115,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R115,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL115-$AG115)/5+AG115,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ115-$AL115)/5+AL115,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"36 532.4 1028.8 1525.2 2021.6 2518 3014.4 3510.8 4007.2 4503.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A115,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},532.4,1028.8,1525.2,2021.6,2518,3014.4,3510.8,4007.2,4503.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R115,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A97&B116","v":"LESEPSOLNUPVst2"},{"$f":"VLOOKUP(R116,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q115","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R116,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R116,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"36 532.4 1028.8 1525.2 2021.6 2518 3014.4 3510.8 4007.2 4503.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A116,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},532.4,1028.8,1525.2,2021.6,2518,3014.4,3510.8,4007.2,4503.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R116,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A97&B117","v":"LESEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q113","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R117,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R117,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"36 532.4 1028.8 1525.2 2021.6 2518 3014.4 3510.8 4007.2 4503.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A117,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},532.4,1028.8,1525.2,2021.6,2518,3014.4,3510.8,4007.2,4503.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R117,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A97&B118","v":"LESEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q117","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R118,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R118,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"36 532.4 1028.8 1525.2 2021.6 2518 3014.4 3510.8 4007.2 4503.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A118,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},532.4,1028.8,1525.2,2021.6,2518,3014.4,3510.8,4007.2,4503.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R118,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A97&B119","v":"LESEPSOLNUPVstru2"},{"$f":"VLOOKUP(R119,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q118","v":5354.1667066321488},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R119,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R119,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"36 532.4 1028.8 1525.2 2021.6 2518 3014.4 3510.8 4007.2 4503.6 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",36,36,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A119,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":36},532.4,1028.8,1525.2,2021.6,2518,3014.4,3510.8,4007.2,4503.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R119,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A97&B120","v":"LESEPTSONUTH"},{"$f":"VLOOKUP(R120,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$L$58:$L$70)","v":3658.4525158034962},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V120=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A120,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D120&\"/\"&LEFT(A120,3),EnergyForms2,2,FALSE)),VLOOKUP(D120,EnergyForms,2,FALSE),VLOOKUP(D120&\"/\"&LEFT(A120,3),EnergyForms2,2,FALSE))","v":"e-D"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R120,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R120,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL120-$AG120)/5+AG120,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ120-$AL120)/5+AL120,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS120-$BI120)/10+BI120,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC120-$BS120)/10+BS120,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R120,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC120","v":5000},5000]
[{"$f":"A97&B121","v":"LESEPTSONUTHst"},{"$f":"VLOOKUP(R121,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$L$58:$L$70)","v":3658.4525158034962},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V121=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A121,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D121&\"/\"&LEFT(A121,3),EnergyForms2,2,FALSE)),VLOOKUP(D121,EnergyForms,2,FALSE),VLOOKUP(D121&\"/\"&LEFT(A121,3),EnergyForms2,2,FALSE))","v":"e-D"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R121,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R121,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS121-$BI121)/10+BI121,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC121-$BS121)/10+BS121,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R121,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A97&B122","v":"LESEPGASNUSO"},{"$f":"VLOOKUP(R122,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B122,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!BA$27:BA$53)/J122","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A97,NameConvsw!$L$58:$L$70)","v":3658.4525158034962},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V122=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A122,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D122&\"/\"&LEFT(A122,3),EnergyForms2,2,FALSE)),VLOOKUP(D122,EnergyForms,2,FALSE),VLOOKUP(D122&\"/\"&LEFT(A122,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A122,3)&MID(B122,3,3),MSG_Fueldata!$E$2:$E$209)/$G122","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A122,3)&MID(B122,3,3),MSG_Fueldata!$F$2:$F$209)/$G122","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R122,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R122,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC122,AG122&\" \"&AH122&\" \"&AI122&\" \"&AJ122&\" \"&AK122&\" \"&AL122&\" \"&AM122&\" \"&AN122&\" \"&AO122&\" \"&AP122&\" \"&AQ122&\" \"&AR122&\" \"&AS122&\" \"&AT122&\" \"&AU122&\" \"&AV122&\" \"&AW122&\" \"&AX122&\" \"&AY122&\" \"&AZ122&\" \"&BA122&\" \"&BB122&\" \"&BC122&\" \"&BD122,N122)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD122-$BA122)/20+BA122,1)","v":1224.5999999999999},{"$f":"ROUND(($BD122-$BA122)/2+BA122,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS122-$BI122)/10+BI122,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC122-$BS122)/10+BS122,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R122,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A122,3)","v":"LES"},{"$f":"ROW(B122)-ROW(B97)","v":25},{"$f":"ROW()-B123-1","v":97}]
[]
[null,{"$f":"VLOOKUP(A126,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Malawi"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE125+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG125+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH125+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["MAL","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A126&B127","v":"MALEPODSNU"},{"$f":"VLOOKUP(R127,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B127,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C127=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!BA$27:BA$53)/J127","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V127=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A127,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C127=\"\",\"\",VLOOKUP(C127,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D127&\"/\"&LEFT(A127,3),EnergyForms2,2,FALSE)),VLOOKUP(D127,EnergyForms,2,FALSE),VLOOKUP(D127&\"/\"&LEFT(A127,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A127,3)&MID(B127,3,3),MSG_Fueldata!$E$2:$E$209)/$G127","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A127,3)&MID(B127,3,3),MSG_Fueldata!$F$2:$F$209)/$G127","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R127,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R127,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B127,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R127,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC127,AG127&\" \"&AH127&\" \"&AI127&\" \"&AJ127&\" \"&AK127&\" \"&AL127&\" \"&AM127&\" \"&AN127&\" \"&AO127&\" \"&AP127&\" \"&AQ127&\" \"&AR127&\" \"&AS127&\" \"&AT127&\" \"&AU127&\" \"&AV127&\" \"&AW127&\" \"&AX127&\" \"&AY127&\" \"&AZ127&\" \"&BA127&\" \"&BB127&\" \"&BC127&\" \"&BD127,N127)","v":1070},{"$f":"AG127","v":1070},{"$f":"AG127","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL127-$AG127)/5+AG127,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ127-$AL127)/5+AL127,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AQ127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AR127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AS127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AT127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AU127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AV127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AW127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AX127,1)","v":1070},{"$f":"ROUND(($BA127-$AQ127)/10+AY127,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD127-$BA127)/20+BA127,1)","v":1070},{"$f":"ROUND(($BD127-$BA127)/2+BA127,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE127,BI127&\" \"&BJ127&\" \"&BK127&\" \"&BL127&\" \"&BM127&\" \"&BN127&\" \"&BO127&\" \"&BP127&\" \"&BQ127&\" \"&BR127&\" \"&BS127&\" \"&BT127&\" \"&BU127&\" \"&BV127&\" \"&BW127&\" \"&BX127&\" \"&BY127&\" \"&BZ127&\" \"&CA127&\" \"&CB127&\" \"&CC127&\" \"&CD127&\" \"&CE127,BI127)","v":500},{"$f":"BI127","v":500},{"$f":"BI127","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS127-$BI127)/10+BI127,1)","v":450},{"$f":"ROUND(($BS127-$BI127)/10+BJ127,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC127-$BS127)/10+BS127,1)","v":0},{"$f":"ROUND(($CC127-$BS127)/10+BT127,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R127,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC127","v":0},0,null,{"$f":"IF(CF127,CJ127&\" \"&CK127&\" \"&CL127&\" \"&CM127&\" \"&CN127&\" \"&CO127&\" \"&CP127&\" \"&CQ127&\" \"&CR127&\" \"&CS127&\" \"&CT127&\" \"&CU127&\" \"&CV127&\" \"&CW127&\" \"&CX127&\" \"&CY127&\" \"&CZ127&\" \"&DA127&\" \"&DB127&\" \"&DC127&\" \"&DD127&\" \"&DE127&\" \"&DF127,\"\")","v":""}]
[{"$f":"A126&B128","v":"MALEPODSNUind"},{"$f":"VLOOKUP(R128,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B128,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C128=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BA$27:BA$47)/J128","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V128=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A128,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A128,3)&MID(B128,3,3),MSG_Fueldata!$E$2:$E$209)/$G128","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A128,3)&MID(B128,3,3),MSG_Fueldata!$F$2:$F$209)/$G128","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R128,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R128,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R128,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG128","v":658.7},{"$f":"AG128","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA128-$AQ128)/10+AQ128,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE128,BI128&\" \"&BJ128&\" \"&BK128&\" \"&BL128&\" \"&BM128&\" \"&BN128&\" \"&BO128&\" \"&BP128&\" \"&BQ128&\" \"&BR128&\" \"&BS128&\" \"&BT128&\" \"&BU128&\" \"&BV128&\" \"&BW128&\" \"&BX128&\" \"&BY128&\" \"&BZ128&\" \"&CA128&\" \"&CB128&\" \"&CC128&\" \"&CD128&\" \"&CE128,BI128)","v":2000},{"$f":"BI128","v":2000},{"$f":"BI128","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS128-$BI128)/10+BI128,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC128-$BS128)/10+BS128,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R128,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF128,CH128&\" \"&CI128&\" \"&CJ128&\" \"&CK128&\" \"&CL128&\" \"&CM128&\" \"&CN128&\" \"&CO128&\" \"&CP128&\" \"&CQ128&\" \"&CR128&\" \"&CS128&\" \"&CT128&\" \"&CU128&\" \"&CV128&\" \"&CW128&\" \"&CX128&\" \"&CY128&\" \"&CZ128&\" \"&DA128&\" \"&DB128&\" \"&DC128&\" \"&DD128,\"\")","v":""}]
[{"$f":"A126&B129","v":"MALEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B129,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C129=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BA$27:BA$47)/J129","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A129,3)&MID(B129,3,3),MSG_Fueldata!$E$2:$E$209)/$G129","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A129,3)&MID(B129,3,3),MSG_Fueldata!$F$2:$F$209)/$G129","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R129,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R129,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R129,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG129","v":691.9},{"$f":"AG129","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA129-$AQ129)/10+AQ129,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE129,BI129&\" \"&BJ129&\" \"&BK129&\" \"&BL129&\" \"&BM129&\" \"&BN129&\" \"&BO129&\" \"&BP129&\" \"&BQ129&\" \"&BR129&\" \"&BS129&\" \"&BT129&\" \"&BU129&\" \"&BV129&\" \"&BW129&\" \"&BX129&\" \"&BY129&\" \"&BZ129&\" \"&CA129&\" \"&CB129&\" \"&CC129&\" \"&CD129&\" \"&CE129,BI129)","v":2000},{"$f":"BI129","v":2000},{"$f":"BI129","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS129-$BI129)/10+BI129,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC129-$BS129)/10+BS129,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R129,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF129,CH129&\" \"&CI129&\" \"&CJ129&\" \"&CK129&\" \"&CL129&\" \"&CM129&\" \"&CN129&\" \"&CO129&\" \"&CP129&\" \"&CQ129&\" \"&CR129&\" \"&CS129&\" \"&CT129&\" \"&CU129&\" \"&CV129&\" \"&CW129&\" \"&CX129&\" \"&CY129&\" \"&CZ129&\" \"&DA129&\" \"&DB129&\" \"&DC129&\" \"&DD129,\"\")","v":""}]
[{"$f":"A126&B130","v":"MALEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B130,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C130=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BA$27:BA$47)/J130","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A130,3)&MID(B130,3,3),MSG_Fueldata!$E$2:$E$209)/$G130","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A130,3)&MID(B130,3,3),MSG_Fueldata!$F$2:$F$209)/$G130","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R130,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R130,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R130,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG130","v":691.9},{"$f":"AG130","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA130-$AQ130)/10+AQ130,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE130,BI130&\" \"&BJ130&\" \"&BK130&\" \"&BL130&\" \"&BM130&\" \"&BN130&\" \"&BO130&\" \"&BP130&\" \"&BQ130&\" \"&BR130&\" \"&BS130&\" \"&BT130&\" \"&BU130&\" \"&BV130&\" \"&BW130&\" \"&BX130&\" \"&BY130&\" \"&BZ130&\" \"&CA130&\" \"&CB130&\" \"&CC130&\" \"&CD130&\" \"&CE130,BI130)","v":2000},{"$f":"BI130","v":2000},{"$f":"BI130","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS130-$BI130)/10+BI130,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC130-$BS130)/10+BS130,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R130,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF130,CH130&\" \"&CI130&\" \"&CJ130&\" \"&CK130&\" \"&CL130&\" \"&CM130&\" \"&CN130&\" \"&CO130&\" \"&CP130&\" \"&CQ130&\" \"&CR130&\" \"&CS130&\" \"&CT130&\" \"&CU130&\" \"&CV130&\" \"&CW130&\" \"&CX130&\" \"&CY130&\" \"&CZ130&\" \"&DA130&\" \"&DB130&\" \"&DC130&\" \"&DD130,\"\")","v":""}]
[{"$f":"A126&B131","v":"MALEPOHFNU"},{"$f":"VLOOKUP(R131,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B131,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C131=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!BA$27:BA$53)/J131","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V131=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A131,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D131&\"/\"&LEFT(A131,3),EnergyForms2,2,FALSE)),VLOOKUP(D131,EnergyForms,2,FALSE),VLOOKUP(D131&\"/\"&LEFT(A131,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A131,3)&MID(B131,3,3),MSG_Fueldata!$E$2:$E$209)/$G131","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A131,3)&MID(B131,3,3),MSG_Fueldata!$F$2:$F$209)/$G131","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R131,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R131,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R131,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG131","v":1350},{"$f":"AG131","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL131-$AG131)/5+AG131,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ131-$AL131)/5+AL131,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA131-$AQ131)/10+AQ131,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE131,BI131&\" \"&BJ131&\" \"&BK131&\" \"&BL131&\" \"&BM131&\" \"&BN131&\" \"&BO131&\" \"&BP131&\" \"&BQ131&\" \"&BR131&\" \"&BS131&\" \"&BT131&\" \"&BU131&\" \"&BV131&\" \"&BW131&\" \"&BX131&\" \"&BY131&\" \"&BZ131&\" \"&CA131&\" \"&CB131&\" \"&CC131&\" \"&CD131&\" \"&CE131,BI131)","v":500},{"$f":"BI131","v":500},{"$f":"BI131","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS131-$BI131)/10+BI131,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC131-$BS131)/10+BS131,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R131,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC131","v":0},0,null,{"$f":"IF(CF131,CJ131&\" \"&CK131&\" \"&CL131&\" \"&CM131&\" \"&CN131&\" \"&CO131&\" \"&CP131&\" \"&CQ131&\" \"&CR131&\" \"&CS131&\" \"&CT131&\" \"&CU131&\" \"&CV131&\" \"&CW131&\" \"&CX131&\" \"&CY131&\" \"&CZ131&\" \"&DA131&\" \"&DB131&\" \"&DC131&\" \"&DD131&\" \"&DE131&\" \"&DF131,\"\")","v":""}]
[{"$f":"A126&B132","v":"MALEPGASNUOC"},{"$f":"VLOOKUP(R132,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B132,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!BA$27:BA$53)/J132","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V132=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A132,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A132,3)&MID(B132,3,3),MSG_Fueldata!$E$2:$E$209)/$G132","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A132,3)&MID(B132,3,3),MSG_Fueldata!$F$2:$F$209)/$G132","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R132,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R132,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R132,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS132-$BI132)/10+BI132,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC132-$BS132)/10+BS132,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R132,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A126&B133","v":"MALEPGASNUCC"},{"$f":"VLOOKUP(R133,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B133,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!BA$27:BA$53)/J133","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V133=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A133,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A133,3)&MID(B133,3,3),MSG_Fueldata!$E$2:$E$209)/$G133","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A133,3)&MID(B133,3,3),MSG_Fueldata!$F$2:$F$209)/$G133","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R133,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R133,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R133,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS133-$BI133)/10+BI133,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC133-$BS133)/10+BS133,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R133,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A126&B134","v":"MALEPCOANUSC"},{"$f":"VLOOKUP(R134,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B134,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!BA$27:BA$53)/J134","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B134,3,1)=\"W\",MID(B134,3,1)=\"S\",MID(B134,3,1)=\"H\",MID(B134,3,1)=\"B\",MID(B134,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V134=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A134,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A134,3)&MID(B134,3,3),MSG_Fueldata!$E$2:$E$209)/$G134","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A134,3)&MID(B134,3,3),MSG_Fueldata!$F$2:$F$209)/$G134","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R134,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R134,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS134-$BI134)/10+BI134,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC134-$BS134)/10+BS134,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R134,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A126&B135","v":"MALEPNUCNUPW"},{"$f":"VLOOKUP(R135,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B135,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!BA$27:BA$53)/J135","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B135,3,1)=\"W\",MID(B135,3,1)=\"S\",MID(B135,3,1)=\"H\",MID(B135,3,1)=\"B\",MID(B135,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V135=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A135,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A135,3)&MID(B135,3,3),MSG_Fueldata!$E$2:$E$209)/$G135","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A135,3)&MID(B135,3,3),MSG_Fueldata!$F$2:$F$209)/$G135","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R135,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R135,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS135-$BI135)/10+BI135,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC135-$BS135)/10+BS135,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R135,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A126&B136","v":"MALEPHYDNU"},{"$f":"VLOOKUP(R136,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!BA$27:BA$53)/J136","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V136=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A136,3),NameConvsw!$H$58:$H$70))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R136,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R136,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS136-$BI136)/10+BI136,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC136-$BS136)/10+BS136,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R136,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A126&B137","v":"MALEPHYDNUmic"},{"$f":"VLOOKUP(R137,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!BA$27:BA$53)/J137","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$K$58:$K$70)","v":100},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R137,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R137,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R137,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF137=1),CG137,IF(GenREFlag=0,0,IF(BE137,BI137&\" \"&BJ137&\" \"&BK137&\" \"&BL137&\" \"&BM137&\" \"&BN137&\" \"&BO137&\" \"&BP137&\" \"&BQ137&\" \"&BR137&\" \"&BS137&\" \"&BT137&\" \"&BU137&\" \"&BV137&\" \"&BW137&\" \"&BX137&\" \"&BY137&\" \"&BZ137&\" \"&CA137&\" \"&CB137&\" \"&CC137&\" \"&CD137&\" \"&CE137,BI137)))","v":"90 99 108 117 126 135 144 153 162 171 180 198 216 234 252 270 288 306 324 342 360 720 1440"},90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A137,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},99,108,117,126,135,144,153,162,171,{"$f":"BI137*2","v":180},198,216,234,252,270,288,306,324,342,{"$f":"BS137*2","v":360},{"$f":"CC137*2","v":720},{"$f":"CD137*2","v":1440},null,""]
[{"$f":"A126&B138","v":"MALEPBIONU"},{"$f":"VLOOKUP(R138,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B138,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},2010,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!BA$27:BA$53)/J138","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$P$58:$P$70)","v":200},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V138=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A138,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D138&\"/\"&LEFT(A138,3),EnergyForms2,2,FALSE)),VLOOKUP(D138,EnergyForms,2,FALSE),VLOOKUP(D138&\"/\"&LEFT(A138,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A138,3)&MID(B138,3,3),MSG_Fueldata!$E$2:$E$209)/$G138","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A138,3)&MID(B138,3,3),MSG_Fueldata!$F$2:$F$209)/$G138","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R138,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R138,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R138,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"90 99 108 117 126 135 144 153 162 171 180 198 216 234 252 270 288 306 324 342 360 720 1440",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A138,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},99,108,117,126,135,144,153,162,171,{"$f":"BI138*2","v":180},198,216,234,252,270,288,306,324,342,{"$f":"BS138*2","v":360},{"$f":"CC138*2","v":720},{"$f":"CD138*2","v":1440},1,"18 0                     ",null,null,18,0]
[{"$f":"A126&B139","v":"MALEPGEONU"},{"$f":"VLOOKUP(R139,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!BA$27:BA$53)/J139","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V139=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A139,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D139&\"/\"&LEFT(A139,3),EnergyForms2,2,FALSE)),VLOOKUP(D139,EnergyForms,2,FALSE),VLOOKUP(D139&\"/\"&LEFT(A139,3),EnergyForms2,2,FALSE))","v":"e-E"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R139,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R139,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R139,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC139","v":0},0,null,""]
[{"$f":"A126&B140","v":"MALEPWNDNU25"},{"$f":"VLOOKUP(R140,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!BA$27:BA$53)/J140","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$Q$58:$Q$70)","v":1158.6619071494933},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V140=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A140,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D140&\"/\"&LEFT(A140,3),EnergyForms2,2,FALSE)),VLOOKUP(D140,EnergyForms,2,FALSE),VLOOKUP(D140&\"/\"&LEFT(A140,3),EnergyForms2,2,FALSE))","v":"e-E"},null,null,{"$f":"Y141*2/3","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R140,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R140,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A126&B141","v":"MALEPWNDNU30"},{"$f":"VLOOKUP(R141,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!BA$27:BA$53)/J141","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$R$58:$R$70)","v":1158.6619071494933},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V141=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A141,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D141&\"/\"&LEFT(A141,3),EnergyForms2,2,FALSE)),VLOOKUP(D141,EnergyForms,2,FALSE),VLOOKUP(D141&\"/\"&LEFT(A141,3),EnergyForms2,2,FALSE))","v":"e-E"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A125,NameConvsw!$T$58:$T$69)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R141,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R141,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A126&B142","v":"MALEPSOLNUPVut"},{"$f":"VLOOKUP(R142,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$N$58:$N$70)","v":29735.810739634613},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V142=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A142,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D142&\"/\"&LEFT(A142,3),EnergyForms2,2,FALSE)),VLOOKUP(D142,EnergyForms,2,FALSE),VLOOKUP(D142&\"/\"&LEFT(A142,3),EnergyForms2,2,FALSE))","v":"e-E"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R142,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R142,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R142,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"A126&B143","v":"MALEPSOLNUPVrt"},{"$f":"VLOOKUP(R143,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$N$58:$N$70)","v":29735.810739634613},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V143=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A143,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R143,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R143,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"90 581 1072 1563 2054 2545 3036 3527 4018 4509 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A143,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},581,1072,1563,2054,2545,3036,3527,4018,4509,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R143,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS143*2","v":10000},{"$f":"CC143*2","v":20000},40000,null,""]
[{"$f":"A126&B144","v":"MALEPSOLNUPVst"},{"$f":"VLOOKUP(R144,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$N$58:$N$70)","v":29735.810739634613},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V144=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A144,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R144,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R144,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL144-$AG144)/5+AG144,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ144-$AL144)/5+AL144,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"90 581 1072 1563 2054 2545 3036 3527 4018 4509 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A144,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},581,1072,1563,2054,2545,3036,3527,4018,4509,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R144,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000,null,""]
[{"$f":"A126&B145","v":"MALEPSOLNUPVst2"},{"$f":"VLOOKUP(R145,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q144","v":29735.810739634613},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R145,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R145,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"90 581 1072 1563 2054 2545 3036 3527 4018 4509 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A145,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},581,1072,1563,2054,2545,3036,3527,4018,4509,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R145,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A126&B146","v":"MALEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q142","v":29735.810739634613},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R146,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R146,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"90 581 1072 1563 2054 2545 3036 3527 4018 4509 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A146,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},581,1072,1563,2054,2545,3036,3527,4018,4509,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R146,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A126&B147","v":"MALEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q146","v":29735.810739634613},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R147,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R147,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"90 581 1072 1563 2054 2545 3036 3527 4018 4509 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A147,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},581,1072,1563,2054,2545,3036,3527,4018,4509,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R147,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A126&B148","v":"MALEPSOLNUPVstru2"},{"$f":"VLOOKUP(R148,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q147","v":29735.810739634613},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R148,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R148,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"90 581 1072 1563 2054 2545 3036 3527 4018 4509 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",90,90,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A148,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":90},581,1072,1563,2054,2545,3036,3527,4018,4509,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R148,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A126&B149","v":"MALEPTSONUTH"},{"$f":"VLOOKUP(R149,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$L$58:$L$70)","v":14591.861341092519},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V149=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A149,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D149&\"/\"&LEFT(A149,3),EnergyForms2,2,FALSE)),VLOOKUP(D149,EnergyForms,2,FALSE),VLOOKUP(D149&\"/\"&LEFT(A149,3),EnergyForms2,2,FALSE))","v":"e-E"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R149,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R149,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL149-$AG149)/5+AG149,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ149-$AL149)/5+AL149,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS149-$BI149)/10+BI149,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC149-$BS149)/10+BS149,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R149,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC149","v":5000},5000,null,""]
[{"$f":"A126&B150","v":"MALEPTSONUTHst"},{"$f":"VLOOKUP(R150,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$L$58:$L$70)","v":14591.861341092519},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V150=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A150,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D150&\"/\"&LEFT(A150,3),EnergyForms2,2,FALSE)),VLOOKUP(D150,EnergyForms,2,FALSE),VLOOKUP(D150&\"/\"&LEFT(A150,3),EnergyForms2,2,FALSE))","v":"e-E"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R150,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R150,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS150-$BI150)/10+BI150,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC150-$BS150)/10+BS150,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R150,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"A126&B151","v":"MALEPGASNUSO"},{"$f":"VLOOKUP(R151,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B151,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!BA$27:BA$53)/J151","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A126,NameConvsw!$L$58:$L$70)","v":14591.861341092519},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V151=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A151,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D151&\"/\"&LEFT(A151,3),EnergyForms2,2,FALSE)),VLOOKUP(D151,EnergyForms,2,FALSE),VLOOKUP(D151&\"/\"&LEFT(A151,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A151,3)&MID(B151,3,3),MSG_Fueldata!$E$2:$E$209)/$G151","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A151,3)&MID(B151,3,3),MSG_Fueldata!$F$2:$F$209)/$G151","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R151,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R151,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC151,AG151&\" \"&AH151&\" \"&AI151&\" \"&AJ151&\" \"&AK151&\" \"&AL151&\" \"&AM151&\" \"&AN151&\" \"&AO151&\" \"&AP151&\" \"&AQ151&\" \"&AR151&\" \"&AS151&\" \"&AT151&\" \"&AU151&\" \"&AV151&\" \"&AW151&\" \"&AX151&\" \"&AY151&\" \"&AZ151&\" \"&BA151&\" \"&BB151&\" \"&BC151&\" \"&BD151,N151)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD151-$BA151)/20+BA151,1)","v":1224.5999999999999},{"$f":"ROUND(($BD151-$BA151)/2+BA151,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS151-$BI151)/10+BI151,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC151-$BS151)/10+BS151,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R151,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"LEFT(A151,3)","v":"MAL"},{"$f":"ROW(B151)-ROW(B126)","v":25},{"$f":"ROW()-B152-1","v":126}]
[]
[null,{"$f":"VLOOKUP(A155,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Mozambique"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE154+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG154+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH154+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["MOZ","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A155&B156","v":"MOZEPODSNU"},{"$f":"VLOOKUP(R156,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B156,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C156=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!BA$27:BA$53)/J156","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V156=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A156,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C156=\"\",\"\",VLOOKUP(C156,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D156&\"/\"&LEFT(A156,3),EnergyForms2,2,FALSE)),VLOOKUP(D156,EnergyForms,2,FALSE),VLOOKUP(D156&\"/\"&LEFT(A156,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A156,3)&MID(B156,3,3),MSG_Fueldata!$E$2:$E$209)/$G156","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A156,3)&MID(B156,3,3),MSG_Fueldata!$F$2:$F$209)/$G156","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R156,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R156,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B156,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R156,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC156,AG156&\" \"&AH156&\" \"&AI156&\" \"&AJ156&\" \"&AK156&\" \"&AL156&\" \"&AM156&\" \"&AN156&\" \"&AO156&\" \"&AP156&\" \"&AQ156&\" \"&AR156&\" \"&AS156&\" \"&AT156&\" \"&AU156&\" \"&AV156&\" \"&AW156&\" \"&AX156&\" \"&AY156&\" \"&AZ156&\" \"&BA156&\" \"&BB156&\" \"&BC156&\" \"&BD156,N156)","v":1070},{"$f":"AG156","v":1070},{"$f":"AG156","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL156-$AG156)/5+AG156,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ156-$AL156)/5+AL156,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AQ156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AR156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AS156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AT156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AU156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AV156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AW156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AX156,1)","v":1070},{"$f":"ROUND(($BA156-$AQ156)/10+AY156,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD156-$BA156)/20+BA156,1)","v":1070},{"$f":"ROUND(($BD156-$BA156)/2+BA156,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE156,BI156&\" \"&BJ156&\" \"&BK156&\" \"&BL156&\" \"&BM156&\" \"&BN156&\" \"&BO156&\" \"&BP156&\" \"&BQ156&\" \"&BR156&\" \"&BS156&\" \"&BT156&\" \"&BU156&\" \"&BV156&\" \"&BW156&\" \"&BX156&\" \"&BY156&\" \"&BZ156&\" \"&CA156&\" \"&CB156&\" \"&CC156&\" \"&CD156&\" \"&CE156,BI156)","v":500},{"$f":"BI156","v":500},{"$f":"BI156","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS156-$BI156)/10+BI156,1)","v":450},{"$f":"ROUND(($BS156-$BI156)/10+BJ156,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC156-$BS156)/10+BS156,1)","v":0},{"$f":"ROUND(($CC156-$BS156)/10+BT156,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R156,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC156","v":0},0,null,{"$f":"IF(CF156,CH156&\" \"&CI156&\" \"&CJ156&\" \"&CK156&\" \"&CL156&\" \"&CM156&\" \"&CN156&\" \"&CO156&\" \"&CP156&\" \"&CQ156&\" \"&CR156&\" \"&CS156&\" \"&CT156&\" \"&CU156&\" \"&CV156&\" \"&CW156&\" \"&CX156&\" \"&CY156&\" \"&CZ156&\" \"&DA156&\" \"&DB156&\" \"&DC156&\" \"&DD156,\"\")","v":""}]
[{"$f":"A155&B157","v":"MOZEPODSNUind"},{"$f":"VLOOKUP(R157,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B157,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C157=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BA$27:BA$47)/J157","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V157=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A157,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A157,3)&MID(B157,3,3),MSG_Fueldata!$E$2:$E$209)/$G157","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A157,3)&MID(B157,3,3),MSG_Fueldata!$F$2:$F$209)/$G157","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R157,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R157,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R157,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG157","v":658.7},{"$f":"AG157","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA157-$AQ157)/10+AQ157,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE157,BI157&\" \"&BJ157&\" \"&BK157&\" \"&BL157&\" \"&BM157&\" \"&BN157&\" \"&BO157&\" \"&BP157&\" \"&BQ157&\" \"&BR157&\" \"&BS157&\" \"&BT157&\" \"&BU157&\" \"&BV157&\" \"&BW157&\" \"&BX157&\" \"&BY157&\" \"&BZ157&\" \"&CA157&\" \"&CB157&\" \"&CC157&\" \"&CD157&\" \"&CE157,BI157)","v":2000},{"$f":"BI157","v":2000},{"$f":"BI157","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS157-$BI157)/10+BI157,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC157-$BS157)/10+BS157,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R157,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF157,CH157&\" \"&CI157&\" \"&CJ157&\" \"&CK157&\" \"&CL157&\" \"&CM157&\" \"&CN157&\" \"&CO157&\" \"&CP157&\" \"&CQ157&\" \"&CR157&\" \"&CS157&\" \"&CT157&\" \"&CU157&\" \"&CV157&\" \"&CW157&\" \"&CX157&\" \"&CY157&\" \"&CZ157&\" \"&DA157&\" \"&DB157&\" \"&DC157&\" \"&DD157,\"\")","v":""}]
[{"$f":"A155&B158","v":"MOZEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B158,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C158=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BA$27:BA$47)/J158","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A158,3)&MID(B158,3,3),MSG_Fueldata!$E$2:$E$209)/$G158","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A158,3)&MID(B158,3,3),MSG_Fueldata!$F$2:$F$209)/$G158","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R158,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R158,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R158,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG158","v":691.9},{"$f":"AG158","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA158-$AQ158)/10+AQ158,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE158,BI158&\" \"&BJ158&\" \"&BK158&\" \"&BL158&\" \"&BM158&\" \"&BN158&\" \"&BO158&\" \"&BP158&\" \"&BQ158&\" \"&BR158&\" \"&BS158&\" \"&BT158&\" \"&BU158&\" \"&BV158&\" \"&BW158&\" \"&BX158&\" \"&BY158&\" \"&BZ158&\" \"&CA158&\" \"&CB158&\" \"&CC158&\" \"&CD158&\" \"&CE158,BI158)","v":2000},{"$f":"BI158","v":2000},{"$f":"BI158","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS158-$BI158)/10+BI158,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC158-$BS158)/10+BS158,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R158,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF158,CH158&\" \"&CI158&\" \"&CJ158&\" \"&CK158&\" \"&CL158&\" \"&CM158&\" \"&CN158&\" \"&CO158&\" \"&CP158&\" \"&CQ158&\" \"&CR158&\" \"&CS158&\" \"&CT158&\" \"&CU158&\" \"&CV158&\" \"&CW158&\" \"&CX158&\" \"&CY158&\" \"&CZ158&\" \"&DA158&\" \"&DB158&\" \"&DC158&\" \"&DD158,\"\")","v":""}]
[{"$f":"A155&B159","v":"MOZEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B159,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C159=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BA$27:BA$47)/J159","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A159,3)&MID(B159,3,3),MSG_Fueldata!$E$2:$E$209)/$G159","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A159,3)&MID(B159,3,3),MSG_Fueldata!$F$2:$F$209)/$G159","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R159,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R159,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R159,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG159","v":691.9},{"$f":"AG159","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA159-$AQ159)/10+AQ159,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE159,BI159&\" \"&BJ159&\" \"&BK159&\" \"&BL159&\" \"&BM159&\" \"&BN159&\" \"&BO159&\" \"&BP159&\" \"&BQ159&\" \"&BR159&\" \"&BS159&\" \"&BT159&\" \"&BU159&\" \"&BV159&\" \"&BW159&\" \"&BX159&\" \"&BY159&\" \"&BZ159&\" \"&CA159&\" \"&CB159&\" \"&CC159&\" \"&CD159&\" \"&CE159,BI159)","v":2000},{"$f":"BI159","v":2000},{"$f":"BI159","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS159-$BI159)/10+BI159,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC159-$BS159)/10+BS159,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R159,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF159,CH159&\" \"&CI159&\" \"&CJ159&\" \"&CK159&\" \"&CL159&\" \"&CM159&\" \"&CN159&\" \"&CO159&\" \"&CP159&\" \"&CQ159&\" \"&CR159&\" \"&CS159&\" \"&CT159&\" \"&CU159&\" \"&CV159&\" \"&CW159&\" \"&CX159&\" \"&CY159&\" \"&CZ159&\" \"&DA159&\" \"&DB159&\" \"&DC159&\" \"&DD159,\"\")","v":""}]
[{"$f":"A155&B160","v":"MOZEPOHFNU"},{"$f":"VLOOKUP(R160,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B160,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C160=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!BA$27:BA$53)/J160","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V160=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A160,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D160&\"/\"&LEFT(A160,3),EnergyForms2,2,FALSE)),VLOOKUP(D160,EnergyForms,2,FALSE),VLOOKUP(D160&\"/\"&LEFT(A160,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A160,3)&MID(B160,3,3),MSG_Fueldata!$E$2:$E$209)/$G160","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A160,3)&MID(B160,3,3),MSG_Fueldata!$F$2:$F$209)/$G160","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R160,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R160,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R160,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG160","v":1350},{"$f":"AG160","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL160-$AG160)/5+AG160,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ160-$AL160)/5+AL160,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA160-$AQ160)/10+AQ160,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE160,BI160&\" \"&BJ160&\" \"&BK160&\" \"&BL160&\" \"&BM160&\" \"&BN160&\" \"&BO160&\" \"&BP160&\" \"&BQ160&\" \"&BR160&\" \"&BS160&\" \"&BT160&\" \"&BU160&\" \"&BV160&\" \"&BW160&\" \"&BX160&\" \"&BY160&\" \"&BZ160&\" \"&CA160&\" \"&CB160&\" \"&CC160&\" \"&CD160&\" \"&CE160,BI160)","v":500},{"$f":"BI160","v":500},{"$f":"BI160","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS160-$BI160)/10+BI160,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC160-$BS160)/10+BS160,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R160,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B161","v":"MOZEPGASNUOC"},{"$f":"VLOOKUP(R161,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B161,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!BA$27:BA$53)/J161","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V161=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A161,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A161,3)&MID(B161,3,3),MSG_Fueldata!$E$2:$E$209)/$G161","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A161,3)&MID(B161,3,3),MSG_Fueldata!$F$2:$F$209)/$G161","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R161,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R161,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R161,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS161-$BI161)/10+BI161,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC161-$BS161)/10+BS161,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R161,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B162","v":"MOZEPGASNUCC"},{"$f":"VLOOKUP(R162,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B162,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!BA$27:BA$53)/J162","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V162=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A162,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A162,3)&MID(B162,3,3),MSG_Fueldata!$E$2:$E$209)/$G162","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A162,3)&MID(B162,3,3),MSG_Fueldata!$F$2:$F$209)/$G162","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R162,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R162,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R162,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!M$27:M$53),1)","v":1069},{"$f":"ROUND(($AL162-$AG162)/5+AG162,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!N$27:N$53),1)","v":1069},{"$f":"ROUND(($AQ162-$AL162)/5+AL162,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS162-$BI162)/10+BI162,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC162-$BS162)/10+BS162,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R162,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B163","v":"MOZEPCOCNUCCS"},{"$f":"VLOOKUP(R163,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(MID(B163,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C163=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!BO$27:BO$53)","v":0.28000000000000003},{"$f":"(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!BK$27:BK$53)-20)*$B$4*8.76","v":140.01474721780602},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!CC$27:CC$53)","v":2030},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!BA$27:BA$53)/J163","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!M$27:M$53)*$B$4","v":3605.0675675675675},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$33","v":"Supercritical coal w CCS"},{"$f":"IF(OR(MID(B163,3,1)=\"W\",MID(B163,3,1)=\"S\",MID(B163,3,1)=\"H\",MID(B163,3,1)=\"B\",MID(B163,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V163=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A163,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C163=\"\",\"\",VLOOKUP(C163,EnergyForms,2,FALSE))","v":"C-p"},"e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A163,3)&MID(B163,3,3),MSG_Fueldata!$E$2:$E$209)/$G163","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A163,3)&MID(B163,3,3),MSG_Fueldata!$F$2:$F$209)/$G163","v":2.1714285714285717},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R163,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R163,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,{"$f":"IF(AC163,AG163&\" \"&AH163&\" \"&AI163&\" \"&AJ163&\" \"&AK163&\" \"&AL163&\" \"&AM163&\" \"&AN163&\" \"&AO163&\" \"&AP163&\" \"&AQ163&\" \"&AR163&\" \"&AS163&\" \"&AT163&\" \"&AU163&\" \"&AV163&\" \"&AW163&\" \"&AX163&\" \"&AY163&\" \"&AZ163&\" \"&BA163&\" \"&BB163&\" \"&BC163&\" \"&BD163,N163)","v":3605.0675675675675},{"$f":"AG163","v":3605.1},{"$f":"AG163","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!M$27:M$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!N$27:N$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!O$27:O$53),1)","v":3605.1},{"$f":"ROUND(($BA163-$AQ163)/10+AQ163,1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!P$27:P$53),1)","v":3605.1},{"$f":"ROUND(($BD163-$BA163)/20+BA163,1)","v":3605.1},{"$f":"ROUND(($BD163-$BA163)/2+BA163,1)","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!Q$27:Q$53),1)","v":3605.1},null,{"$f":"IF(BE163,BI163&\" \"&BJ163&\" \"&BK163&\" \"&BL163&\" \"&BM163&\" \"&BN163&\" \"&BO163&\" \"&BP163&\" \"&BQ163&\" \"&BR163&\" \"&BS163&\" \"&BT163&\" \"&BU163&\" \"&BV163&\" \"&BW163&\" \"&BX163&\" \"&BY163&\" \"&BZ163&\" \"&CA163&\" \"&CB163&\" \"&CC163&\" \"&CD163&\" \"&CE163,BI163)","v":1000},{"$f":"BI163","v":1000},{"$f":"BI163","v":1000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},900,800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R163,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B164","v":"MOZEPCOANUSC"},{"$f":"VLOOKUP(R164,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B164,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!BA$27:BA$53)/J164","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B164,3,1)=\"W\",MID(B164,3,1)=\"S\",MID(B164,3,1)=\"H\",MID(B164,3,1)=\"B\",MID(B164,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V164=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A164,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A164,3)&MID(B164,3,3),MSG_Fueldata!$E$2:$E$209)/$G164","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A164,3)&MID(B164,3,3),MSG_Fueldata!$F$2:$F$209)/$G164","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R164,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R164,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!M$27:M$53),1)","v":2403.4},{"$f":"ROUND(($AL164-$AG164)/5+AG164,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!N$27:N$53),1)","v":2403.4},{"$f":"ROUND(($AQ164-$AL164)/5+AL164,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS164-$BI164)/10+BI164,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC164-$BS164)/10+BS164,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R164,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B165","v":"MOZEPNUCNUPW"},{"$f":"VLOOKUP(R165,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B165,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!BA$27:BA$53)/J165","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B165,3,1)=\"W\",MID(B165,3,1)=\"S\",MID(B165,3,1)=\"H\",MID(B165,3,1)=\"B\",MID(B165,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V165=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A165,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A165,3)&MID(B165,3,3),MSG_Fueldata!$E$2:$E$209)/$G165","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A165,3)&MID(B165,3,3),MSG_Fueldata!$F$2:$F$209)/$G165","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R165,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R165,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS165-$BI165)/10+BI165,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC165-$BS165)/10+BS165,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R165,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B166","v":"MOZEPHYDNU"},{"$f":"VLOOKUP(R166,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!BA$27:BA$53)/J166","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V166=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A166,3),NameConvsw!$H$58:$H$70))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R166,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R166,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS166-$BI166)/10+BI166,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC166-$BS166)/10+BS166,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R166,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A155&B167","v":"MOZEPHYDNUmic"},{"$f":"VLOOKUP(R167,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!BA$27:BA$53)/J167","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$K$58:$K$70)","v":300},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R167,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R167,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R167,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF167=1),CG167,IF(GenREFlag=0,0,IF(BE167,BI167&\" \"&BJ167&\" \"&BK167&\" \"&BL167&\" \"&BM167&\" \"&BN167&\" \"&BO167&\" \"&BP167&\" \"&BQ167&\" \"&BR167&\" \"&BS167&\" \"&BT167&\" \"&BU167&\" \"&BV167&\" \"&BW167&\" \"&BX167&\" \"&BY167&\" \"&BZ167&\" \"&CA167&\" \"&CB167&\" \"&CC167&\" \"&CD167&\" \"&CE167,BI167)))","v":"168 184.8 201.6 218.4 235.2 252 268.8 285.6 302.4 319.2 336 369.6 403.2 436.8 470.4 504 537.6 571.2 604.8 638.4 672 1344 2688"},168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A167,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},184.8,201.6,218.4,235.2,252,268.8,285.60000000000002,302.39999999999998,319.2,{"$f":"BI167*2","v":336},369.6,403.2,436.8,470.4,504,537.6,571.20000000000005,604.79999999999995,638.4,{"$f":"BS167*2","v":672},{"$f":"CC167*2","v":1344},{"$f":"CD167*2","v":2688}]
[{"$f":"A155&B168","v":"MOZEPBIONU"},{"$f":"VLOOKUP(R168,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B168,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},2010,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!BA$27:BA$53)/J168","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$P$58:$P$70)","v":1000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V168=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A168,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D168&\"/\"&LEFT(A168,3),EnergyForms2,2,FALSE)),VLOOKUP(D168,EnergyForms,2,FALSE),VLOOKUP(D168&\"/\"&LEFT(A168,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A168,3)&MID(B168,3,3),MSG_Fueldata!$E$2:$E$209)/$G168","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A168,3)&MID(B168,3,3),MSG_Fueldata!$F$2:$F$209)/$G168","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R168,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R168,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R168,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"168 184.8 201.6 218.4 235.2 252 268.8 285.6 302.4 319.2 336 369.6 403.2 436.8 470.4 504 537.6 571.2 604.8 638.4 672 1344 2688",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A168,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},184.8,201.6,218.4,235.2,252,268.8,285.60000000000002,302.39999999999998,319.2,{"$f":"BI168*2","v":336},369.6,403.2,436.8,470.4,504,537.6,571.20000000000005,604.79999999999995,638.4,{"$f":"BS168*2","v":672},{"$f":"CC168*2","v":1344},{"$f":"CD168*2","v":2688}]
[{"$f":"A155&B169","v":"MOZEPGEONU"},{"$f":"VLOOKUP(R169,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!BA$27:BA$53)/J169","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V169=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A169,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D169&\"/\"&LEFT(A169,3),EnergyForms2,2,FALSE)),VLOOKUP(D169,EnergyForms,2,FALSE),VLOOKUP(D169&\"/\"&LEFT(A169,3),EnergyForms2,2,FALSE))","v":"e-F"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R169,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R169,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R169,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC169","v":0},0]
[{"$f":"A155&B170","v":"MOZEPWNDNU25"},{"$f":"VLOOKUP(R170,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!BA$27:BA$53)/J170","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$Q$58:$Q$70)","v":1526.228172409637},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V170=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A170,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D170&\"/\"&LEFT(A170,3),EnergyForms2,2,FALSE)),VLOOKUP(D170,EnergyForms,2,FALSE),VLOOKUP(D170&\"/\"&LEFT(A170,3),EnergyForms2,2,FALSE))","v":"e-F"},null,null,{"$f":"Y171*2/3","v":6.6666666666666666E-2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R170,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R170,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A155&B171","v":"MOZEPWNDNU30"},{"$f":"VLOOKUP(R171,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!BA$27:BA$53)/J171","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$R$58:$R$70)","v":1526.228172409637},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V171=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A171,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D171&\"/\"&LEFT(A171,3),EnergyForms2,2,FALSE)),VLOOKUP(D171,EnergyForms,2,FALSE),VLOOKUP(D171&\"/\"&LEFT(A171,3),EnergyForms2,2,FALSE))","v":"e-F"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A155,NameConvsw!$T$58:$T$69)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R171,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R171,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A155&B172","v":"MOZEPSOLNUPVut"},{"$f":"VLOOKUP(R172,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$N$58:$N$70)","v":125705.07698410355},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V172=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A172,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D172&\"/\"&LEFT(A172,3),EnergyForms2,2,FALSE)),VLOOKUP(D172,EnergyForms,2,FALSE),VLOOKUP(D172&\"/\"&LEFT(A172,3),EnergyForms2,2,FALSE))","v":"e-F"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R172,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R172,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R172,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A155&B173","v":"MOZEPSOLNUPVrt"},{"$f":"VLOOKUP(R173,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$N$58:$N$70)","v":125705.07698410355},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V173=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A173,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R173,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R173,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"168 651.2 1134.4 1617.6 2100.8 2584 3067.2 3550.4 4033.6 4516.8 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A173,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},651.20000000000005,1134.4000000000001,1617.6,2100.8000000000002,2584,3067.2,3550.4,4033.6,4516.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R173,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS173*2","v":10000},{"$f":"CC173*2","v":20000},40000]
[{"$f":"A155&B174","v":"MOZEPSOLNUPVst"},{"$f":"VLOOKUP(R174,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$N$58:$N$70)","v":125705.07698410355},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V174=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A174,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R174,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R174,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL174-$AG174)/5+AG174,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ174-$AL174)/5+AL174,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"168 651.2 1134.4 1617.6 2100.8 2584 3067.2 3550.4 4033.6 4516.8 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A174,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},651.20000000000005,1134.4000000000001,1617.6,2100.8000000000002,2584,3067.2,3550.4,4033.6,4516.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R174,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A155&B175","v":"MOZEPSOLNUPVst2"},{"$f":"VLOOKUP(R175,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q174","v":125705.07698410355},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R175,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R175,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"168 651.2 1134.4 1617.6 2100.8 2584 3067.2 3550.4 4033.6 4516.8 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A175,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},651.20000000000005,1134.4000000000001,1617.6,2100.8000000000002,2584,3067.2,3550.4,4033.6,4516.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R175,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A155&B176","v":"MOZEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q172","v":125705.07698410355},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R176,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R176,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"168 651.2 1134.4 1617.6 2100.8 2584 3067.2 3550.4 4033.6 4516.8 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A176,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},651.20000000000005,1134.4000000000001,1617.6,2100.8000000000002,2584,3067.2,3550.4,4033.6,4516.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R176,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A155&B177","v":"MOZEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q176","v":125705.07698410355},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R177,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R177,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"168 651.2 1134.4 1617.6 2100.8 2584 3067.2 3550.4 4033.6 4516.8 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A177,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},651.20000000000005,1134.4000000000001,1617.6,2100.8000000000002,2584,3067.2,3550.4,4033.6,4516.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R177,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A155&B178","v":"MOZEPSOLNUPVstru2"},{"$f":"VLOOKUP(R178,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q177","v":125705.07698410355},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R178,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R178,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"168 651.2 1134.4 1617.6 2100.8 2584 3067.2 3550.4 4033.6 4516.8 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",168,168,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A178,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":168},651.20000000000005,1134.4000000000001,1617.6,2100.8000000000002,2584,3067.2,3550.4,4033.6,4516.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R178,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A155&B179","v":"MOZEPTSONUTH"},{"$f":"VLOOKUP(R179,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$L$58:$L$70)","v":54959.54991976876},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V179=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A179,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D179&\"/\"&LEFT(A179,3),EnergyForms2,2,FALSE)),VLOOKUP(D179,EnergyForms,2,FALSE),VLOOKUP(D179&\"/\"&LEFT(A179,3),EnergyForms2,2,FALSE))","v":"e-F"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R179,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R179,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL179-$AG179)/5+AG179,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ179-$AL179)/5+AL179,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS179-$BI179)/10+BI179,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC179-$BS179)/10+BS179,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R179,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC179","v":5000},5000]
[{"$f":"A155&B180","v":"MOZEPTSONUTHst"},{"$f":"VLOOKUP(R180,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$L$58:$L$70)","v":54959.54991976876},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V180=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A180,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D180&\"/\"&LEFT(A180,3),EnergyForms2,2,FALSE)),VLOOKUP(D180,EnergyForms,2,FALSE),VLOOKUP(D180&\"/\"&LEFT(A180,3),EnergyForms2,2,FALSE))","v":"e-F"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R180,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R180,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS180-$BI180)/10+BI180,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC180-$BS180)/10+BS180,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R180,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A155&B181","v":"MOZEPGASNUSO"},{"$f":"VLOOKUP(R181,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B181,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!BA$27:BA$53)/J181","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A155,NameConvsw!$L$58:$L$70)","v":54959.54991976876},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V181=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A181,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D181&\"/\"&LEFT(A181,3),EnergyForms2,2,FALSE)),VLOOKUP(D181,EnergyForms,2,FALSE),VLOOKUP(D181&\"/\"&LEFT(A181,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A181,3)&MID(B181,3,3),MSG_Fueldata!$E$2:$E$209)/$G181","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A181,3)&MID(B181,3,3),MSG_Fueldata!$F$2:$F$209)/$G181","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R181,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R181,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC181,AG181&\" \"&AH181&\" \"&AI181&\" \"&AJ181&\" \"&AK181&\" \"&AL181&\" \"&AM181&\" \"&AN181&\" \"&AO181&\" \"&AP181&\" \"&AQ181&\" \"&AR181&\" \"&AS181&\" \"&AT181&\" \"&AU181&\" \"&AV181&\" \"&AW181&\" \"&AX181&\" \"&AY181&\" \"&AZ181&\" \"&BA181&\" \"&BB181&\" \"&BC181&\" \"&BD181,N181)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD181-$BA181)/20+BA181,1)","v":1224.5999999999999},{"$f":"ROUND(($BD181-$BA181)/2+BA181,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS181-$BI181)/10+BI181,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC181-$BS181)/10+BS181,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R181,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A181,3)","v":"MOZ"},{"$f":"ROW(B181)-ROW(B155)","v":26},{"$f":"ROW()-B182-1","v":155}]
[]
[null,{"$f":"VLOOKUP(A185,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Namibia"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE184+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG184+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH184+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["NAM","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A185&B186","v":"NAMEPODSNU"},{"$f":"VLOOKUP(R186,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B186,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C186=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!BA$27:BA$53)/J186","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V186=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A186,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C186=\"\",\"\",VLOOKUP(C186,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D186&\"/\"&LEFT(A186,3),EnergyForms2,2,FALSE)),VLOOKUP(D186,EnergyForms,2,FALSE),VLOOKUP(D186&\"/\"&LEFT(A186,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A186,3)&MID(B186,3,3),MSG_Fueldata!$E$2:$E$209)/$G186","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A186,3)&MID(B186,3,3),MSG_Fueldata!$F$2:$F$209)/$G186","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R186,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R186,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B186,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R186,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC186,AG186&\" \"&AH186&\" \"&AI186&\" \"&AJ186&\" \"&AK186&\" \"&AL186&\" \"&AM186&\" \"&AN186&\" \"&AO186&\" \"&AP186&\" \"&AQ186&\" \"&AR186&\" \"&AS186&\" \"&AT186&\" \"&AU186&\" \"&AV186&\" \"&AW186&\" \"&AX186&\" \"&AY186&\" \"&AZ186&\" \"&BA186&\" \"&BB186&\" \"&BC186&\" \"&BD186,N186)","v":1070},{"$f":"AG186","v":1070},{"$f":"AG186","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL186-$AG186)/5+AG186,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ186-$AL186)/5+AL186,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AQ186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AR186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AS186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AT186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AU186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AV186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AW186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AX186,1)","v":1070},{"$f":"ROUND(($BA186-$AQ186)/10+AY186,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD186-$BA186)/20+BA186,1)","v":1070},{"$f":"ROUND(($BD186-$BA186)/2+BA186,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE186,BI186&\" \"&BJ186&\" \"&BK186&\" \"&BL186&\" \"&BM186&\" \"&BN186&\" \"&BO186&\" \"&BP186&\" \"&BQ186&\" \"&BR186&\" \"&BS186&\" \"&BT186&\" \"&BU186&\" \"&BV186&\" \"&BW186&\" \"&BX186&\" \"&BY186&\" \"&BZ186&\" \"&CA186&\" \"&CB186&\" \"&CC186&\" \"&CD186&\" \"&CE186,BI186)","v":500},{"$f":"BI186","v":500},{"$f":"BI186","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS186-$BI186)/10+BI186,1)","v":450},{"$f":"ROUND(($BS186-$BI186)/10+BJ186,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC186-$BS186)/10+BS186,1)","v":0},{"$f":"ROUND(($CC186-$BS186)/10+BT186,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R186,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC186","v":0},0,null,{"$f":"IF(CF186,CH186&\" \"&CI186&\" \"&CJ186&\" \"&CK186&\" \"&CL186&\" \"&CM186&\" \"&CN186&\" \"&CO186&\" \"&CP186&\" \"&CQ186&\" \"&CR186&\" \"&CS186&\" \"&CT186&\" \"&CU186&\" \"&CV186&\" \"&CW186&\" \"&CX186&\" \"&CY186&\" \"&CZ186&\" \"&DA186&\" \"&DB186&\" \"&DC186&\" \"&DD186,\"\")","v":""}]
[{"$f":"A185&B187","v":"NAMEPODSNUind"},{"$f":"VLOOKUP(R187,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B187,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C187=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BA$27:BA$47)/J187","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V187=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A187,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A187,3)&MID(B187,3,3),MSG_Fueldata!$E$2:$E$209)/$G187","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A187,3)&MID(B187,3,3),MSG_Fueldata!$F$2:$F$209)/$G187","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R187,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R187,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R187,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG187","v":658.7},{"$f":"AG187","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA187-$AQ187)/10+AQ187,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE187,BI187&\" \"&BJ187&\" \"&BK187&\" \"&BL187&\" \"&BM187&\" \"&BN187&\" \"&BO187&\" \"&BP187&\" \"&BQ187&\" \"&BR187&\" \"&BS187&\" \"&BT187&\" \"&BU187&\" \"&BV187&\" \"&BW187&\" \"&BX187&\" \"&BY187&\" \"&BZ187&\" \"&CA187&\" \"&CB187&\" \"&CC187&\" \"&CD187&\" \"&CE187,BI187)","v":2000},{"$f":"BI187","v":2000},{"$f":"BI187","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS187-$BI187)/10+BI187,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC187-$BS187)/10+BS187,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R187,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF187,CH187&\" \"&CI187&\" \"&CJ187&\" \"&CK187&\" \"&CL187&\" \"&CM187&\" \"&CN187&\" \"&CO187&\" \"&CP187&\" \"&CQ187&\" \"&CR187&\" \"&CS187&\" \"&CT187&\" \"&CU187&\" \"&CV187&\" \"&CW187&\" \"&CX187&\" \"&CY187&\" \"&CZ187&\" \"&DA187&\" \"&DB187&\" \"&DC187&\" \"&DD187,\"\")","v":""}]
[{"$f":"A185&B188","v":"NAMEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B188,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C188=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BA$27:BA$47)/J188","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A188,3)&MID(B188,3,3),MSG_Fueldata!$E$2:$E$209)/$G188","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A188,3)&MID(B188,3,3),MSG_Fueldata!$F$2:$F$209)/$G188","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R188,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R188,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R188,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG188","v":691.9},{"$f":"AG188","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA188-$AQ188)/10+AQ188,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE188,BI188&\" \"&BJ188&\" \"&BK188&\" \"&BL188&\" \"&BM188&\" \"&BN188&\" \"&BO188&\" \"&BP188&\" \"&BQ188&\" \"&BR188&\" \"&BS188&\" \"&BT188&\" \"&BU188&\" \"&BV188&\" \"&BW188&\" \"&BX188&\" \"&BY188&\" \"&BZ188&\" \"&CA188&\" \"&CB188&\" \"&CC188&\" \"&CD188&\" \"&CE188,BI188)","v":2000},{"$f":"BI188","v":2000},{"$f":"BI188","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS188-$BI188)/10+BI188,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC188-$BS188)/10+BS188,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R188,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF188,CH188&\" \"&CI188&\" \"&CJ188&\" \"&CK188&\" \"&CL188&\" \"&CM188&\" \"&CN188&\" \"&CO188&\" \"&CP188&\" \"&CQ188&\" \"&CR188&\" \"&CS188&\" \"&CT188&\" \"&CU188&\" \"&CV188&\" \"&CW188&\" \"&CX188&\" \"&CY188&\" \"&CZ188&\" \"&DA188&\" \"&DB188&\" \"&DC188&\" \"&DD188,\"\")","v":""}]
[{"$f":"A185&B189","v":"NAMEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B189,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C189=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BA$27:BA$47)/J189","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A189,3)&MID(B189,3,3),MSG_Fueldata!$E$2:$E$209)/$G189","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A189,3)&MID(B189,3,3),MSG_Fueldata!$F$2:$F$209)/$G189","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R189,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R189,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R189,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG189","v":691.9},{"$f":"AG189","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA189-$AQ189)/10+AQ189,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE189,BI189&\" \"&BJ189&\" \"&BK189&\" \"&BL189&\" \"&BM189&\" \"&BN189&\" \"&BO189&\" \"&BP189&\" \"&BQ189&\" \"&BR189&\" \"&BS189&\" \"&BT189&\" \"&BU189&\" \"&BV189&\" \"&BW189&\" \"&BX189&\" \"&BY189&\" \"&BZ189&\" \"&CA189&\" \"&CB189&\" \"&CC189&\" \"&CD189&\" \"&CE189,BI189)","v":2000},{"$f":"BI189","v":2000},{"$f":"BI189","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS189-$BI189)/10+BI189,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC189-$BS189)/10+BS189,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R189,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF189,CH189&\" \"&CI189&\" \"&CJ189&\" \"&CK189&\" \"&CL189&\" \"&CM189&\" \"&CN189&\" \"&CO189&\" \"&CP189&\" \"&CQ189&\" \"&CR189&\" \"&CS189&\" \"&CT189&\" \"&CU189&\" \"&CV189&\" \"&CW189&\" \"&CX189&\" \"&CY189&\" \"&CZ189&\" \"&DA189&\" \"&DB189&\" \"&DC189&\" \"&DD189,\"\")","v":""}]
[{"$f":"A185&B190","v":"NAMEPOHFNU"},{"$f":"VLOOKUP(R190,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B190,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C190=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!BA$27:BA$53)/J190","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V190=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A190,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D190&\"/\"&LEFT(A190,3),EnergyForms2,2,FALSE)),VLOOKUP(D190,EnergyForms,2,FALSE),VLOOKUP(D190&\"/\"&LEFT(A190,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A190,3)&MID(B190,3,3),MSG_Fueldata!$E$2:$E$209)/$G190","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A190,3)&MID(B190,3,3),MSG_Fueldata!$F$2:$F$209)/$G190","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R190,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R190,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R190,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG190","v":1350},{"$f":"AG190","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL190-$AG190)/5+AG190,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ190-$AL190)/5+AL190,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA190-$AQ190)/10+AQ190,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE190,BI190&\" \"&BJ190&\" \"&BK190&\" \"&BL190&\" \"&BM190&\" \"&BN190&\" \"&BO190&\" \"&BP190&\" \"&BQ190&\" \"&BR190&\" \"&BS190&\" \"&BT190&\" \"&BU190&\" \"&BV190&\" \"&BW190&\" \"&BX190&\" \"&BY190&\" \"&BZ190&\" \"&CA190&\" \"&CB190&\" \"&CC190&\" \"&CD190&\" \"&CE190,BI190)","v":500},{"$f":"BI190","v":500},{"$f":"BI190","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS190-$BI190)/10+BI190,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC190-$BS190)/10+BS190,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R190,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B191","v":"NAMEPGASNUOC"},{"$f":"VLOOKUP(R191,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B191,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!BA$27:BA$53)/J191","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V191=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A191,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A191,3)&MID(B191,3,3),MSG_Fueldata!$E$2:$E$209)/$G191","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A191,3)&MID(B191,3,3),MSG_Fueldata!$F$2:$F$209)/$G191","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R191,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R191,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R191,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS191-$BI191)/10+BI191,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC191-$BS191)/10+BS191,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R191,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B192","v":"NAMEPGASNUCC"},{"$f":"VLOOKUP(R192,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B192,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!BA$27:BA$53)/J192","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V192=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A192,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A192,3)&MID(B192,3,3),MSG_Fueldata!$E$2:$E$209)/$G192","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A192,3)&MID(B192,3,3),MSG_Fueldata!$F$2:$F$209)/$G192","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R192,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R192,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R192,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!M$27:M$53),1)","v":1069},{"$f":"ROUND(($AL192-$AG192)/5+AG192,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!N$27:N$53),1)","v":1069},{"$f":"ROUND(($AQ192-$AL192)/5+AL192,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS192-$BI192)/10+BI192,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC192-$BS192)/10+BS192,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R192,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B193","v":"NAMEPCOCNUCCS"},{"$f":"VLOOKUP(R193,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(MID(B193,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C193=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!BO$27:BO$53)","v":0.28000000000000003},{"$f":"(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!BK$27:BK$53)-20)*$B$4*8.76","v":140.01474721780602},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!CC$27:CC$53)","v":2030},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!BA$27:BA$53)/J193","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!M$27:M$53)*$B$4","v":3605.0675675675675},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$33","v":"Supercritical coal w CCS"},{"$f":"IF(OR(MID(B193,3,1)=\"W\",MID(B193,3,1)=\"S\",MID(B193,3,1)=\"H\",MID(B193,3,1)=\"B\",MID(B193,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V193=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A193,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C193=\"\",\"\",VLOOKUP(C193,EnergyForms,2,FALSE))","v":"C-p"},"e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A193,3)&MID(B193,3,3),MSG_Fueldata!$E$2:$E$209)/$G193","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A193,3)&MID(B193,3,3),MSG_Fueldata!$F$2:$F$209)/$G193","v":2.1714285714285717},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R193,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R193,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,{"$f":"IF(AC193,AG193&\" \"&AH193&\" \"&AI193&\" \"&AJ193&\" \"&AK193&\" \"&AL193&\" \"&AM193&\" \"&AN193&\" \"&AO193&\" \"&AP193&\" \"&AQ193&\" \"&AR193&\" \"&AS193&\" \"&AT193&\" \"&AU193&\" \"&AV193&\" \"&AW193&\" \"&AX193&\" \"&AY193&\" \"&AZ193&\" \"&BA193&\" \"&BB193&\" \"&BC193&\" \"&BD193,N193)","v":3605.0675675675675},{"$f":"AG193","v":3605.1},{"$f":"AG193","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!M$27:M$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!N$27:N$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!O$27:O$53),1)","v":3605.1},{"$f":"ROUND(($BA193-$AQ193)/10+AQ193,1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!P$27:P$53),1)","v":3605.1},{"$f":"ROUND(($BD193-$BA193)/20+BA193,1)","v":3605.1},{"$f":"ROUND(($BD193-$BA193)/2+BA193,1)","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!Q$27:Q$53),1)","v":3605.1},null,{"$f":"IF(BE193,BI193&\" \"&BJ193&\" \"&BK193&\" \"&BL193&\" \"&BM193&\" \"&BN193&\" \"&BO193&\" \"&BP193&\" \"&BQ193&\" \"&BR193&\" \"&BS193&\" \"&BT193&\" \"&BU193&\" \"&BV193&\" \"&BW193&\" \"&BX193&\" \"&BY193&\" \"&BZ193&\" \"&CA193&\" \"&CB193&\" \"&CC193&\" \"&CD193&\" \"&CE193,BI193)","v":1000},{"$f":"BI193","v":1000},{"$f":"BI193","v":1000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},900,800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R193,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B194","v":"NAMEPCOANUSC"},{"$f":"VLOOKUP(R194,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B194,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!BA$27:BA$53)/J194","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B194,3,1)=\"W\",MID(B194,3,1)=\"S\",MID(B194,3,1)=\"H\",MID(B194,3,1)=\"B\",MID(B194,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V194=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A194,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A194,3)&MID(B194,3,3),MSG_Fueldata!$E$2:$E$209)/$G194","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A194,3)&MID(B194,3,3),MSG_Fueldata!$F$2:$F$209)/$G194","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R194,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R194,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!M$27:M$53),1)","v":2403.4},{"$f":"ROUND(($AL194-$AG194)/5+AG194,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!N$27:N$53),1)","v":2403.4},{"$f":"ROUND(($AQ194-$AL194)/5+AL194,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS194-$BI194)/10+BI194,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC194-$BS194)/10+BS194,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R194,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B195","v":"NAMEPNUCNUPW"},{"$f":"VLOOKUP(R195,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B195,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!BA$27:BA$53)/J195","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B195,3,1)=\"W\",MID(B195,3,1)=\"S\",MID(B195,3,1)=\"H\",MID(B195,3,1)=\"B\",MID(B195,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V195=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A195,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A195,3)&MID(B195,3,3),MSG_Fueldata!$E$2:$E$209)/$G195","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A195,3)&MID(B195,3,3),MSG_Fueldata!$F$2:$F$209)/$G195","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R195,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R195,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS195-$BI195)/10+BI195,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC195-$BS195)/10+BS195,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R195,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B196","v":"NAMEPHYDNU"},{"$f":"VLOOKUP(R196,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!BA$27:BA$53)/J196","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V196=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A196,3),NameConvsw!$H$58:$H$70))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R196,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R196,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS196-$BI196)/10+BI196,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC196-$BS196)/10+BS196,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R196,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A185&B197","v":"NAMEPHYDNUmic"},{"$f":"VLOOKUP(R197,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!BA$27:BA$53)/J197","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!M$27:M$53)*$B$4*1.2","v":4800},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$K$58:$K$70)","v":200},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R197,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R197,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4800,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R197,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF197=1),CG197,IF(GenREFlag=0,0,IF(BE197,BI197&\" \"&BJ197&\" \"&BK197&\" \"&BL197&\" \"&BM197&\" \"&BN197&\" \"&BO197&\" \"&BP197&\" \"&BQ197&\" \"&BR197&\" \"&BS197&\" \"&BT197&\" \"&BU197&\" \"&BV197&\" \"&BW197&\" \"&BX197&\" \"&BY197&\" \"&BZ197&\" \"&CA197&\" \"&CB197&\" \"&CC197&\" \"&CD197&\" \"&CE197,BI197)))","v":"169 185.9 202.8 219.7 236.6 253.5 270.4 287.3 304.2 321.1 338 371.8 405.6 439.4 473.2 507 540.8 574.6 608.4 642.2 676 1352 2704"},169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A197,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},185.9,202.8,219.7,236.6,253.5,270.39999999999998,287.3,304.2,321.10000000000002,{"$f":"BI197*2","v":338},371.8,405.6,439.4,473.2,507,540.79999999999995,574.6,608.4,642.20000000000005,{"$f":"BS197*2","v":676},{"$f":"CC197*2","v":1352},{"$f":"CD197*2","v":2704}]
[{"$f":"A185&B198","v":"NAMEPBIONU"},{"$f":"VLOOKUP(R198,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B198,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!BA$27:BA$53)/J198","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$P$58:$P$70)","v":50},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V198=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A198,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D198&\"/\"&LEFT(A198,3),EnergyForms2,2,FALSE)),VLOOKUP(D198,EnergyForms,2,FALSE),VLOOKUP(D198&\"/\"&LEFT(A198,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A198,3)&MID(B198,3,3),MSG_Fueldata!$E$2:$E$209)/$G198","v":300},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A198,3)&MID(B198,3,3),MSG_Fueldata!$F$2:$F$209)/$G198","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R198,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R198,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R198,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"169 185.9 202.8 219.7 236.6 253.5 270.4 287.3 304.2 321.1 338 371.8 405.6 439.4 473.2 507 540.8 574.6 608.4 642.2 676 1352 2704",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A198,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},185.9,202.8,219.7,236.6,253.5,270.39999999999998,287.3,304.2,321.10000000000002,{"$f":"BI198*2","v":338},371.8,405.6,439.4,473.2,507,540.79999999999995,574.6,608.4,642.20000000000005,{"$f":"BS198*2","v":676},{"$f":"CC198*2","v":1352},{"$f":"CD198*2","v":2704}]
[{"$f":"A185&B199","v":"NAMEPGEONU"},{"$f":"VLOOKUP(R199,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!BA$27:BA$53)/J199","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V199=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A199,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D199&\"/\"&LEFT(A199,3),EnergyForms2,2,FALSE)),VLOOKUP(D199,EnergyForms,2,FALSE),VLOOKUP(D199&\"/\"&LEFT(A199,3),EnergyForms2,2,FALSE))","v":"e-G"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R199,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R199,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},1,"500 450 400 350 300 250 200 150 100 50 0 0 0 0 0 0 0 0 0 0 0 0 0",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R199,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC199","v":0},0]
[{"$f":"A185&B200","v":"NAMEPWNDNU25"},{"$f":"VLOOKUP(R200,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!BA$27:BA$53)/J200","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$Q$58:$Q$70)","v":1909.8085367170875},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V200=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A200,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D200&\"/\"&LEFT(A200,3),EnergyForms2,2,FALSE)),VLOOKUP(D200,EnergyForms,2,FALSE),VLOOKUP(D200&\"/\"&LEFT(A200,3),EnergyForms2,2,FALSE))","v":"e-G"},null,null,{"$f":"Y201*2/3","v":6.6666666666666666E-2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R200,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R200,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A185&B201","v":"NAMEPWNDNU30"},{"$f":"VLOOKUP(R201,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!BA$27:BA$53)/J201","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$R$58:$R$70)","v":1909.8085367170875},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V201=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A201,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D201&\"/\"&LEFT(A201,3),EnergyForms2,2,FALSE)),VLOOKUP(D201,EnergyForms,2,FALSE),VLOOKUP(D201&\"/\"&LEFT(A201,3),EnergyForms2,2,FALSE))","v":"e-G"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A185,NameConvsw!$T$58:$T$69)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R201,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R201,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,1,{"$f":"IF(CF201,CJ201&\" \"&CK201&\" \"&CL201&\" \"&CM201&\" \"&CN201&\" \"&CO201&\" \"&CP201&\" \"&CQ201&\" \"&CR201&\" \"&CS201&\" \"&CT201&\" \"&CU201&\" \"&CV201&\" \"&CW201&\" \"&CX201&\" \"&CY201&\" \"&CZ201&\" \"&DA201&\" \"&DB201&\" \"&DC201&\" \"&DD201&\" \"&DE201&\" \"&DF201,\"\")","v":"0 0 0 60 0                  "},null,null,0,0,0,60,0]
[{"$f":"A185&B202","v":"NAMEPSOLNUPVut"},{"$f":"VLOOKUP(R202,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$N$58:$N$70)","v":149448.23089904312},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V202=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A202,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D202&\"/\"&LEFT(A202,3),EnergyForms2,2,FALSE)),VLOOKUP(D202,EnergyForms,2,FALSE),VLOOKUP(D202&\"/\"&LEFT(A202,3),EnergyForms2,2,FALSE))","v":"e-G"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R202,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R202,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R202,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A185&B203","v":"NAMEPSOLNUPVrt"},{"$f":"VLOOKUP(R203,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$N$58:$N$70)","v":149448.23089904312},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V203=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A203,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R203,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R203,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"169 652.1 1135.2 1618.3 2101.4 2584.5 3067.6 3550.7 4033.8 4516.9 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A203,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},652.1,1135.2,1618.3,2101.4,2584.5,3067.6,3550.7,4033.8,4516.8999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R203,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS203*2","v":10000},{"$f":"CC203*2","v":20000},40000]
[{"$f":"A185&B204","v":"NAMEPSOLNUPVst"},{"$f":"VLOOKUP(R204,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$N$58:$N$70)","v":149448.23089904312},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V204=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A204,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R204,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R204,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL204-$AG204)/5+AG204,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ204-$AL204)/5+AL204,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"169 652.1 1135.2 1618.3 2101.4 2584.5 3067.6 3550.7 4033.8 4516.9 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A204,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},652.1,1135.2,1618.3,2101.4,2584.5,3067.6,3550.7,4033.8,4516.8999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R204,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A185&B205","v":"NAMEPSOLNUPVst2"},{"$f":"VLOOKUP(R205,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q204","v":149448.23089904312},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R205,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R205,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"169 652.1 1135.2 1618.3 2101.4 2584.5 3067.6 3550.7 4033.8 4516.9 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A205,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},652.1,1135.2,1618.3,2101.4,2584.5,3067.6,3550.7,4033.8,4516.8999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R205,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A185&B206","v":"NAMEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q202","v":149448.23089904312},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R206,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R206,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"169 652.1 1135.2 1618.3 2101.4 2584.5 3067.6 3550.7 4033.8 4516.9 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A206,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},652.1,1135.2,1618.3,2101.4,2584.5,3067.6,3550.7,4033.8,4516.8999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R206,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A185&B207","v":"NAMEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q206","v":149448.23089904312},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R207,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R207,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"169 652.1 1135.2 1618.3 2101.4 2584.5 3067.6 3550.7 4033.8 4516.9 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A207,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},652.1,1135.2,1618.3,2101.4,2584.5,3067.6,3550.7,4033.8,4516.8999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R207,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A185&B208","v":"NAMEPSOLNUPVstru2"},{"$f":"VLOOKUP(R208,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q207","v":149448.23089904312},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R208,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R208,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"169 652.1 1135.2 1618.3 2101.4 2584.5 3067.6 3550.7 4033.8 4516.9 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",169,169,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A208,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":169},652.1,1135.2,1618.3,2101.4,2584.5,3067.6,3550.7,4033.8,4516.8999999999996,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R208,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A185&B209","v":"NAMEPTSONUTH"},{"$f":"VLOOKUP(R209,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$L$58:$L$70)","v":96919.955541681848},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V209=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A209,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D209&\"/\"&LEFT(A209,3),EnergyForms2,2,FALSE)),VLOOKUP(D209,EnergyForms,2,FALSE),VLOOKUP(D209&\"/\"&LEFT(A209,3),EnergyForms2,2,FALSE))","v":"e-G"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R209,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R209,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL209-$AG209)/5+AG209,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ209-$AL209)/5+AL209,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS209-$BI209)/10+BI209,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC209-$BS209)/10+BS209,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R209,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC209","v":5000},5000]
[{"$f":"A185&B210","v":"NAMEPTSONUTHst"},{"$f":"VLOOKUP(R210,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$L$58:$L$70)","v":96919.955541681848},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V210=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A210,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D210&\"/\"&LEFT(A210,3),EnergyForms2,2,FALSE)),VLOOKUP(D210,EnergyForms,2,FALSE),VLOOKUP(D210&\"/\"&LEFT(A210,3),EnergyForms2,2,FALSE))","v":"e-G"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R210,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R210,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS210-$BI210)/10+BI210,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC210-$BS210)/10+BS210,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R210,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A185&B211","v":"NAMEPGASNUSO"},{"$f":"VLOOKUP(R211,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B211,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!BA$27:BA$53)/J211","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A185,NameConvsw!$L$58:$L$70)","v":96919.955541681848},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V211=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A211,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D211&\"/\"&LEFT(A211,3),EnergyForms2,2,FALSE)),VLOOKUP(D211,EnergyForms,2,FALSE),VLOOKUP(D211&\"/\"&LEFT(A211,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A211,3)&MID(B211,3,3),MSG_Fueldata!$E$2:$E$209)/$G211","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A211,3)&MID(B211,3,3),MSG_Fueldata!$F$2:$F$209)/$G211","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R211,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R211,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC211,AG211&\" \"&AH211&\" \"&AI211&\" \"&AJ211&\" \"&AK211&\" \"&AL211&\" \"&AM211&\" \"&AN211&\" \"&AO211&\" \"&AP211&\" \"&AQ211&\" \"&AR211&\" \"&AS211&\" \"&AT211&\" \"&AU211&\" \"&AV211&\" \"&AW211&\" \"&AX211&\" \"&AY211&\" \"&AZ211&\" \"&BA211&\" \"&BB211&\" \"&BC211&\" \"&BD211,N211)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD211-$BA211)/20+BA211,1)","v":1224.5999999999999},{"$f":"ROUND(($BD211-$BA211)/2+BA211,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS211-$BI211)/10+BI211,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC211-$BS211)/10+BS211,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R211,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A211,3)","v":"NAM"},{"$f":"ROW(B211)-ROW(B185)","v":26},{"$f":"ROW()-B212-1","v":185}]
[]
[null,{"$f":"VLOOKUP(A215,NameConvsw!$B$58:$E$70,4,FALSE)","v":"South Africa"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE214+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG214+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH214+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["SAF","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A215&B216","v":"SAFEPODSNU"},{"$f":"VLOOKUP(R216,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B216,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C216=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!BA$27:BA$53)/J216","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V216=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A216,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C216=\"\",\"\",VLOOKUP(C216,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D216&\"/\"&LEFT(A216,3),EnergyForms2,2,FALSE)),VLOOKUP(D216,EnergyForms,2,FALSE),VLOOKUP(D216&\"/\"&LEFT(A216,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A216,3)&MID(B216,3,3),MSG_Fueldata!$E$2:$E$209)/$G216","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A216,3)&MID(B216,3,3),MSG_Fueldata!$F$2:$F$209)/$G216","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R216,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R216,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B216,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R216,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC216,AG216&\" \"&AH216&\" \"&AI216&\" \"&AJ216&\" \"&AK216&\" \"&AL216&\" \"&AM216&\" \"&AN216&\" \"&AO216&\" \"&AP216&\" \"&AQ216&\" \"&AR216&\" \"&AS216&\" \"&AT216&\" \"&AU216&\" \"&AV216&\" \"&AW216&\" \"&AX216&\" \"&AY216&\" \"&AZ216&\" \"&BA216&\" \"&BB216&\" \"&BC216&\" \"&BD216,N216)","v":1070},{"$f":"AG216","v":1070},{"$f":"AG216","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL216-$AG216)/5+AG216,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ216-$AL216)/5+AL216,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AQ216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AR216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AS216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AT216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AU216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AV216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AW216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AX216,1)","v":1070},{"$f":"ROUND(($BA216-$AQ216)/10+AY216,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD216-$BA216)/20+BA216,1)","v":1070},{"$f":"ROUND(($BD216-$BA216)/2+BA216,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE216,BI216&\" \"&BJ216&\" \"&BK216&\" \"&BL216&\" \"&BM216&\" \"&BN216&\" \"&BO216&\" \"&BP216&\" \"&BQ216&\" \"&BR216&\" \"&BS216&\" \"&BT216&\" \"&BU216&\" \"&BV216&\" \"&BW216&\" \"&BX216&\" \"&BY216&\" \"&BZ216&\" \"&CA216&\" \"&CB216&\" \"&CC216&\" \"&CD216&\" \"&CE216,BI216)","v":500},{"$f":"BI216","v":500},{"$f":"BI216","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS216-$BI216)/10+BI216,1)","v":450},{"$f":"ROUND(($BS216-$BI216)/10+BJ216,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC216-$BS216)/10+BS216,1)","v":0},{"$f":"ROUND(($CC216-$BS216)/10+BT216,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R216,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC216","v":0},0,1,{"$f":"IF(CF216,CJ216&\" \"&CK216&\" \"&CL216&\" \"&CM216&\" \"&CN216&\" \"&CO216&\" \"&CP216&\" \"&CQ216&\" \"&CR216&\" \"&CS216&\" \"&CT216&\" \"&CU216&\" \"&CV216&\" \"&CW216&\" \"&CX216&\" \"&CY216&\" \"&CZ216&\" \"&DA216&\" \"&DB216&\" \"&DC216&\" \"&DD216&\" \"&DE216&\" \"&DF216,\"\")","v":"8 0                     "},null,null,8,0]
[{"$f":"A215&B217","v":"SAFEPODSNUind"},{"$f":"VLOOKUP(R217,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B217,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C217=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BA$27:BA$47)/J217","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V217=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A217,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A217,3)&MID(B217,3,3),MSG_Fueldata!$E$2:$E$209)/$G217","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A217,3)&MID(B217,3,3),MSG_Fueldata!$F$2:$F$209)/$G217","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R217,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R217,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R217,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG217","v":658.7},{"$f":"AG217","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA217-$AQ217)/10+AQ217,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE217,BI217&\" \"&BJ217&\" \"&BK217&\" \"&BL217&\" \"&BM217&\" \"&BN217&\" \"&BO217&\" \"&BP217&\" \"&BQ217&\" \"&BR217&\" \"&BS217&\" \"&BT217&\" \"&BU217&\" \"&BV217&\" \"&BW217&\" \"&BX217&\" \"&BY217&\" \"&BZ217&\" \"&CA217&\" \"&CB217&\" \"&CC217&\" \"&CD217&\" \"&CE217,BI217)","v":2000},{"$f":"BI217","v":2000},{"$f":"BI217","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS217-$BI217)/10+BI217,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC217-$BS217)/10+BS217,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R217,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF217,CH217&\" \"&CI217&\" \"&CJ217&\" \"&CK217&\" \"&CL217&\" \"&CM217&\" \"&CN217&\" \"&CO217&\" \"&CP217&\" \"&CQ217&\" \"&CR217&\" \"&CS217&\" \"&CT217&\" \"&CU217&\" \"&CV217&\" \"&CW217&\" \"&CX217&\" \"&CY217&\" \"&CZ217&\" \"&DA217&\" \"&DB217&\" \"&DC217&\" \"&DD217,\"\")","v":""}]
[{"$f":"A215&B218","v":"SAFEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B218,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C218=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BA$27:BA$47)/J218","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A218,3)&MID(B218,3,3),MSG_Fueldata!$E$2:$E$209)/$G218","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A218,3)&MID(B218,3,3),MSG_Fueldata!$F$2:$F$209)/$G218","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R218,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R218,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R218,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG218","v":691.9},{"$f":"AG218","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA218-$AQ218)/10+AQ218,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE218,BI218&\" \"&BJ218&\" \"&BK218&\" \"&BL218&\" \"&BM218&\" \"&BN218&\" \"&BO218&\" \"&BP218&\" \"&BQ218&\" \"&BR218&\" \"&BS218&\" \"&BT218&\" \"&BU218&\" \"&BV218&\" \"&BW218&\" \"&BX218&\" \"&BY218&\" \"&BZ218&\" \"&CA218&\" \"&CB218&\" \"&CC218&\" \"&CD218&\" \"&CE218,BI218)","v":2000},{"$f":"BI218","v":2000},{"$f":"BI218","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS218-$BI218)/10+BI218,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC218-$BS218)/10+BS218,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R218,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF218,CH218&\" \"&CI218&\" \"&CJ218&\" \"&CK218&\" \"&CL218&\" \"&CM218&\" \"&CN218&\" \"&CO218&\" \"&CP218&\" \"&CQ218&\" \"&CR218&\" \"&CS218&\" \"&CT218&\" \"&CU218&\" \"&CV218&\" \"&CW218&\" \"&CX218&\" \"&CY218&\" \"&CZ218&\" \"&DA218&\" \"&DB218&\" \"&DC218&\" \"&DD218,\"\")","v":""}]
[{"$f":"A215&B219","v":"SAFEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B219,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C219=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BA$27:BA$47)/J219","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A219,3)&MID(B219,3,3),MSG_Fueldata!$E$2:$E$209)/$G219","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A219,3)&MID(B219,3,3),MSG_Fueldata!$F$2:$F$209)/$G219","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R219,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R219,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R219,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG219","v":691.9},{"$f":"AG219","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA219-$AQ219)/10+AQ219,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE219,BI219&\" \"&BJ219&\" \"&BK219&\" \"&BL219&\" \"&BM219&\" \"&BN219&\" \"&BO219&\" \"&BP219&\" \"&BQ219&\" \"&BR219&\" \"&BS219&\" \"&BT219&\" \"&BU219&\" \"&BV219&\" \"&BW219&\" \"&BX219&\" \"&BY219&\" \"&BZ219&\" \"&CA219&\" \"&CB219&\" \"&CC219&\" \"&CD219&\" \"&CE219,BI219)","v":2000},{"$f":"BI219","v":2000},{"$f":"BI219","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS219-$BI219)/10+BI219,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC219-$BS219)/10+BS219,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R219,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF219,CH219&\" \"&CI219&\" \"&CJ219&\" \"&CK219&\" \"&CL219&\" \"&CM219&\" \"&CN219&\" \"&CO219&\" \"&CP219&\" \"&CQ219&\" \"&CR219&\" \"&CS219&\" \"&CT219&\" \"&CU219&\" \"&CV219&\" \"&CW219&\" \"&CX219&\" \"&CY219&\" \"&CZ219&\" \"&DA219&\" \"&DB219&\" \"&DC219&\" \"&DD219,\"\")","v":""}]
[{"$f":"A215&B220","v":"SAFEPOHFNU"},{"$f":"VLOOKUP(R220,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B220,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C220=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!BA$27:BA$53)/J220","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V220=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A220,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D220&\"/\"&LEFT(A220,3),EnergyForms2,2,FALSE)),VLOOKUP(D220,EnergyForms,2,FALSE),VLOOKUP(D220&\"/\"&LEFT(A220,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A220,3)&MID(B220,3,3),MSG_Fueldata!$E$2:$E$209)/$G220","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A220,3)&MID(B220,3,3),MSG_Fueldata!$F$2:$F$209)/$G220","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R220,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R220,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R220,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG220","v":1350},{"$f":"AG220","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL220-$AG220)/5+AG220,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ220-$AL220)/5+AL220,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA220-$AQ220)/10+AQ220,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE220,BI220&\" \"&BJ220&\" \"&BK220&\" \"&BL220&\" \"&BM220&\" \"&BN220&\" \"&BO220&\" \"&BP220&\" \"&BQ220&\" \"&BR220&\" \"&BS220&\" \"&BT220&\" \"&BU220&\" \"&BV220&\" \"&BW220&\" \"&BX220&\" \"&BY220&\" \"&BZ220&\" \"&CA220&\" \"&CB220&\" \"&CC220&\" \"&CD220&\" \"&CE220,BI220)","v":500},{"$f":"BI220","v":500},{"$f":"BI220","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS220-$BI220)/10+BI220,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC220-$BS220)/10+BS220,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R220,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF220,CJ220&\" \"&CK220&\" \"&CL220&\" \"&CM220&\" \"&CN220&\" \"&CO220&\" \"&CP220&\" \"&CQ220&\" \"&CR220&\" \"&CS220&\" \"&CT220&\" \"&CU220&\" \"&CV220&\" \"&CW220&\" \"&CX220&\" \"&CY220&\" \"&CZ220&\" \"&DA220&\" \"&DB220&\" \"&DC220&\" \"&DD220&\" \"&DE220&\" \"&DF220,\"\")","v":""}]
[{"$f":"A215&B221","v":"SAFEPGASNUOC"},{"$f":"VLOOKUP(R221,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B221,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!BA$27:BA$53)/J221","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V221=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A221,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A221,3)&MID(B221,3,3),MSG_Fueldata!$E$2:$E$209)/$G221","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A221,3)&MID(B221,3,3),MSG_Fueldata!$F$2:$F$209)/$G221","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R221,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R221,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",null,null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS221-$BI221)/10+BI221,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC221-$BS221)/10+BS221,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R221,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A215&B222","v":"SAFEPGASNUCC"},{"$f":"VLOOKUP(R222,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B222,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},2010,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!BA$27:BA$53)/J222","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V222=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A222,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A222,3)&MID(B222,3,3),MSG_Fueldata!$E$2:$E$209)/$G222","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A222,3)&MID(B222,3,3),MSG_Fueldata!$F$2:$F$209)/$G222","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R222,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R222,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R222,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS222-$BI222)/10+BI222,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC222-$BS222)/10+BS222,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R222,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,1,"260 0                     ",null,null,260,0]
[{"$f":"A215&B223","v":"SAFEPCOANUSC"},{"$f":"VLOOKUP(R223,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B223,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!BA$27:BA$53)/J223","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,2000,{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B223,3,1)=\"W\",MID(B223,3,1)=\"S\",MID(B223,3,1)=\"H\",MID(B223,3,1)=\"B\",MID(B223,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V223=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A223,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A223,3)&MID(B223,3,3),MSG_Fueldata!$E$2:$E$209)/$G223","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A223,3)&MID(B223,3,3),MSG_Fueldata!$F$2:$F$209)/$G223","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R223,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R223,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,2500,2500,2500,2500,{"$f":"ROUND(($BS223-$BI223)/10+BI223,1)","v":2250},2000,1750,1500,1250,1000,750,500,250,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC223-$BS223)/10+BS223,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R223,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A215&B224","v":"SAFEPCOCNUCCS"},{"$f":"VLOOKUP(R224,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(MID(B224,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",{"$f":"IF(C224=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!BO$27:BO$53)","v":0.28000000000000003},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":315.21474721780601},2030,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!BA$27:BA$53)/J224","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!M$27:M$53)*$B$4","v":3605.0675675675675},null,2000,{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$33","v":"Supercritical coal w CCS"},{"$f":"IF(OR(MID(B224,3,1)=\"W\",MID(B224,3,1)=\"S\",MID(B224,3,1)=\"H\",MID(B224,3,1)=\"B\",MID(B224,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V224=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A224,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C224=\"\",\"\",VLOOKUP(C224,EnergyForms,2,FALSE))","v":"C-p"},"e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A224,3)&MID(B224,3,3),MSG_Fueldata!$E$2:$E$209)/$G224","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A224,3)&MID(B224,3,3),MSG_Fueldata!$F$2:$F$209)/$G224","v":2.1714285714285717},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R224,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R224,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,{"$f":"IF(AC224,AG224&\" \"&AH224&\" \"&AI224&\" \"&AJ224&\" \"&AK224&\" \"&AL224&\" \"&AM224&\" \"&AN224&\" \"&AO224&\" \"&AP224&\" \"&AQ224&\" \"&AR224&\" \"&AS224&\" \"&AT224&\" \"&AU224&\" \"&AV224&\" \"&AW224&\" \"&AX224&\" \"&AY224&\" \"&AZ224&\" \"&BA224&\" \"&BB224&\" \"&BC224&\" \"&BD224,N224)","v":3605.0675675675675},{"$f":"AG224","v":3605.1},{"$f":"AG224","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!M$27:M$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!N$27:N$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!O$27:O$53),1)","v":3605.1},{"$f":"ROUND(($BA224-$AQ224)/10+AQ224,1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!P$27:P$53),1)","v":3605.1},{"$f":"ROUND(($BD224-$BA224)/20+BA224,1)","v":3605.1},{"$f":"ROUND(($BD224-$BA224)/2+BA224,1)","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!Q$27:Q$53),1)","v":3605.1},null,{"$f":"IF(BE224,BI224&\" \"&BJ224&\" \"&BK224&\" \"&BL224&\" \"&BM224&\" \"&BN224&\" \"&BO224&\" \"&BP224&\" \"&BQ224&\" \"&BR224&\" \"&BS224&\" \"&BT224&\" \"&BU224&\" \"&BV224&\" \"&BW224&\" \"&BX224&\" \"&BY224&\" \"&BZ224&\" \"&CA224&\" \"&CB224&\" \"&CC224&\" \"&CD224&\" \"&CE224,BI224)","v":2501},{"$f":"BI224","v":2501},{"$f":"BI224","v":2501},2501,{"$f":"ROUND(($BS224-$BI224)/10+BI224,1)","v":2250.9},2000.8,1750.7,1500.6,1250.5,1000.4,750.3,500.2,250.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC224-$BS224)/10+BS224,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R224,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF224,CJ224&\" \"&CK224&\" \"&CL224&\" \"&CM224&\" \"&CN224&\" \"&CO224&\" \"&CP224&\" \"&CQ224&\" \"&CR224&\" \"&CS224&\" \"&CT224&\" \"&CU224&\" \"&CV224&\" \"&CW224&\" \"&CX224&\" \"&CY224&\" \"&CZ224&\" \"&DA224&\" \"&DB224&\" \"&DC224&\" \"&DD224&\" \"&DE224&\" \"&DF224,\"\")","v":""}]
[{"$f":"A215&B225","v":"SAFEPNUCNUPW"},{"$f":"VLOOKUP(R225,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B225,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},2025,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!BA$27:BA$53)/J225","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!BZ$27:BZ$53))","v":1600},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B225,3,1)=\"W\",MID(B225,3,1)=\"S\",MID(B225,3,1)=\"H\",MID(B225,3,1)=\"B\",MID(B225,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V225=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A225,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A225,3)&MID(B225,3,3),MSG_Fueldata!$E$2:$E$209)/$G225","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A225,3)&MID(B225,3,3),MSG_Fueldata!$F$2:$F$209)/$G225","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R225,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R225,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS225-$BI225)/10+BI225,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC225-$BS225)/10+BS225,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R225,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A215&B226","v":"SAFEPHYDNU"},{"$f":"VLOOKUP(R226,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!BA$27:BA$53)/J226","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V226=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A226,3),NameConvsw!$H$58:$H$70))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R226,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R226,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS226-$BI226)/10+BI226,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC226-$BS226)/10+BS226,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R226,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A215&B227","v":"SAFEPHYDNUmic"},{"$f":"VLOOKUP(R227,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!BA$27:BA$53)/J227","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!M$27:M$53)*$B$4*1.2","v":4800},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$K$58:$K$70)","v":200},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R227,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R227,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4800,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF227=1),CG227,IF(GenREFlag=0,0,IF(BE227,BI227&\" \"&BJ227&\" \"&BK227&\" \"&BL227&\" \"&BM227&\" \"&BN227&\" \"&BO227&\" \"&BP227&\" \"&BQ227&\" \"&BR227&\" \"&BS227&\" \"&BT227&\" \"&BU227&\" \"&BV227&\" \"&BW227&\" \"&BX227&\" \"&BY227&\" \"&BZ227&\" \"&CA227&\" \"&CB227&\" \"&CC227&\" \"&CD227&\" \"&CE227,BI227)))","v":"100 115 130 145 160 175 190 205 220 235 250 275 300 325 350 375 400 425 450 475 500 1000 2000"},100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},115,130,145,160,175,190,205,220,235,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!CA$27:CA$53),1)","v":250},275,300,325,350,375,400,425,450,475,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R227,Gen_Param_2011!CB$27:CB$53),1)","v":500},{"$f":"CC227*2","v":1000},{"$f":"CD227*2","v":2000},null,""]
[{"$f":"A215&B228","v":"SAFEPBIONU"},{"$f":"VLOOKUP(R228,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B228,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},2010,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!BA$27:BA$53)/J228","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$P$58:$P$70)","v":3000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V228=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A228,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D228&\"/\"&LEFT(A228,3),EnergyForms2,2,FALSE)),VLOOKUP(D228,EnergyForms,2,FALSE),VLOOKUP(D228&\"/\"&LEFT(A228,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A228,3)&MID(B228,3,3),MSG_Fueldata!$E$2:$E$209)/$G228","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A228,3)&MID(B228,3,3),MSG_Fueldata!$F$2:$F$209)/$G228","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R228,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R228,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"500 450 400 350 300 250 200 150 100 50 0 0 0 0 0 0 0 0 0 0 0 0 0",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R228,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC228*2","v":0},{"$f":"CD228*2","v":0},1,"0 130 0                    ",null,null,0,130,0]
[{"$f":"A215&B229","v":"SAFEPGEONU"},{"$f":"VLOOKUP(R229,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!BA$27:BA$53)/J229","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V229=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A229,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D229&\"/\"&LEFT(A229,3),EnergyForms2,2,FALSE)),VLOOKUP(D229,EnergyForms,2,FALSE),VLOOKUP(D229&\"/\"&LEFT(A229,3),EnergyForms2,2,FALSE))","v":"e-H"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R229,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R229,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R229,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC229","v":0},0,null,""]
[{"$f":"A215&B230","v":"SAFEPWNDNU25"},{"$f":"VLOOKUP(R230,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!BA$27:BA$53)/J230","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$Q$58:$Q$70)","v":10000},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V230=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A230,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D230&\"/\"&LEFT(A230,3),EnergyForms2,2,FALSE)),VLOOKUP(D230,EnergyForms,2,FALSE),VLOOKUP(D230&\"/\"&LEFT(A230,3),EnergyForms2,2,FALSE))","v":"e-H"},null,null,{"$f":"Y231*2/3","v":0.13333333333333333},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R230,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"800 870 940 1010 1080 1150 1220 1290 1360 1430 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",800,800,{"$f":"BI231","v":800},870,940,1010,1080,1150,1220,1290,1360,1430,{"$f":"BS231","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R230,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A215&B231","v":"SAFEPWNDNU30"},{"$f":"VLOOKUP(R231,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},2012,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!BA$27:BA$53)/J231","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$R$58:$R$70)","v":10000},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V231=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A231,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D231&\"/\"&LEFT(A231,3),EnergyForms2,2,FALSE)),VLOOKUP(D231,EnergyForms,2,FALSE),VLOOKUP(D231&\"/\"&LEFT(A231,3),EnergyForms2,2,FALSE))","v":"e-H"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A215,NameConvsw!$T$58:$T$69)","v":0.2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R231,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"800 870 940 1010 1080 1150 1220 1290 1360 1430 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",800,800,800,870,940,1010,1080,1150,1220,1290,1360,1430,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R231,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,1,"0 0 0 634 562 653 0                ",null,null,0,0,0,634,562,653,0]
[{"$f":"A215&B232","v":"SAFEPSOLNUPVut"},{"$f":"VLOOKUP(R232,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$N$58:$N$70)","v":241113.11105642238},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V232=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A232,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D232&\"/\"&LEFT(A232,3),EnergyForms2,2,FALSE)),VLOOKUP(D232,EnergyForms,2,FALSE),VLOOKUP(D232&\"/\"&LEFT(A232,3),EnergyForms2,2,FALSE))","v":"e-H"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R232,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R232,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R232,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,1,{"$f":"IF(CF232,CJ232&\" \"&CK232&\" \"&CL232&\" \"&CM232&\" \"&CN232&\" \"&CO232&\" \"&CP232&\" \"&CQ232&\" \"&CR232&\" \"&CS232&\" \"&CT232&\" \"&CU232&\" \"&CV232&\" \"&CW232&\" \"&CX232&\" \"&CY232&\" \"&CZ232&\" \"&DA232&\" \"&DB232&\" \"&DC232&\" \"&DD232&\" \"&DE232&\" \"&DF232,\"\")","v":"0 0 0 300 331 417 401 0               "},null,null,0,0,0,300,331,417,401,0]
[{"$f":"A215&B233","v":"SAFEPSOLNUPVrt"},{"$f":"VLOOKUP(R233,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$N$58:$N$70)","v":241113.11105642238},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V233=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A233,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R233,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R233,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R233,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC233*2","v":10000},20000,null,""]
[{"$f":"A215&B234","v":"SAFEPSOLNUPVst"},{"$f":"VLOOKUP(R234,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$N$58:$N$70)","v":241113.11105642238},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V234=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A234,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R234,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R234,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL234-$AG234)/5+AG234,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ234-$AL234)/5+AL234,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R234,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000,null,""]
[{"$f":"A215&B235","v":"SAFEPSOLNUPVst2"},{"$f":"VLOOKUP(R235,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q234","v":241113.11105642238},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R235,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R235,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R235,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A215&B236","v":"SAFEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q232","v":241113.11105642238},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R236,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R236,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R236,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A215&B237","v":"SAFEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q236","v":241113.11105642238},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R237,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R237,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R237,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A215&B238","v":"SAFEPSOLNUPVstru2"},{"$f":"VLOOKUP(R238,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q237","v":241113.11105642238},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R238,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R238,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R238,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A215&B239","v":"SAFEPTSONUTH"},{"$f":"VLOOKUP(R239,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$L$58:$L$70)","v":141144.66738662435},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V239=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A239,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D239&\"/\"&LEFT(A239,3),EnergyForms2,2,FALSE)),VLOOKUP(D239,EnergyForms,2,FALSE),VLOOKUP(D239&\"/\"&LEFT(A239,3),EnergyForms2,2,FALSE))","v":"e-H"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R239,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R239,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL239-$AG239)/5+AG239,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ239-$AL239)/5+AL239,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS239-$BI239)/10+BI239,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC239-$BS239)/10+BS239,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R239,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC239","v":5000},5000,null,""]
[{"$f":"A215&B240","v":"SAFEPTSONUTHst"},{"$f":"VLOOKUP(R240,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$L$58:$L$70)","v":141144.66738662435},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V240=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A240,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D240&\"/\"&LEFT(A240,3),EnergyForms2,2,FALSE)),VLOOKUP(D240,EnergyForms,2,FALSE),VLOOKUP(D240&\"/\"&LEFT(A240,3),EnergyForms2,2,FALSE))","v":"e-H"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R240,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R240,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS240-$BI240)/10+BI240,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC240-$BS240)/10+BS240,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R240,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,1,"0 0 0 0 50 100 50 0               ",null,null,0,0,0,0,50,100,50,0]
[{"$f":"A215&B241","v":"SAFEPGASNUSO"},{"$f":"VLOOKUP(R241,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B241,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!BA$27:BA$53)/J241","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A215,NameConvsw!$L$58:$L$70)","v":141144.66738662435},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V241=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A241,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D241&\"/\"&LEFT(A241,3),EnergyForms2,2,FALSE)),VLOOKUP(D241,EnergyForms,2,FALSE),VLOOKUP(D241&\"/\"&LEFT(A241,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A241,3)&MID(B241,3,3),MSG_Fueldata!$E$2:$E$209)/$G241","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A241,3)&MID(B241,3,3),MSG_Fueldata!$F$2:$F$209)/$G241","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R241,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R241,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC241,AG241&\" \"&AH241&\" \"&AI241&\" \"&AJ241&\" \"&AK241&\" \"&AL241&\" \"&AM241&\" \"&AN241&\" \"&AO241&\" \"&AP241&\" \"&AQ241&\" \"&AR241&\" \"&AS241&\" \"&AT241&\" \"&AU241&\" \"&AV241&\" \"&AW241&\" \"&AX241&\" \"&AY241&\" \"&AZ241&\" \"&BA241&\" \"&BB241&\" \"&BC241&\" \"&BD241,N241)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD241-$BA241)/20+BA241,1)","v":1224.5999999999999},{"$f":"ROUND(($BD241-$BA241)/2+BA241,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS241-$BI241)/10+BI241,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC241-$BS241)/10+BS241,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R241,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"LEFT(A241,3)","v":"SAF"},{"$f":"ROW(B241)-ROW(B215)","v":26},{"$f":"ROW()-B242-1","v":215}]
[]
[null,{"$f":"VLOOKUP(A245,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Swaziland"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE244+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG244+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH244+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["SWA","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A245&B246","v":"SWAEPODSNU"},{"$f":"VLOOKUP(R246,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B246,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C246=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!BA$27:BA$53)/J246","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V246=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A246,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C246=\"\",\"\",VLOOKUP(C246,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D246&\"/\"&LEFT(A246,3),EnergyForms2,2,FALSE)),VLOOKUP(D246,EnergyForms,2,FALSE),VLOOKUP(D246&\"/\"&LEFT(A246,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A246,3)&MID(B246,3,3),MSG_Fueldata!$E$2:$E$209)/$G246","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A246,3)&MID(B246,3,3),MSG_Fueldata!$F$2:$F$209)/$G246","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R246,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R246,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B246,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R246,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC246,AG246&\" \"&AH246&\" \"&AI246&\" \"&AJ246&\" \"&AK246&\" \"&AL246&\" \"&AM246&\" \"&AN246&\" \"&AO246&\" \"&AP246&\" \"&AQ246&\" \"&AR246&\" \"&AS246&\" \"&AT246&\" \"&AU246&\" \"&AV246&\" \"&AW246&\" \"&AX246&\" \"&AY246&\" \"&AZ246&\" \"&BA246&\" \"&BB246&\" \"&BC246&\" \"&BD246,N246)","v":1070},{"$f":"AG246","v":1070},{"$f":"AG246","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL246-$AG246)/5+AG246,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ246-$AL246)/5+AL246,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AQ246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AR246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AS246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AT246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AU246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AV246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AW246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AX246,1)","v":1070},{"$f":"ROUND(($BA246-$AQ246)/10+AY246,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD246-$BA246)/20+BA246,1)","v":1070},{"$f":"ROUND(($BD246-$BA246)/2+BA246,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE246,BI246&\" \"&BJ246&\" \"&BK246&\" \"&BL246&\" \"&BM246&\" \"&BN246&\" \"&BO246&\" \"&BP246&\" \"&BQ246&\" \"&BR246&\" \"&BS246&\" \"&BT246&\" \"&BU246&\" \"&BV246&\" \"&BW246&\" \"&BX246&\" \"&BY246&\" \"&BZ246&\" \"&CA246&\" \"&CB246&\" \"&CC246&\" \"&CD246&\" \"&CE246,BI246)","v":500},{"$f":"BI246","v":500},{"$f":"BI246","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS246-$BI246)/10+BI246,1)","v":450},{"$f":"ROUND(($BS246-$BI246)/10+BJ246,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC246-$BS246)/10+BS246,1)","v":0},{"$f":"ROUND(($CC246-$BS246)/10+BT246,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R246,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC246","v":0},0,null,{"$f":"IF(CF246,CJ246&\" \"&CK246&\" \"&CL246&\" \"&CM246&\" \"&CN246&\" \"&CO246&\" \"&CP246&\" \"&CQ246&\" \"&CR246&\" \"&CS246&\" \"&CT246&\" \"&CU246&\" \"&CV246&\" \"&CW246&\" \"&CX246&\" \"&CY246&\" \"&CZ246&\" \"&DA246&\" \"&DB246&\" \"&DC246&\" \"&DD246&\" \"&DE246&\" \"&DF246,\"\")","v":""}]
[{"$f":"A245&B247","v":"SWAEPODSNUind"},{"$f":"VLOOKUP(R247,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B247,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C247=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BA$27:BA$47)/J247","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V247=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A247,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A247,3)&MID(B247,3,3),MSG_Fueldata!$E$2:$E$209)/$G247","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A247,3)&MID(B247,3,3),MSG_Fueldata!$F$2:$F$209)/$G247","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R247,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R247,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R247,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG247","v":658.7},{"$f":"AG247","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA247-$AQ247)/10+AQ247,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE247,BI247&\" \"&BJ247&\" \"&BK247&\" \"&BL247&\" \"&BM247&\" \"&BN247&\" \"&BO247&\" \"&BP247&\" \"&BQ247&\" \"&BR247&\" \"&BS247&\" \"&BT247&\" \"&BU247&\" \"&BV247&\" \"&BW247&\" \"&BX247&\" \"&BY247&\" \"&BZ247&\" \"&CA247&\" \"&CB247&\" \"&CC247&\" \"&CD247&\" \"&CE247,BI247)","v":2000},{"$f":"BI247","v":2000},{"$f":"BI247","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS247-$BI247)/10+BI247,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC247-$BS247)/10+BS247,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R247,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF247,CH247&\" \"&CI247&\" \"&CJ247&\" \"&CK247&\" \"&CL247&\" \"&CM247&\" \"&CN247&\" \"&CO247&\" \"&CP247&\" \"&CQ247&\" \"&CR247&\" \"&CS247&\" \"&CT247&\" \"&CU247&\" \"&CV247&\" \"&CW247&\" \"&CX247&\" \"&CY247&\" \"&CZ247&\" \"&DA247&\" \"&DB247&\" \"&DC247&\" \"&DD247,\"\")","v":""}]
[{"$f":"A245&B248","v":"SWAEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B248,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C248=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BA$27:BA$47)/J248","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A248,3)&MID(B248,3,3),MSG_Fueldata!$E$2:$E$209)/$G248","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A248,3)&MID(B248,3,3),MSG_Fueldata!$F$2:$F$209)/$G248","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R248,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R248,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R248,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG248","v":691.9},{"$f":"AG248","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA248-$AQ248)/10+AQ248,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE248,BI248&\" \"&BJ248&\" \"&BK248&\" \"&BL248&\" \"&BM248&\" \"&BN248&\" \"&BO248&\" \"&BP248&\" \"&BQ248&\" \"&BR248&\" \"&BS248&\" \"&BT248&\" \"&BU248&\" \"&BV248&\" \"&BW248&\" \"&BX248&\" \"&BY248&\" \"&BZ248&\" \"&CA248&\" \"&CB248&\" \"&CC248&\" \"&CD248&\" \"&CE248,BI248)","v":2000},{"$f":"BI248","v":2000},{"$f":"BI248","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS248-$BI248)/10+BI248,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC248-$BS248)/10+BS248,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R248,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF248,CH248&\" \"&CI248&\" \"&CJ248&\" \"&CK248&\" \"&CL248&\" \"&CM248&\" \"&CN248&\" \"&CO248&\" \"&CP248&\" \"&CQ248&\" \"&CR248&\" \"&CS248&\" \"&CT248&\" \"&CU248&\" \"&CV248&\" \"&CW248&\" \"&CX248&\" \"&CY248&\" \"&CZ248&\" \"&DA248&\" \"&DB248&\" \"&DC248&\" \"&DD248,\"\")","v":""}]
[{"$f":"A245&B249","v":"SWAEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B249,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C249=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BA$27:BA$47)/J249","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A249,3)&MID(B249,3,3),MSG_Fueldata!$E$2:$E$209)/$G249","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A249,3)&MID(B249,3,3),MSG_Fueldata!$F$2:$F$209)/$G249","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R249,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R249,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R249,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG249","v":691.9},{"$f":"AG249","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA249-$AQ249)/10+AQ249,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE249,BI249&\" \"&BJ249&\" \"&BK249&\" \"&BL249&\" \"&BM249&\" \"&BN249&\" \"&BO249&\" \"&BP249&\" \"&BQ249&\" \"&BR249&\" \"&BS249&\" \"&BT249&\" \"&BU249&\" \"&BV249&\" \"&BW249&\" \"&BX249&\" \"&BY249&\" \"&BZ249&\" \"&CA249&\" \"&CB249&\" \"&CC249&\" \"&CD249&\" \"&CE249,BI249)","v":2000},{"$f":"BI249","v":2000},{"$f":"BI249","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS249-$BI249)/10+BI249,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC249-$BS249)/10+BS249,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R249,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF249,CH249&\" \"&CI249&\" \"&CJ249&\" \"&CK249&\" \"&CL249&\" \"&CM249&\" \"&CN249&\" \"&CO249&\" \"&CP249&\" \"&CQ249&\" \"&CR249&\" \"&CS249&\" \"&CT249&\" \"&CU249&\" \"&CV249&\" \"&CW249&\" \"&CX249&\" \"&CY249&\" \"&CZ249&\" \"&DA249&\" \"&DB249&\" \"&DC249&\" \"&DD249,\"\")","v":""}]
[{"$f":"A245&B250","v":"SWAEPOHFNU"},{"$f":"VLOOKUP(R250,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B250,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C250=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!BA$27:BA$53)/J250","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V250=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A250,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D250&\"/\"&LEFT(A250,3),EnergyForms2,2,FALSE)),VLOOKUP(D250,EnergyForms,2,FALSE),VLOOKUP(D250&\"/\"&LEFT(A250,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A250,3)&MID(B250,3,3),MSG_Fueldata!$E$2:$E$209)/$G250","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A250,3)&MID(B250,3,3),MSG_Fueldata!$F$2:$F$209)/$G250","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R250,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R250,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R250,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG250","v":1350},{"$f":"AG250","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL250-$AG250)/5+AG250,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ250-$AL250)/5+AL250,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA250-$AQ250)/10+AQ250,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE250,BI250&\" \"&BJ250&\" \"&BK250&\" \"&BL250&\" \"&BM250&\" \"&BN250&\" \"&BO250&\" \"&BP250&\" \"&BQ250&\" \"&BR250&\" \"&BS250&\" \"&BT250&\" \"&BU250&\" \"&BV250&\" \"&BW250&\" \"&BX250&\" \"&BY250&\" \"&BZ250&\" \"&CA250&\" \"&CB250&\" \"&CC250&\" \"&CD250&\" \"&CE250,BI250)","v":500},{"$f":"BI250","v":500},{"$f":"BI250","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS250-$BI250)/10+BI250,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC250-$BS250)/10+BS250,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R250,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC250","v":0},0,null,{"$f":"IF(CF250,CJ250&\" \"&CK250&\" \"&CL250&\" \"&CM250&\" \"&CN250&\" \"&CO250&\" \"&CP250&\" \"&CQ250&\" \"&CR250&\" \"&CS250&\" \"&CT250&\" \"&CU250&\" \"&CV250&\" \"&CW250&\" \"&CX250&\" \"&CY250&\" \"&CZ250&\" \"&DA250&\" \"&DB250&\" \"&DC250&\" \"&DD250&\" \"&DE250&\" \"&DF250,\"\")","v":""}]
[{"$f":"A245&B251","v":"SWAEPGASNUOC"},{"$f":"VLOOKUP(R251,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B251,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!BA$27:BA$53)/J251","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V251=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A251,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A251,3)&MID(B251,3,3),MSG_Fueldata!$E$2:$E$209)/$G251","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A251,3)&MID(B251,3,3),MSG_Fueldata!$F$2:$F$209)/$G251","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R251,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R251,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R251,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS251-$BI251)/10+BI251,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC251-$BS251)/10+BS251,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R251,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A245&B252","v":"SWAEPGASNUCC"},{"$f":"VLOOKUP(R252,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B252,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!BA$27:BA$53)/J252","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V252=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A252,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A252,3)&MID(B252,3,3),MSG_Fueldata!$E$2:$E$209)/$G252","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A252,3)&MID(B252,3,3),MSG_Fueldata!$F$2:$F$209)/$G252","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R252,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R252,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R252,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!Q$27:Q$53),1)","v":1069},1,"1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000",1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R252,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS252-$BI252)/10+BI252,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,2000,{"$f":"ROUND(($CC252-$BS252)/10+BS252,1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,""]
[{"$f":"A245&B253","v":"SWAEPCOANUSC"},{"$f":"VLOOKUP(R253,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B253,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!BA$27:BA$53)/J253","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B253,3,1)=\"W\",MID(B253,3,1)=\"S\",MID(B253,3,1)=\"H\",MID(B253,3,1)=\"B\",MID(B253,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V253=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A253,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A253,3)&MID(B253,3,3),MSG_Fueldata!$E$2:$E$209)/$G253","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A253,3)&MID(B253,3,3),MSG_Fueldata!$F$2:$F$209)/$G253","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R253,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R253,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},1,"1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000",1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R253,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS253-$BI253)/10+BI253,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,2000,{"$f":"ROUND(($CC253-$BS253)/10+BS253,1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,""]
[{"$f":"A245&B254","v":"SWAEPNUCNUPW"},{"$f":"VLOOKUP(R254,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B254,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!BA$27:BA$53)/J254","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!BZ$27:BZ$53))","v":1600},null,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B254,3,1)=\"W\",MID(B254,3,1)=\"S\",MID(B254,3,1)=\"H\",MID(B254,3,1)=\"B\",MID(B254,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V254=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A254,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A254,3)&MID(B254,3,3),MSG_Fueldata!$E$2:$E$209)/$G254","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A254,3)&MID(B254,3,3),MSG_Fueldata!$F$2:$F$209)/$G254","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R254,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R254,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS254-$BI254)/10+BI254,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC254-$BS254)/10+BS254,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R254,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A245&B255","v":"SWAEPHYDNU"},{"$f":"VLOOKUP(R255,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!BA$27:BA$53)/J255","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A244,NameConvsw!$K$58:$K$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V255=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A255,3),NameConvsw!$H$58:$H$70))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R255,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R255,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS255-$BI255)/10+BI255,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC255-$BS255)/10+BS255,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R255,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A245&B256","v":"SWAEPHYDNUmic"},{"$f":"VLOOKUP(R256,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!BA$27:BA$53)/J256","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$K$58:$K$70)","v":100},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R256,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R256,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R256,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF256=1),CG256,IF(GenREFlag=0,0,IF(BE256,BI256&\" \"&BJ256&\" \"&BK256&\" \"&BL256&\" \"&BM256&\" \"&BN256&\" \"&BO256&\" \"&BP256&\" \"&BQ256&\" \"&BR256&\" \"&BS256&\" \"&BT256&\" \"&BU256&\" \"&BV256&\" \"&BW256&\" \"&BX256&\" \"&BY256&\" \"&BZ256&\" \"&CA256&\" \"&CB256&\" \"&CC256&\" \"&CD256&\" \"&CE256,BI256)))","v":"61 67.1 73.2 79.3 85.4 91.5 97.6 103.7 109.8 115.9 122 134.2 146.4 158.6 170.8 183 195.2 207.4 219.6 231.8 244 488 976"},61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A256,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},67.099999999999994,73.2,79.3,85.4,91.5,97.6,103.7,109.8,115.9,{"$f":"BI256*2","v":122},134.19999999999999,146.4,158.6,170.8,183,195.2,207.4,219.6,231.8,{"$f":"BS256*2","v":244},{"$f":"CC256*2","v":488},{"$f":"CD256*2","v":976},null,""]
[{"$f":"A245&B257","v":"SWAEPBIONU"},{"$f":"VLOOKUP(R257,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B257,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},2010,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!BA$27:BA$53)/J257","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$P$58:$P$70)","v":200},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V257=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A257,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D257&\"/\"&LEFT(A257,3),EnergyForms2,2,FALSE)),VLOOKUP(D257,EnergyForms,2,FALSE),VLOOKUP(D257&\"/\"&LEFT(A257,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A257,3)&MID(B257,3,3),MSG_Fueldata!$E$2:$E$209)/$G257","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A257,3)&MID(B257,3,3),MSG_Fueldata!$F$2:$F$209)/$G257","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R257,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R257,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R257,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"61 67.1 73.2 79.3 85.4 91.5 97.6 103.7 109.8 115.9 122 134.2 146.4 158.6 170.8 183 195.2 207.4 219.6 231.8 244 488 976",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A257,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},67.099999999999994,73.2,79.3,85.4,91.5,97.6,103.7,109.8,115.9,{"$f":"BI257*2","v":122},134.19999999999999,146.4,158.6,170.8,183,195.2,207.4,219.6,231.8,{"$f":"BS257*2","v":244},{"$f":"CC257*2","v":488},{"$f":"CD257*2","v":976},1,"0 30 55 0                   ",null,null,0,30,55,0]
[{"$f":"A245&B258","v":"SWAEPGEONU"},{"$f":"VLOOKUP(R258,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!BA$27:BA$53)/J258","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V258=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A258,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D258&\"/\"&LEFT(A258,3),EnergyForms2,2,FALSE)),VLOOKUP(D258,EnergyForms,2,FALSE),VLOOKUP(D258&\"/\"&LEFT(A258,3),EnergyForms2,2,FALSE))","v":"e-I"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R258,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R258,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R258,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC258","v":0},0,null,""]
[{"$f":"A245&B259","v":"SWAEPWNDNU25"},{"$f":"VLOOKUP(R259,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!BA$27:BA$53)/J259","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$Q$58:$Q$70)","v":36.899411552538915},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V259=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A259,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D259&\"/\"&LEFT(A259,3),EnergyForms2,2,FALSE)),VLOOKUP(D259,EnergyForms,2,FALSE),VLOOKUP(D259&\"/\"&LEFT(A259,3),EnergyForms2,2,FALSE))","v":"e-I"},null,null,{"$f":"Y260*2/3","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R259,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R259,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A245&B260","v":"SWAEPWNDNU30"},{"$f":"VLOOKUP(R260,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!BA$27:BA$53)/J260","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$R$58:$R$70)","v":36.899411552538915},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V260=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A260,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D260&\"/\"&LEFT(A260,3),EnergyForms2,2,FALSE)),VLOOKUP(D260,EnergyForms,2,FALSE),VLOOKUP(D260&\"/\"&LEFT(A260,3),EnergyForms2,2,FALSE))","v":"e-I"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A244,NameConvsw!$T$58:$T$69)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R260,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R260,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A245&B261","v":"SWAEPSOLNUPVut"},{"$f":"VLOOKUP(R261,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$N$58:$N$70)","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V261=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A261,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D261&\"/\"&LEFT(A261,3),EnergyForms2,2,FALSE)),VLOOKUP(D261,EnergyForms,2,FALSE),VLOOKUP(D261&\"/\"&LEFT(A261,3),EnergyForms2,2,FALSE))","v":"e-I"},null,null,0,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R261,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R261,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"A245&B262","v":"SWAEPSOLNUPVrt"},{"$f":"VLOOKUP(R262,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$N$58:$N$70)","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V262=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A262,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R262,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R262,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"61 554.9 1048.8 1542.7 2036.6 2530.5 3024.4 3518.3 4012.2 4506.1 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A262,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},554.9,1048.8,1542.7,2036.6,2530.5,3024.4,3518.3,4012.2,4506.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R262,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC262*2","v":10000},20000,null,""]
[{"$f":"A245&B263","v":"SWAEPSOLNUPVst"},{"$f":"VLOOKUP(R263,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$N$58:$N$70)","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V263=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A263,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R263,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R263,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL263-$AG263)/5+AG263,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ263-$AL263)/5+AL263,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"61 554.9 1048.8 1542.7 2036.6 2530.5 3024.4 3518.3 4012.2 4506.1 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A263,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},554.9,1048.8,1542.7,2036.6,2530.5,3024.4,3518.3,4012.2,4506.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R263,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000,null,""]
[{"$f":"A245&B264","v":"SWAEPSOLNUPVst2"},{"$f":"VLOOKUP(R264,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q263","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R264,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R264,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"61 554.9 1048.8 1542.7 2036.6 2530.5 3024.4 3518.3 4012.2 4506.1 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A264,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},554.9,1048.8,1542.7,2036.6,2530.5,3024.4,3518.3,4012.2,4506.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R264,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A245&B265","v":"SWAEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q261","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R265,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R265,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"61 554.9 1048.8 1542.7 2036.6 2530.5 3024.4 3518.3 4012.2 4506.1 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A265,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},554.9,1048.8,1542.7,2036.6,2530.5,3024.4,3518.3,4012.2,4506.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R265,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A245&B266","v":"SWAEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q265","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R266,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R266,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"61 554.9 1048.8 1542.7 2036.6 2530.5 3024.4 3518.3 4012.2 4506.1 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A266,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},554.9,1048.8,1542.7,2036.6,2530.5,3024.4,3518.3,4012.2,4506.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R266,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A245&B267","v":"SWAEPSOLNUPVstru2"},{"$f":"VLOOKUP(R267,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q266","v":3263.4229659868238},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R267,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R267,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"61 554.9 1048.8 1542.7 2036.6 2530.5 3024.4 3518.3 4012.2 4506.1 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 10000 20000",61,61,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A267,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":61},554.9,1048.8,1542.7,2036.6,2530.5,3024.4,3518.3,4012.2,4506.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R267,Gen_Param_2011!CB$27:CB$53),1)","v":5000},10000,20000]
[{"$f":"A245&B268","v":"SWAEPTSONUTH"},{"$f":"VLOOKUP(R268,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$L$58:$L$70)","v":1822.4265659294633},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V268=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A268,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D268&\"/\"&LEFT(A268,3),EnergyForms2,2,FALSE)),VLOOKUP(D268,EnergyForms,2,FALSE),VLOOKUP(D268&\"/\"&LEFT(A268,3),EnergyForms2,2,FALSE))","v":"e-I"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R268,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R268,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL268-$AG268)/5+AG268,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ268-$AL268)/5+AL268,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS268-$BI268)/10+BI268,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC268-$BS268)/10+BS268,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R268,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC268","v":5000},5000,null,""]
[{"$f":"A245&B269","v":"SWAEPTSONUTHst"},{"$f":"VLOOKUP(R269,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$L$58:$L$70)","v":1822.4265659294633},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V269=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A269,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D269&\"/\"&LEFT(A269,3),EnergyForms2,2,FALSE)),VLOOKUP(D269,EnergyForms,2,FALSE),VLOOKUP(D269&\"/\"&LEFT(A269,3),EnergyForms2,2,FALSE))","v":"e-I"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R269,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R269,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS269-$BI269)/10+BI269,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC269-$BS269)/10+BS269,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R269,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"A245&B270","v":"SWAEPGASNUSO"},{"$f":"VLOOKUP(R270,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B270,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!BA$27:BA$53)/J270","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A245,NameConvsw!$L$58:$L$70)","v":1822.4265659294633},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V270=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A270,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D270&\"/\"&LEFT(A270,3),EnergyForms2,2,FALSE)),VLOOKUP(D270,EnergyForms,2,FALSE),VLOOKUP(D270&\"/\"&LEFT(A270,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A270,3)&MID(B270,3,3),MSG_Fueldata!$E$2:$E$209)/$G270","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A270,3)&MID(B270,3,3),MSG_Fueldata!$F$2:$F$209)/$G270","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R270,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R270,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC270,AG270&\" \"&AH270&\" \"&AI270&\" \"&AJ270&\" \"&AK270&\" \"&AL270&\" \"&AM270&\" \"&AN270&\" \"&AO270&\" \"&AP270&\" \"&AQ270&\" \"&AR270&\" \"&AS270&\" \"&AT270&\" \"&AU270&\" \"&AV270&\" \"&AW270&\" \"&AX270&\" \"&AY270&\" \"&AZ270&\" \"&BA270&\" \"&BB270&\" \"&BC270&\" \"&BD270,N270)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD270-$BA270)/20+BA270,1)","v":1224.5999999999999},{"$f":"ROUND(($BD270-$BA270)/2+BA270,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS270-$BI270)/10+BI270,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC270-$BS270)/10+BS270,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R270,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"LEFT(A270,3)","v":"SWA"},{"$f":"ROW(B270)-ROW(B245)","v":25},{"$f":"ROW()-B271-1","v":245}]
[]
[null,{"$f":"VLOOKUP(A274,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Tanzania"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE273+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG273+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH273+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["TAN","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A274&B275","v":"TANEPODSNU"},{"$f":"VLOOKUP(R275,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B275,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C275=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!BA$27:BA$53)/J275","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V275=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A275,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C275=\"\",\"\",VLOOKUP(C275,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D275&\"/\"&LEFT(A275,3),EnergyForms2,2,FALSE)),VLOOKUP(D275,EnergyForms,2,FALSE),VLOOKUP(D275&\"/\"&LEFT(A275,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A275,3)&MID(B275,3,3),MSG_Fueldata!$E$2:$E$209)/$G275","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A275,3)&MID(B275,3,3),MSG_Fueldata!$F$2:$F$209)/$G275","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R275,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R275,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B275,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R275,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC275,AG275&\" \"&AH275&\" \"&AI275&\" \"&AJ275&\" \"&AK275&\" \"&AL275&\" \"&AM275&\" \"&AN275&\" \"&AO275&\" \"&AP275&\" \"&AQ275&\" \"&AR275&\" \"&AS275&\" \"&AT275&\" \"&AU275&\" \"&AV275&\" \"&AW275&\" \"&AX275&\" \"&AY275&\" \"&AZ275&\" \"&BA275&\" \"&BB275&\" \"&BC275&\" \"&BD275,N275)","v":1070},{"$f":"AG275","v":1070},{"$f":"AG275","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL275-$AG275)/5+AG275,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ275-$AL275)/5+AL275,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AQ275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AR275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AS275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AT275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AU275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AV275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AW275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AX275,1)","v":1070},{"$f":"ROUND(($BA275-$AQ275)/10+AY275,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD275-$BA275)/20+BA275,1)","v":1070},{"$f":"ROUND(($BD275-$BA275)/2+BA275,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE275,BI275&\" \"&BJ275&\" \"&BK275&\" \"&BL275&\" \"&BM275&\" \"&BN275&\" \"&BO275&\" \"&BP275&\" \"&BQ275&\" \"&BR275&\" \"&BS275&\" \"&BT275&\" \"&BU275&\" \"&BV275&\" \"&BW275&\" \"&BX275&\" \"&BY275&\" \"&BZ275&\" \"&CA275&\" \"&CB275&\" \"&CC275&\" \"&CD275&\" \"&CE275,BI275)","v":500},{"$f":"BI275","v":500},{"$f":"BI275","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS275-$BI275)/10+BI275,1)","v":450},{"$f":"ROUND(($BS275-$BI275)/10+BJ275,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC275-$BS275)/10+BS275,1)","v":0},{"$f":"ROUND(($CC275-$BS275)/10+BT275,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R275,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC275","v":0},0,null,{"$f":"IF(CF275,CJ275&\" \"&CK275&\" \"&CL275&\" \"&CM275&\" \"&CN275&\" \"&CO275&\" \"&CP275&\" \"&CQ275&\" \"&CR275&\" \"&CS275&\" \"&CT275&\" \"&CU275&\" \"&CV275&\" \"&CW275&\" \"&CX275&\" \"&CY275&\" \"&CZ275&\" \"&DA275&\" \"&DB275&\" \"&DC275&\" \"&DD275&\" \"&DE275&\" \"&DF275,\"\")","v":""}]
[{"$f":"A274&B276","v":"TANEPODSNUind"},{"$f":"VLOOKUP(R276,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B276,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C276=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BA$27:BA$47)/J276","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V276=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A276,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A276,3)&MID(B276,3,3),MSG_Fueldata!$E$2:$E$209)/$G276","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A276,3)&MID(B276,3,3),MSG_Fueldata!$F$2:$F$209)/$G276","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R276,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R276,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R276,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG276","v":658.7},{"$f":"AG276","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA276-$AQ276)/10+AQ276,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE276,BI276&\" \"&BJ276&\" \"&BK276&\" \"&BL276&\" \"&BM276&\" \"&BN276&\" \"&BO276&\" \"&BP276&\" \"&BQ276&\" \"&BR276&\" \"&BS276&\" \"&BT276&\" \"&BU276&\" \"&BV276&\" \"&BW276&\" \"&BX276&\" \"&BY276&\" \"&BZ276&\" \"&CA276&\" \"&CB276&\" \"&CC276&\" \"&CD276&\" \"&CE276,BI276)","v":2000},{"$f":"BI276","v":2000},{"$f":"BI276","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS276-$BI276)/10+BI276,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC276-$BS276)/10+BS276,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R276,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF276,CH276&\" \"&CI276&\" \"&CJ276&\" \"&CK276&\" \"&CL276&\" \"&CM276&\" \"&CN276&\" \"&CO276&\" \"&CP276&\" \"&CQ276&\" \"&CR276&\" \"&CS276&\" \"&CT276&\" \"&CU276&\" \"&CV276&\" \"&CW276&\" \"&CX276&\" \"&CY276&\" \"&CZ276&\" \"&DA276&\" \"&DB276&\" \"&DC276&\" \"&DD276,\"\")","v":""}]
[{"$f":"A274&B277","v":"TANEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B277,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C277=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BA$27:BA$47)/J277","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A277,3)&MID(B277,3,3),MSG_Fueldata!$E$2:$E$209)/$G277","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A277,3)&MID(B277,3,3),MSG_Fueldata!$F$2:$F$209)/$G277","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R277,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R277,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R277,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG277","v":691.9},{"$f":"AG277","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA277-$AQ277)/10+AQ277,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE277,BI277&\" \"&BJ277&\" \"&BK277&\" \"&BL277&\" \"&BM277&\" \"&BN277&\" \"&BO277&\" \"&BP277&\" \"&BQ277&\" \"&BR277&\" \"&BS277&\" \"&BT277&\" \"&BU277&\" \"&BV277&\" \"&BW277&\" \"&BX277&\" \"&BY277&\" \"&BZ277&\" \"&CA277&\" \"&CB277&\" \"&CC277&\" \"&CD277&\" \"&CE277,BI277)","v":2000},{"$f":"BI277","v":2000},{"$f":"BI277","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS277-$BI277)/10+BI277,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC277-$BS277)/10+BS277,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R277,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF277,CH277&\" \"&CI277&\" \"&CJ277&\" \"&CK277&\" \"&CL277&\" \"&CM277&\" \"&CN277&\" \"&CO277&\" \"&CP277&\" \"&CQ277&\" \"&CR277&\" \"&CS277&\" \"&CT277&\" \"&CU277&\" \"&CV277&\" \"&CW277&\" \"&CX277&\" \"&CY277&\" \"&CZ277&\" \"&DA277&\" \"&DB277&\" \"&DC277&\" \"&DD277,\"\")","v":""}]
[{"$f":"A274&B278","v":"TANEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B278,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C278=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BA$27:BA$47)/J278","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A278,3)&MID(B278,3,3),MSG_Fueldata!$E$2:$E$209)/$G278","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A278,3)&MID(B278,3,3),MSG_Fueldata!$F$2:$F$209)/$G278","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R278,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R278,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R278,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG278","v":691.9},{"$f":"AG278","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA278-$AQ278)/10+AQ278,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE278,BI278&\" \"&BJ278&\" \"&BK278&\" \"&BL278&\" \"&BM278&\" \"&BN278&\" \"&BO278&\" \"&BP278&\" \"&BQ278&\" \"&BR278&\" \"&BS278&\" \"&BT278&\" \"&BU278&\" \"&BV278&\" \"&BW278&\" \"&BX278&\" \"&BY278&\" \"&BZ278&\" \"&CA278&\" \"&CB278&\" \"&CC278&\" \"&CD278&\" \"&CE278,BI278)","v":2000},{"$f":"BI278","v":2000},{"$f":"BI278","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS278-$BI278)/10+BI278,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC278-$BS278)/10+BS278,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R278,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF278,CH278&\" \"&CI278&\" \"&CJ278&\" \"&CK278&\" \"&CL278&\" \"&CM278&\" \"&CN278&\" \"&CO278&\" \"&CP278&\" \"&CQ278&\" \"&CR278&\" \"&CS278&\" \"&CT278&\" \"&CU278&\" \"&CV278&\" \"&CW278&\" \"&CX278&\" \"&CY278&\" \"&CZ278&\" \"&DA278&\" \"&DB278&\" \"&DC278&\" \"&DD278,\"\")","v":""}]
[{"$f":"A274&B279","v":"TANEPOHFNU"},{"$f":"VLOOKUP(R279,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B279,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C279=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!BA$27:BA$53)/J279","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V279=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A279,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D279&\"/\"&LEFT(A279,3),EnergyForms2,2,FALSE)),VLOOKUP(D279,EnergyForms,2,FALSE),VLOOKUP(D279&\"/\"&LEFT(A279,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A279,3)&MID(B279,3,3),MSG_Fueldata!$E$2:$E$209)/$G279","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A279,3)&MID(B279,3,3),MSG_Fueldata!$F$2:$F$209)/$G279","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R279,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R279,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R279,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG279","v":1350},{"$f":"AG279","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL279-$AG279)/5+AG279,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ279-$AL279)/5+AL279,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA279-$AQ279)/10+AQ279,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE279,BI279&\" \"&BJ279&\" \"&BK279&\" \"&BL279&\" \"&BM279&\" \"&BN279&\" \"&BO279&\" \"&BP279&\" \"&BQ279&\" \"&BR279&\" \"&BS279&\" \"&BT279&\" \"&BU279&\" \"&BV279&\" \"&BW279&\" \"&BX279&\" \"&BY279&\" \"&BZ279&\" \"&CA279&\" \"&CB279&\" \"&CC279&\" \"&CD279&\" \"&CE279,BI279)","v":500},{"$f":"BI279","v":500},{"$f":"BI279","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS279-$BI279)/10+BI279,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC279-$BS279)/10+BS279,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R279,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC279","v":0},0,null,""]
[{"$f":"A274&B280","v":"TANEPGASNUOC"},{"$f":"VLOOKUP(R280,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B280,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!BA$27:BA$53)/J280","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V280=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A280,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A280,3)&MID(B280,3,3),MSG_Fueldata!$E$2:$E$209)/$G280","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A280,3)&MID(B280,3,3),MSG_Fueldata!$F$2:$F$209)/$G280","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R280,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R280,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R280,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS280-$BI280)/10+BI280,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC280-$BS280)/10+BS280,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R280,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A274&B281","v":"TANEPGASNUCC"},{"$f":"VLOOKUP(R281,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B281,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!BA$27:BA$53)/J281","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V281=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A281,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A281,3)&MID(B281,3,3),MSG_Fueldata!$E$2:$E$209)/$G281","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A281,3)&MID(B281,3,3),MSG_Fueldata!$F$2:$F$209)/$G281","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R281,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R281,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R281,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS281-$BI281)/10+BI281,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC281-$BS281)/10+BS281,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R281,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A274&B282","v":"TANEPCOANUSC"},{"$f":"VLOOKUP(R282,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B282,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!BA$27:BA$53)/J282","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B282,3,1)=\"W\",MID(B282,3,1)=\"S\",MID(B282,3,1)=\"H\",MID(B282,3,1)=\"B\",MID(B282,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V282=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A282,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A282,3)&MID(B282,3,3),MSG_Fueldata!$E$2:$E$209)/$G282","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A282,3)&MID(B282,3,3),MSG_Fueldata!$F$2:$F$209)/$G282","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R282,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R282,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS282-$BI282)/10+BI282,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC282-$BS282)/10+BS282,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R282,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A274&B283","v":"TANEPNUCNUPW"},{"$f":"VLOOKUP(R283,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B283,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!BA$27:BA$53)/J283","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B283,3,1)=\"W\",MID(B283,3,1)=\"S\",MID(B283,3,1)=\"H\",MID(B283,3,1)=\"B\",MID(B283,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V283=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A283,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A283,3)&MID(B283,3,3),MSG_Fueldata!$E$2:$E$209)/$G283","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A283,3)&MID(B283,3,3),MSG_Fueldata!$F$2:$F$209)/$G283","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R283,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R283,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS283-$BI283)/10+BI283,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC283-$BS283)/10+BS283,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R283,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A274&B284","v":"TANEPHYDNU"},{"$f":"VLOOKUP(R284,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!BA$27:BA$53)/J284","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V284=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A284,3),NameConvsw!$H$58:$H$70))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R284,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R284,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS284-$BI284)/10+BI284,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC284-$BS284)/10+BS284,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R284,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,""]
[{"$f":"A274&B285","v":"TANEPHYDNUmic"},{"$f":"VLOOKUP(R285,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!BA$27:BA$53)/J285","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$K$58:$K$70)","v":200},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R285,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R285,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R285,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF285=1),CG285,IF(GenREFlag=0,0,IF(BE285,BI285&\" \"&BJ285&\" \"&BK285&\" \"&BL285&\" \"&BM285&\" \"&BN285&\" \"&BO285&\" \"&BP285&\" \"&BQ285&\" \"&BR285&\" \"&BS285&\" \"&BT285&\" \"&BU285&\" \"&BV285&\" \"&BW285&\" \"&BX285&\" \"&BY285&\" \"&BZ285&\" \"&CA285&\" \"&CB285&\" \"&CC285&\" \"&CD285&\" \"&CE285,BI285)))","v":"250 275 300 325 350 375 400 425 450 475 500 550 600 650 700 750 800 850 900 950 1000 2000 4000"},250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A285,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},275,300,325,350,375,400,425,450,475,{"$f":"BI285*2","v":500},550,600,650,700,750,800,850,900,950,{"$f":"BS285*2","v":1000},{"$f":"CC285*2","v":2000},{"$f":"CD285*2","v":4000},null,""]
[{"$f":"A274&B286","v":"TANEPBIONU"},{"$f":"VLOOKUP(R286,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B286,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},2010,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!BA$27:BA$53)/J286","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$P$58:$P$70)","v":1000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V286=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A286,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D286&\"/\"&LEFT(A286,3),EnergyForms2,2,FALSE)),VLOOKUP(D286,EnergyForms,2,FALSE),VLOOKUP(D286&\"/\"&LEFT(A286,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A286,3)&MID(B286,3,3),MSG_Fueldata!$E$2:$E$209)/$G286","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A286,3)&MID(B286,3,3),MSG_Fueldata!$F$2:$F$209)/$G286","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R286,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R286,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R286,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"250 275 300 325 350 375 400 425 450 475 500 550 600 650 700 750 800 850 900 950 1000 2000 4000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A286,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},275,300,325,350,375,400,425,450,475,{"$f":"BI286*2","v":500},550,600,650,700,750,800,850,900,950,{"$f":"BS286*2","v":1000},{"$f":"CC286*2","v":2000},{"$f":"CD286*2","v":4000},1,"35.5 0                     ",null,null,35.5,0]
[{"$f":"A274&B287","v":"TANEPGEONU"},{"$f":"VLOOKUP(R287,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},2025,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!BA$27:BA$53)/J287","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!BZ$27:BZ$53))","v":500},150,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V287=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A287,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D287&\"/\"&LEFT(A287,3),EnergyForms2,2,FALSE)),VLOOKUP(D287,EnergyForms,2,FALSE),VLOOKUP(D287&\"/\"&LEFT(A287,3),EnergyForms2,2,FALSE))","v":"e-J"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R287,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R287,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R287,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC287","v":0},0,null,""]
[{"$f":"A274&B288","v":"TANEPWNDNU25"},{"$f":"VLOOKUP(R288,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!BA$27:BA$53)/J288","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$Q$58:$Q$70)","v":11736.900038543867},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V288=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A288,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D288&\"/\"&LEFT(A288,3),EnergyForms2,2,FALSE)),VLOOKUP(D288,EnergyForms,2,FALSE),VLOOKUP(D288&\"/\"&LEFT(A288,3),EnergyForms2,2,FALSE))","v":"e-J"},null,null,{"$f":"Y289*2/3","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R288,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R288,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A274&B289","v":"TANEPWNDNU30"},{"$f":"VLOOKUP(R289,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!BA$27:BA$53)/J289","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$R$58:$R$70)","v":11736.900038543867},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V289=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A289,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D289&\"/\"&LEFT(A289,3),EnergyForms2,2,FALSE)),VLOOKUP(D289,EnergyForms,2,FALSE),VLOOKUP(D289&\"/\"&LEFT(A289,3),EnergyForms2,2,FALSE))","v":"e-J"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A273,NameConvsw!$T$58:$T$69)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R289,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R289,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500,null,""]
[{"$f":"A274&B290","v":"TANEPSOLNUPVut"},{"$f":"VLOOKUP(R290,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$N$58:$N$70)","v":221486.22769196081},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V290=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A290,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D290&\"/\"&LEFT(A290,3),EnergyForms2,2,FALSE)),VLOOKUP(D290,EnergyForms,2,FALSE),VLOOKUP(D290&\"/\"&LEFT(A290,3),EnergyForms2,2,FALSE))","v":"e-J"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R290,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R290,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R290,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"A274&B291","v":"TANEPSOLNUPVrt"},{"$f":"VLOOKUP(R291,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$N$58:$N$70)","v":221486.22769196081},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V291=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A291,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R291,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R291,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"250 725 1200 1675 2150 2625 3100 3575 4050 4525 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A291,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},725,1200,1675,2150,2625,3100,3575,4050,4525,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R291,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS291*2","v":10000},{"$f":"CC291*2","v":20000},40000,null,""]
[{"$f":"A274&B292","v":"TANEPSOLNUPVst"},{"$f":"VLOOKUP(R292,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$N$58:$N$70)","v":221486.22769196081},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V292=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A292,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R292,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R292,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL292-$AG292)/5+AG292,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ292-$AL292)/5+AL292,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"250 725 1200 1675 2150 2625 3100 3575 4050 4525 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A292,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},725,1200,1675,2150,2625,3100,3575,4050,4525,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R292,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000,null,""]
[{"$f":"A274&B293","v":"TANEPSOLNUPVst2"},{"$f":"VLOOKUP(R293,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q292","v":221486.22769196081},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R293,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R293,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"250 725 1200 1675 2150 2625 3100 3575 4050 4525 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A293,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},725,1200,1675,2150,2625,3100,3575,4050,4525,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R293,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A274&B294","v":"TANEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q290","v":221486.22769196081},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R294,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R294,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"250 725 1200 1675 2150 2625 3100 3575 4050 4525 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A294,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},725,1200,1675,2150,2625,3100,3575,4050,4525,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R294,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A274&B295","v":"TANEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q294","v":221486.22769196081},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R295,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R295,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"250 725 1200 1675 2150 2625 3100 3575 4050 4525 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A295,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},725,1200,1675,2150,2625,3100,3575,4050,4525,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R295,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A274&B296","v":"TANEPSOLNUPVstru2"},{"$f":"VLOOKUP(R296,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q295","v":221486.22769196081},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R296,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R296,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"250 725 1200 1675 2150 2625 3100 3575 4050 4525 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",250,250,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A296,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":250},725,1200,1675,2150,2625,3100,3575,4050,4525,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R296,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A274&B297","v":"TANEPTSONUTH"},{"$f":"VLOOKUP(R297,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$L$58:$L$70)","v":102682.5403586148},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V297=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A297,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D297&\"/\"&LEFT(A297,3),EnergyForms2,2,FALSE)),VLOOKUP(D297,EnergyForms,2,FALSE),VLOOKUP(D297&\"/\"&LEFT(A297,3),EnergyForms2,2,FALSE))","v":"e-J"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R297,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R297,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL297-$AG297)/5+AG297,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ297-$AL297)/5+AL297,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS297-$BI297)/10+BI297,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC297-$BS297)/10+BS297,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R297,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC297","v":5000},5000,null,""]
[{"$f":"A274&B298","v":"TANEPTSONUTHst"},{"$f":"VLOOKUP(R298,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$L$58:$L$70)","v":102682.5403586148},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V298=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A298,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D298&\"/\"&LEFT(A298,3),EnergyForms2,2,FALSE)),VLOOKUP(D298,EnergyForms,2,FALSE),VLOOKUP(D298&\"/\"&LEFT(A298,3),EnergyForms2,2,FALSE))","v":"e-J"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R298,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R298,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS298-$BI298)/10+BI298,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC298-$BS298)/10+BS298,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R298,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"A274&B299","v":"TANEPGASNUSO"},{"$f":"VLOOKUP(R299,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B299,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!BA$27:BA$53)/J299","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A274,NameConvsw!$L$58:$L$70)","v":102682.5403586148},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V299=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A299,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D299&\"/\"&LEFT(A299,3),EnergyForms2,2,FALSE)),VLOOKUP(D299,EnergyForms,2,FALSE),VLOOKUP(D299&\"/\"&LEFT(A299,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A299,3)&MID(B299,3,3),MSG_Fueldata!$E$2:$E$209)/$G299","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A299,3)&MID(B299,3,3),MSG_Fueldata!$F$2:$F$209)/$G299","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R299,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R299,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC299,AG299&\" \"&AH299&\" \"&AI299&\" \"&AJ299&\" \"&AK299&\" \"&AL299&\" \"&AM299&\" \"&AN299&\" \"&AO299&\" \"&AP299&\" \"&AQ299&\" \"&AR299&\" \"&AS299&\" \"&AT299&\" \"&AU299&\" \"&AV299&\" \"&AW299&\" \"&AX299&\" \"&AY299&\" \"&AZ299&\" \"&BA299&\" \"&BB299&\" \"&BC299&\" \"&BD299,N299)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD299-$BA299)/20+BA299,1)","v":1224.5999999999999},{"$f":"ROUND(($BD299-$BA299)/2+BA299,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS299-$BI299)/10+BI299,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC299-$BS299)/10+BS299,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R299,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000,null,""]
[{"$f":"LEFT(A299,3)","v":"TAN"},{"$f":"ROW(B299)-ROW(B274)","v":25},{"$f":"ROW()-B300-1","v":274}]
[]
[null,{"$f":"VLOOKUP(A303,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Zimbabwe"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE302+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG302+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH302+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["ZIM","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A303&B304","v":"ZIMEPODSNU"},{"$f":"VLOOKUP(R304,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B304,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C304=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!BA$27:BA$53)/J304","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V304=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A304,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C304=\"\",\"\",VLOOKUP(C304,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D304&\"/\"&LEFT(A304,3),EnergyForms2,2,FALSE)),VLOOKUP(D304,EnergyForms,2,FALSE),VLOOKUP(D304&\"/\"&LEFT(A304,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A304,3)&MID(B304,3,3),MSG_Fueldata!$E$2:$E$209)/$G304","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A304,3)&MID(B304,3,3),MSG_Fueldata!$F$2:$F$209)/$G304","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R304,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R304,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B304,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R304,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC304,AG304&\" \"&AH304&\" \"&AI304&\" \"&AJ304&\" \"&AK304&\" \"&AL304&\" \"&AM304&\" \"&AN304&\" \"&AO304&\" \"&AP304&\" \"&AQ304&\" \"&AR304&\" \"&AS304&\" \"&AT304&\" \"&AU304&\" \"&AV304&\" \"&AW304&\" \"&AX304&\" \"&AY304&\" \"&AZ304&\" \"&BA304&\" \"&BB304&\" \"&BC304&\" \"&BD304,N304)","v":1070},{"$f":"AG304","v":1070},{"$f":"AG304","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL304-$AG304)/5+AG304,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ304-$AL304)/5+AL304,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AQ304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AR304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AS304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AT304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AU304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AV304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AW304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AX304,1)","v":1070},{"$f":"ROUND(($BA304-$AQ304)/10+AY304,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD304-$BA304)/20+BA304,1)","v":1070},{"$f":"ROUND(($BD304-$BA304)/2+BA304,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE304,BI304&\" \"&BJ304&\" \"&BK304&\" \"&BL304&\" \"&BM304&\" \"&BN304&\" \"&BO304&\" \"&BP304&\" \"&BQ304&\" \"&BR304&\" \"&BS304&\" \"&BT304&\" \"&BU304&\" \"&BV304&\" \"&BW304&\" \"&BX304&\" \"&BY304&\" \"&BZ304&\" \"&CA304&\" \"&CB304&\" \"&CC304&\" \"&CD304&\" \"&CE304,BI304)","v":500},{"$f":"BI304","v":500},{"$f":"BI304","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS304-$BI304)/10+BI304,1)","v":450},{"$f":"ROUND(($BS304-$BI304)/10+BJ304,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC304-$BS304)/10+BS304,1)","v":0},{"$f":"ROUND(($CC304-$BS304)/10+BT304,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R304,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC304","v":0},0,null,{"$f":"IF(CF304,CH304&\" \"&CI304&\" \"&CJ304&\" \"&CK304&\" \"&CL304&\" \"&CM304&\" \"&CN304&\" \"&CO304&\" \"&CP304&\" \"&CQ304&\" \"&CR304&\" \"&CS304&\" \"&CT304&\" \"&CU304&\" \"&CV304&\" \"&CW304&\" \"&CX304&\" \"&CY304&\" \"&CZ304&\" \"&DA304&\" \"&DB304&\" \"&DC304&\" \"&DD304,\"\")","v":""}]
[{"$f":"A303&B305","v":"ZIMEPODSNUind"},{"$f":"VLOOKUP(R305,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B305,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C305=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BA$27:BA$47)/J305","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V305=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A305,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A305,3)&MID(B305,3,3),MSG_Fueldata!$E$2:$E$209)/$G305","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A305,3)&MID(B305,3,3),MSG_Fueldata!$F$2:$F$209)/$G305","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R305,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R305,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R305,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG305","v":658.7},{"$f":"AG305","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA305-$AQ305)/10+AQ305,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE305,BI305&\" \"&BJ305&\" \"&BK305&\" \"&BL305&\" \"&BM305&\" \"&BN305&\" \"&BO305&\" \"&BP305&\" \"&BQ305&\" \"&BR305&\" \"&BS305&\" \"&BT305&\" \"&BU305&\" \"&BV305&\" \"&BW305&\" \"&BX305&\" \"&BY305&\" \"&BZ305&\" \"&CA305&\" \"&CB305&\" \"&CC305&\" \"&CD305&\" \"&CE305,BI305)","v":2000},{"$f":"BI305","v":2000},{"$f":"BI305","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS305-$BI305)/10+BI305,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC305-$BS305)/10+BS305,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R305,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF305,CH305&\" \"&CI305&\" \"&CJ305&\" \"&CK305&\" \"&CL305&\" \"&CM305&\" \"&CN305&\" \"&CO305&\" \"&CP305&\" \"&CQ305&\" \"&CR305&\" \"&CS305&\" \"&CT305&\" \"&CU305&\" \"&CV305&\" \"&CW305&\" \"&CX305&\" \"&CY305&\" \"&CZ305&\" \"&DA305&\" \"&DB305&\" \"&DC305&\" \"&DD305,\"\")","v":""}]
[{"$f":"A303&B306","v":"ZIMEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B306,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C306=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BA$27:BA$47)/J306","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A306,3)&MID(B306,3,3),MSG_Fueldata!$E$2:$E$209)/$G306","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A306,3)&MID(B306,3,3),MSG_Fueldata!$F$2:$F$209)/$G306","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R306,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R306,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R306,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG306","v":691.9},{"$f":"AG306","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA306-$AQ306)/10+AQ306,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE306,BI306&\" \"&BJ306&\" \"&BK306&\" \"&BL306&\" \"&BM306&\" \"&BN306&\" \"&BO306&\" \"&BP306&\" \"&BQ306&\" \"&BR306&\" \"&BS306&\" \"&BT306&\" \"&BU306&\" \"&BV306&\" \"&BW306&\" \"&BX306&\" \"&BY306&\" \"&BZ306&\" \"&CA306&\" \"&CB306&\" \"&CC306&\" \"&CD306&\" \"&CE306,BI306)","v":2000},{"$f":"BI306","v":2000},{"$f":"BI306","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS306-$BI306)/10+BI306,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC306-$BS306)/10+BS306,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R306,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF306,CH306&\" \"&CI306&\" \"&CJ306&\" \"&CK306&\" \"&CL306&\" \"&CM306&\" \"&CN306&\" \"&CO306&\" \"&CP306&\" \"&CQ306&\" \"&CR306&\" \"&CS306&\" \"&CT306&\" \"&CU306&\" \"&CV306&\" \"&CW306&\" \"&CX306&\" \"&CY306&\" \"&CZ306&\" \"&DA306&\" \"&DB306&\" \"&DC306&\" \"&DD306,\"\")","v":""}]
[{"$f":"A303&B307","v":"ZIMEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B307,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C307=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BA$27:BA$47)/J307","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A307,3)&MID(B307,3,3),MSG_Fueldata!$E$2:$E$209)/$G307","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A307,3)&MID(B307,3,3),MSG_Fueldata!$F$2:$F$209)/$G307","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R307,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R307,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R307,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG307","v":691.9},{"$f":"AG307","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA307-$AQ307)/10+AQ307,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE307,BI307&\" \"&BJ307&\" \"&BK307&\" \"&BL307&\" \"&BM307&\" \"&BN307&\" \"&BO307&\" \"&BP307&\" \"&BQ307&\" \"&BR307&\" \"&BS307&\" \"&BT307&\" \"&BU307&\" \"&BV307&\" \"&BW307&\" \"&BX307&\" \"&BY307&\" \"&BZ307&\" \"&CA307&\" \"&CB307&\" \"&CC307&\" \"&CD307&\" \"&CE307,BI307)","v":2000},{"$f":"BI307","v":2000},{"$f":"BI307","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS307-$BI307)/10+BI307,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC307-$BS307)/10+BS307,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R307,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF307,CH307&\" \"&CI307&\" \"&CJ307&\" \"&CK307&\" \"&CL307&\" \"&CM307&\" \"&CN307&\" \"&CO307&\" \"&CP307&\" \"&CQ307&\" \"&CR307&\" \"&CS307&\" \"&CT307&\" \"&CU307&\" \"&CV307&\" \"&CW307&\" \"&CX307&\" \"&CY307&\" \"&CZ307&\" \"&DA307&\" \"&DB307&\" \"&DC307&\" \"&DD307,\"\")","v":""}]
[{"$f":"A303&B308","v":"ZIMEPOHFNU"},{"$f":"VLOOKUP(R308,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B308,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C308=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!BA$27:BA$53)/J308","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V308=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A308,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D308&\"/\"&LEFT(A308,3),EnergyForms2,2,FALSE)),VLOOKUP(D308,EnergyForms,2,FALSE),VLOOKUP(D308&\"/\"&LEFT(A308,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A308,3)&MID(B308,3,3),MSG_Fueldata!$E$2:$E$209)/$G308","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A308,3)&MID(B308,3,3),MSG_Fueldata!$F$2:$F$209)/$G308","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R308,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R308,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R308,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG308","v":1350},{"$f":"AG308","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL308-$AG308)/5+AG308,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ308-$AL308)/5+AL308,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA308-$AQ308)/10+AQ308,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE308,BI308&\" \"&BJ308&\" \"&BK308&\" \"&BL308&\" \"&BM308&\" \"&BN308&\" \"&BO308&\" \"&BP308&\" \"&BQ308&\" \"&BR308&\" \"&BS308&\" \"&BT308&\" \"&BU308&\" \"&BV308&\" \"&BW308&\" \"&BX308&\" \"&BY308&\" \"&BZ308&\" \"&CA308&\" \"&CB308&\" \"&CC308&\" \"&CD308&\" \"&CE308,BI308)","v":500},{"$f":"BI308","v":500},{"$f":"BI308","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS308-$BI308)/10+BI308,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC308-$BS308)/10+BS308,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R308,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B309","v":"ZIMEPGASNUOC"},{"$f":"VLOOKUP(R309,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B309,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!BA$27:BA$53)/J309","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V309=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A309,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A309,3)&MID(B309,3,3),MSG_Fueldata!$E$2:$E$209)/$G309","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A309,3)&MID(B309,3,3),MSG_Fueldata!$F$2:$F$209)/$G309","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R309,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R309,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R309,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS309-$BI309)/10+BI309,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC309-$BS309)/10+BS309,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R309,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B310","v":"ZIMEPGASNUCC"},{"$f":"VLOOKUP(R310,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B310,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!BA$27:BA$53)/J310","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V310=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A310,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A310,3)&MID(B310,3,3),MSG_Fueldata!$E$2:$E$209)/$G310","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A310,3)&MID(B310,3,3),MSG_Fueldata!$F$2:$F$209)/$G310","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R310,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R310,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R310,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!M$27:M$53),1)","v":1069},{"$f":"ROUND(($AL310-$AG310)/5+AG310,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!N$27:N$53),1)","v":1069},{"$f":"ROUND(($AQ310-$AL310)/5+AL310,1)","v":1069},1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS310-$BI310)/10+BI310,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC310-$BS310)/10+BS310,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R310,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B311","v":"ZIMEPCOCNUCCS"},{"$f":"VLOOKUP(R311,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(MID(B311,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C311=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!BO$27:BO$53)","v":0.28000000000000003},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":315.21474721780601},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!CC$27:CC$53)","v":2030},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!BA$27:BA$53)/J311","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!M$27:M$53)*$B$4","v":3605.0675675675675},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$33","v":"Supercritical coal w CCS"},{"$f":"IF(OR(MID(B311,3,1)=\"W\",MID(B311,3,1)=\"S\",MID(B311,3,1)=\"H\",MID(B311,3,1)=\"B\",MID(B311,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V311=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A311,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C311=\"\",\"\",VLOOKUP(C311,EnergyForms,2,FALSE))","v":"C-p"},"e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A311,3)&MID(B311,3,3),MSG_Fueldata!$E$2:$E$209)/$G311","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A311,3)&MID(B311,3,3),MSG_Fueldata!$F$2:$F$209)/$G311","v":2.1714285714285717},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R311,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R311,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,{"$f":"IF(AC311,AG311&\" \"&AH311&\" \"&AI311&\" \"&AJ311&\" \"&AK311&\" \"&AL311&\" \"&AM311&\" \"&AN311&\" \"&AO311&\" \"&AP311&\" \"&AQ311&\" \"&AR311&\" \"&AS311&\" \"&AT311&\" \"&AU311&\" \"&AV311&\" \"&AW311&\" \"&AX311&\" \"&AY311&\" \"&AZ311&\" \"&BA311&\" \"&BB311&\" \"&BC311&\" \"&BD311,N311)","v":3605.0675675675675},{"$f":"AG311","v":3605.1},{"$f":"AG311","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!M$27:M$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!N$27:N$53),1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!O$27:O$53),1)","v":3605.1},{"$f":"ROUND(($BA311-$AQ311)/10+AQ311,1)","v":3605.1},3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,3605.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!P$27:P$53),1)","v":3605.1},{"$f":"ROUND(($BD311-$BA311)/20+BA311,1)","v":3605.1},{"$f":"ROUND(($BD311-$BA311)/2+BA311,1)","v":3605.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!Q$27:Q$53),1)","v":3605.1},null,{"$f":"IF(BE311,BI311&\" \"&BJ311&\" \"&BK311&\" \"&BL311&\" \"&BM311&\" \"&BN311&\" \"&BO311&\" \"&BP311&\" \"&BQ311&\" \"&BR311&\" \"&BS311&\" \"&BT311&\" \"&BU311&\" \"&BV311&\" \"&BW311&\" \"&BX311&\" \"&BY311&\" \"&BZ311&\" \"&CA311&\" \"&CB311&\" \"&CC311&\" \"&CD311&\" \"&CE311,BI311)","v":1000},{"$f":"BI311","v":1000},{"$f":"BI311","v":1000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},900,800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R311,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B312","v":"ZIMEPCOANUSC"},{"$f":"VLOOKUP(R312,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B312,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!BA$27:BA$53)/J312","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B312,3,1)=\"W\",MID(B312,3,1)=\"S\",MID(B312,3,1)=\"H\",MID(B312,3,1)=\"B\",MID(B312,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V312=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A312,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A312,3)&MID(B312,3,3),MSG_Fueldata!$E$2:$E$209)/$G312","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A312,3)&MID(B312,3,3),MSG_Fueldata!$F$2:$F$209)/$G312","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R312,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R312,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!M$27:M$53),1)","v":2403.4},{"$f":"ROUND(($AL312-$AG312)/5+AG312,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!N$27:N$53),1)","v":2403.4},{"$f":"ROUND(($AQ312-$AL312)/5+AL312,1)","v":2403.4},2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS312-$BI312)/10+BI312,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC312-$BS312)/10+BS312,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R312,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B313","v":"ZIMEPNUCNUPW"},{"$f":"VLOOKUP(R313,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B313,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!BA$27:BA$53)/J313","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B313,3,1)=\"W\",MID(B313,3,1)=\"S\",MID(B313,3,1)=\"H\",MID(B313,3,1)=\"B\",MID(B313,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V313=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A313,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A313,3)&MID(B313,3,3),MSG_Fueldata!$E$2:$E$209)/$G313","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A313,3)&MID(B313,3,3),MSG_Fueldata!$F$2:$F$209)/$G313","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R313,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R313,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS313-$BI313)/10+BI313,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC313-$BS313)/10+BS313,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R313,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B314","v":"ZIMEPHYDNU"},{"$f":"VLOOKUP(R314,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!CC$27:CC$53)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!BA$27:BA$53)/J314","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$J$58:$J$70)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V314=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A314,3),NameConvsw!$H$58:$H$70))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R314,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R314,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS314-$BI314)/10+BI314,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC314-$BS314)/10+BS314,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R314,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A303&B315","v":"ZIMEPHYDNUmic"},{"$f":"VLOOKUP(R315,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!BA$27:BA$53)/J315","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$K$58:$K$70)","v":300},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R315,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R315,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R315,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF315=1),CG315,IF(GenREFlag=0,0,IF(BE315,BI315&\" \"&BJ315&\" \"&BK315&\" \"&BL315&\" \"&BM315&\" \"&BN315&\" \"&BO315&\" \"&BP315&\" \"&BQ315&\" \"&BR315&\" \"&BS315&\" \"&BT315&\" \"&BU315&\" \"&BV315&\" \"&BW315&\" \"&BX315&\" \"&BY315&\" \"&BZ315&\" \"&CA315&\" \"&CB315&\" \"&CC315&\" \"&CD315&\" \"&CE315,BI315)))","v":"630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"},630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A315,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},693,756,819,882,945,1008,1071,1134,1197,{"$f":"BI315*2","v":1260},1386,1512,1638,1764,1890,2016,2142,2268,2394,{"$f":"BS315*2","v":2520},{"$f":"CC315*2","v":5040},{"$f":"CD315*2","v":10080}]
[{"$f":"A303&B316","v":"ZIMEPBIONU"},{"$f":"VLOOKUP(R316,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B316,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!BA$27:BA$53)/J316","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$P$58:$P$70)","v":1000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V316=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A316,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D316&\"/\"&LEFT(A316,3),EnergyForms2,2,FALSE)),VLOOKUP(D316,EnergyForms,2,FALSE),VLOOKUP(D316&\"/\"&LEFT(A316,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A316,3)&MID(B316,3,3),MSG_Fueldata!$E$2:$E$209)/$G316","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A316,3)&MID(B316,3,3),MSG_Fueldata!$F$2:$F$209)/$G316","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R316,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R316,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R316,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A316,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},693,756,819,882,945,1008,1071,1134,1197,{"$f":"BI316*2","v":1260},1386,1512,1638,1764,1890,2016,2142,2268,2394,{"$f":"BS316*2","v":2520},{"$f":"CC316*2","v":5040},{"$f":"CD316*2","v":10080},1,{"$f":"IF(CF316,CJ316&\" \"&CK316&\" \"&CL316&\" \"&CM316&\" \"&CN316&\" \"&CO316&\" \"&CP316&\" \"&CQ316&\" \"&CR316&\" \"&CS316&\" \"&CT316&\" \"&CU316&\" \"&CV316&\" \"&CW316&\" \"&CX316&\" \"&CY316&\" \"&CZ316&\" \"&DA316&\" \"&DB316&\" \"&DC316&\" \"&DD316&\" \"&DE316&\" \"&DF316,\"\")","v":"0 0 30 60 0                  "},null,null,0,0,30,60,0]
[{"$f":"A303&B317","v":"ZIMEPGEONU"},{"$f":"VLOOKUP(R317,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!BA$27:BA$53)/J317","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V317=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A317,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D317&\"/\"&LEFT(A317,3),EnergyForms2,2,FALSE)),VLOOKUP(D317,EnergyForms,2,FALSE),VLOOKUP(D317&\"/\"&LEFT(A317,3),EnergyForms2,2,FALSE))","v":"e-L"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R317,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R317,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R317,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC317","v":0},0]
[{"$f":"A303&B318","v":"ZIMEPWNDNU25"},{"$f":"VLOOKUP(R318,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!BA$27:BA$53)/J318","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$Q$58:$Q$70)","v":3986.1199623930784},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V318=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A318,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D318&\"/\"&LEFT(A318,3),EnergyForms2,2,FALSE)),VLOOKUP(D318,EnergyForms,2,FALSE),VLOOKUP(D318&\"/\"&LEFT(A318,3),EnergyForms2,2,FALSE))","v":"e-L"},null,null,{"$f":"Y319*2/3","v":3.3333333333333333E-2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R318,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R318,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A303&B319","v":"ZIMEPWNDNU30"},{"$f":"VLOOKUP(R319,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!BA$27:BA$53)/J319","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$R$58:$R$70)","v":3986.1199623930784},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V319=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A319,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D319&\"/\"&LEFT(A319,3),EnergyForms2,2,FALSE)),VLOOKUP(D319,EnergyForms,2,FALSE),VLOOKUP(D319&\"/\"&LEFT(A319,3),EnergyForms2,2,FALSE))","v":"e-L"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A303,NameConvsw!$T$58:$T$69)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R319,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R319,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A303&B320","v":"ZIMEPSOLNUPVut"},{"$f":"VLOOKUP(R320,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$N$58:$N$70)","v":89519.337624866021},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V320=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A320,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D320&\"/\"&LEFT(A320,3),EnergyForms2,2,FALSE)),VLOOKUP(D320,EnergyForms,2,FALSE),VLOOKUP(D320&\"/\"&LEFT(A320,3),EnergyForms2,2,FALSE))","v":"e-L"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R320,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R320,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R320,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A303&B321","v":"ZIMEPSOLNUPVrt"},{"$f":"VLOOKUP(R321,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$N$58:$N$70)","v":89519.337624866021},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V321=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A321,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R321,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R321,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A321,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},1067,1504,1941,2378,2815,3252,3689,4126,4563,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R321,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS321*2","v":10000},{"$f":"CC321*2","v":20000},40000]
[{"$f":"A303&B322","v":"ZIMEPSOLNUPVst"},{"$f":"VLOOKUP(R322,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$N$58:$N$70)","v":89519.337624866021},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V322=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A322,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R322,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R322,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL322-$AG322)/5+AG322,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ322-$AL322)/5+AL322,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A322,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},1067,1504,1941,2378,2815,3252,3689,4126,4563,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R322,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A303&B323","v":"ZIMEPSOLNUPVst2"},{"$f":"VLOOKUP(R323,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q322","v":89519.337624866021},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R323,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R323,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A323,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},1067,1504,1941,2378,2815,3252,3689,4126,4563,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R323,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A303&B324","v":"ZIMEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q320","v":89519.337624866021},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R324,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R324,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A324,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},1067,1504,1941,2378,2815,3252,3689,4126,4563,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R324,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A303&B325","v":"ZIMEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q324","v":89519.337624866021},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R325,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R325,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A325,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},1067,1504,1941,2378,2815,3252,3689,4126,4563,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R325,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A303&B326","v":"ZIMEPSOLNUPVstru2"},{"$f":"VLOOKUP(R326,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q325","v":89519.337624866021},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R326,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R326,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",630,630,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A326,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":630},1067,1504,1941,2378,2815,3252,3689,4126,4563,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R326,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A303&B327","v":"ZIMEPTSONUTH"},{"$f":"VLOOKUP(R327,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$L$58:$L$70)","v":38726.796936554128},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V327=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A327,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D327&\"/\"&LEFT(A327,3),EnergyForms2,2,FALSE)),VLOOKUP(D327,EnergyForms,2,FALSE),VLOOKUP(D327&\"/\"&LEFT(A327,3),EnergyForms2,2,FALSE))","v":"e-L"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R327,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R327,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL327-$AG327)/5+AG327,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ327-$AL327)/5+AL327,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS327-$BI327)/10+BI327,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC327-$BS327)/10+BS327,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R327,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC327","v":5000},5000]
[{"$f":"A303&B328","v":"ZIMEPTSONUTHst"},{"$f":"VLOOKUP(R328,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$L$58:$L$70)","v":38726.796936554128},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V328=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A328,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D328&\"/\"&LEFT(A328,3),EnergyForms2,2,FALSE)),VLOOKUP(D328,EnergyForms,2,FALSE),VLOOKUP(D328&\"/\"&LEFT(A328,3),EnergyForms2,2,FALSE))","v":"e-L"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R328,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R328,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS328-$BI328)/10+BI328,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC328-$BS328)/10+BS328,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R328,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A303&B329","v":"ZIMEPGASNUSO"},{"$f":"VLOOKUP(R329,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B329,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!BA$27:BA$53)/J329","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A303,NameConvsw!$L$58:$L$70)","v":38726.796936554128},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V329=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A329,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D329&\"/\"&LEFT(A329,3),EnergyForms2,2,FALSE)),VLOOKUP(D329,EnergyForms,2,FALSE),VLOOKUP(D329&\"/\"&LEFT(A329,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A329,3)&MID(B329,3,3),MSG_Fueldata!$E$2:$E$209)/$G329","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A329,3)&MID(B329,3,3),MSG_Fueldata!$F$2:$F$209)/$G329","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R329,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R329,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC329,AG329&\" \"&AH329&\" \"&AI329&\" \"&AJ329&\" \"&AK329&\" \"&AL329&\" \"&AM329&\" \"&AN329&\" \"&AO329&\" \"&AP329&\" \"&AQ329&\" \"&AR329&\" \"&AS329&\" \"&AT329&\" \"&AU329&\" \"&AV329&\" \"&AW329&\" \"&AX329&\" \"&AY329&\" \"&AZ329&\" \"&BA329&\" \"&BB329&\" \"&BC329&\" \"&BD329,N329)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD329-$BA329)/20+BA329,1)","v":1224.5999999999999},{"$f":"ROUND(($BD329-$BA329)/2+BA329,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS329-$BI329)/10+BI329,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC329-$BS329)/10+BS329,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R329,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A329,3)","v":"ZIM"},{"$f":"ROW(B329)-ROW(B303)","v":26},{"$f":"ROW()-B330-1","v":303}]
[]
[]
[null,{"$f":"VLOOKUP(A334,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Zambia"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor","MinUtil?","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE333+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG333+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH333+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["ZAM","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A334&B335","v":"ZAMEPODSNU"},{"$f":"VLOOKUP(R335,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B335,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C335=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!BA$27:BA$53)/J335","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!M$27:M$53)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel"},0,{"$f":"IF(V335=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A335,3),NameConvsw!$H$58:$H$70))","v":1},{"$f":"IF(C335=\"\",\"\",VLOOKUP(C335,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D335&\"/\"&LEFT(A335,3),EnergyForms2,2,FALSE)),VLOOKUP(D335,EnergyForms,2,FALSE),VLOOKUP(D335&\"/\"&LEFT(A335,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A335,3)&MID(B335,3,3),MSG_Fueldata!$E$2:$E$209)/$G335","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A335,3)&MID(B335,3,3),MSG_Fueldata!$F$2:$F$209)/$G335","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R335,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R335,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},{"$f":"RIGHT(B335,3)&\"M\"","v":"SNUM"},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R335,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,{"$f":"IF(AC335,AG335&\" \"&AH335&\" \"&AI335&\" \"&AJ335&\" \"&AK335&\" \"&AL335&\" \"&AM335&\" \"&AN335&\" \"&AO335&\" \"&AP335&\" \"&AQ335&\" \"&AR335&\" \"&AS335&\" \"&AT335&\" \"&AU335&\" \"&AV335&\" \"&AW335&\" \"&AX335&\" \"&AY335&\" \"&AZ335&\" \"&BA335&\" \"&BB335&\" \"&BC335&\" \"&BD335,N335)","v":1070},{"$f":"AG335","v":1070},{"$f":"AG335","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!M$27:M$53),1)","v":1070},{"$f":"ROUND(($AL335-$AG335)/5+AG335,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!N$27:N$53),1)","v":1070},{"$f":"ROUND(($AQ335-$AL335)/5+AL335,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!O$27:O$53),1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AQ335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AR335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AS335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AT335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AU335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AV335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AW335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AX335,1)","v":1070},{"$f":"ROUND(($BA335-$AQ335)/10+AY335,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!P$27:P$53),1)","v":1070},{"$f":"ROUND(($BD335-$BA335)/20+BA335,1)","v":1070},{"$f":"ROUND(($BD335-$BA335)/2+BA335,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!Q$27:Q$53),1)","v":1070},null,{"$f":"IF(BE335,BI335&\" \"&BJ335&\" \"&BK335&\" \"&BL335&\" \"&BM335&\" \"&BN335&\" \"&BO335&\" \"&BP335&\" \"&BQ335&\" \"&BR335&\" \"&BS335&\" \"&BT335&\" \"&BU335&\" \"&BV335&\" \"&BW335&\" \"&BX335&\" \"&BY335&\" \"&BZ335&\" \"&CA335&\" \"&CB335&\" \"&CC335&\" \"&CD335&\" \"&CE335,BI335)","v":500},{"$f":"BI335","v":500},{"$f":"BI335","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS335-$BI335)/10+BI335,1)","v":450},{"$f":"ROUND(($BS335-$BI335)/10+BJ335,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC335-$BS335)/10+BS335,1)","v":0},{"$f":"ROUND(($CC335-$BS335)/10+BT335,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R335,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC335","v":0},0,null,{"$f":"IF(CF335,CH335&\" \"&CI335&\" \"&CJ335&\" \"&CK335&\" \"&CL335&\" \"&CM335&\" \"&CN335&\" \"&CO335&\" \"&CP335&\" \"&CQ335&\" \"&CR335&\" \"&CS335&\" \"&CT335&\" \"&CU335&\" \"&CV335&\" \"&CW335&\" \"&CX335&\" \"&CY335&\" \"&CZ335&\" \"&DA335&\" \"&DB335&\" \"&DC335&\" \"&DD335,\"\")","v":""}]
[{"$f":"A334&B336","v":"ZAMEPODSNUind"},{"$f":"VLOOKUP(R336,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B336,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Industry/Tertiary","K",{"$f":"IF(C336=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BA$27:BA$47)/J336","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V336=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A336,3),NameConvsw!$H$58:$H$70))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A336,3)&MID(B336,3,3),MSG_Fueldata!$E$2:$E$209)/$G336","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A336,3)&MID(B336,3,3),MSG_Fueldata!$F$2:$F$209)/$G336","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R336,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R336,Gen_Param_2011!AU$27:AU$48)","v":1},"indM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R336,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,658.66499999999996,{"$f":"AG336","v":658.7},{"$f":"AG336","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!M$27:M$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!N$27:N$53),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!O$27:O$53),1)","v":658.7},{"$f":"ROUND(($BA336-$AQ336)/10+AQ336,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!P$27:P$53),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!Q$27:Q$53),1)","v":658.7},null,{"$f":"IF(BE336,BI336&\" \"&BJ336&\" \"&BK336&\" \"&BL336&\" \"&BM336&\" \"&BN336&\" \"&BO336&\" \"&BP336&\" \"&BQ336&\" \"&BR336&\" \"&BS336&\" \"&BT336&\" \"&BU336&\" \"&BV336&\" \"&BW336&\" \"&BX336&\" \"&BY336&\" \"&BZ336&\" \"&CA336&\" \"&CB336&\" \"&CC336&\" \"&CD336&\" \"&CE336,BI336)","v":2000},{"$f":"BI336","v":2000},{"$f":"BI336","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS336-$BI336)/10+BI336,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC336-$BS336)/10+BS336,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R336,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF336,CH336&\" \"&CI336&\" \"&CJ336&\" \"&CK336&\" \"&CL336&\" \"&CM336&\" \"&CN336&\" \"&CO336&\" \"&CP336&\" \"&CQ336&\" \"&CR336&\" \"&CS336&\" \"&CT336&\" \"&CU336&\" \"&CV336&\" \"&CW336&\" \"&CX336&\" \"&CY336&\" \"&CZ336&\" \"&DA336&\" \"&DB336&\" \"&DC336&\" \"&DD336,\"\")","v":""}]
[{"$f":"A334&B337","v":"ZAMEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B337,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",{"$f":"IF(C337=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BA$27:BA$47)/J337","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A337,3)&MID(B337,3,3),MSG_Fueldata!$E$2:$E$209)/$G337","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A337,3)&MID(B337,3,3),MSG_Fueldata!$F$2:$F$209)/$G337","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R337,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R337,Gen_Param_2011!AU$27:AU$48)","v":1},"urbM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R337,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG337","v":691.9},{"$f":"AG337","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA337-$AQ337)/10+AQ337,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE337,BI337&\" \"&BJ337&\" \"&BK337&\" \"&BL337&\" \"&BM337&\" \"&BN337&\" \"&BO337&\" \"&BP337&\" \"&BQ337&\" \"&BR337&\" \"&BS337&\" \"&BT337&\" \"&BU337&\" \"&BV337&\" \"&BW337&\" \"&BX337&\" \"&BY337&\" \"&BZ337&\" \"&CA337&\" \"&CB337&\" \"&CC337&\" \"&CD337&\" \"&CE337,BI337)","v":2000},{"$f":"BI337","v":2000},{"$f":"BI337","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS337-$BI337)/10+BI337,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC337-$BS337)/10+BS337,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R337,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF337,CH337&\" \"&CI337&\" \"&CJ337&\" \"&CK337&\" \"&CL337&\" \"&CM337&\" \"&CN337&\" \"&CO337&\" \"&CP337&\" \"&CQ337&\" \"&CR337&\" \"&CS337&\" \"&CT337&\" \"&CU337&\" \"&CV337&\" \"&CW337&\" \"&CX337&\" \"&CY337&\" \"&CZ337&\" \"&DA337&\" \"&DB337&\" \"&DC337&\" \"&DD337,\"\")","v":""}]
[{"$f":"A334&B338","v":"ZAMEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B338,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C338=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BA$27:BA$47)/J338","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A338,3)&MID(B338,3,3),MSG_Fueldata!$E$2:$E$209)/$G338","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A338,3)&MID(B338,3,3),MSG_Fueldata!$F$2:$F$209)/$G338","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R338,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R338,Gen_Param_2011!AU$27:AU$48)","v":1},"rurM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R338,Gen_Param_2011!CH$27:CH$48)","v":8.3333333333333329E-2},null,691.875,{"$f":"AG338","v":691.9},{"$f":"AG338","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!M$27:M$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!N$27:N$53),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!O$27:O$53),1)","v":691.9},{"$f":"ROUND(($BA338-$AQ338)/10+AQ338,1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!P$27:P$53),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!Q$27:Q$53),1)","v":691.9},null,{"$f":"IF(BE338,BI338&\" \"&BJ338&\" \"&BK338&\" \"&BL338&\" \"&BM338&\" \"&BN338&\" \"&BO338&\" \"&BP338&\" \"&BQ338&\" \"&BR338&\" \"&BS338&\" \"&BT338&\" \"&BU338&\" \"&BV338&\" \"&BW338&\" \"&BX338&\" \"&BY338&\" \"&BZ338&\" \"&CA338&\" \"&CB338&\" \"&CC338&\" \"&CD338&\" \"&CE338,BI338)","v":2000},{"$f":"BI338","v":2000},{"$f":"BI338","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!BZ$27:BZ$53),1)","v":2000},{"$f":"ROUND(($BS338-$BI338)/10+BI338,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC338-$BS338)/10+BS338,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R338,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0,null,{"$f":"IF(CF338,CH338&\" \"&CI338&\" \"&CJ338&\" \"&CK338&\" \"&CL338&\" \"&CM338&\" \"&CN338&\" \"&CO338&\" \"&CP338&\" \"&CQ338&\" \"&CR338&\" \"&CS338&\" \"&CT338&\" \"&CU338&\" \"&CV338&\" \"&CW338&\" \"&CX338&\" \"&CY338&\" \"&CZ338&\" \"&DA338&\" \"&DB338&\" \"&DC338&\" \"&DD338,\"\")","v":""}]
[{"$f":"A334&B339","v":"ZAMEPOHFNU"},{"$f":"VLOOKUP(R339,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B339,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C339=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!BO$27:BO$53)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!CF$27:CF$53)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!BA$27:BA$53)/J339","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!M$27:M$53)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V339=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A339,3),NameConvsw!$H$58:$H$70))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D339&\"/\"&LEFT(A339,3),EnergyForms2,2,FALSE)),VLOOKUP(D339,EnergyForms,2,FALSE),VLOOKUP(D339&\"/\"&LEFT(A339,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A339,3)&MID(B339,3,3),MSG_Fueldata!$E$2:$E$209)/$G339","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A339,3)&MID(B339,3,3),MSG_Fueldata!$F$2:$F$209)/$G339","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R339,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R339,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"FNUM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R339,Gen_Param_2011!CH$27:CH$48)","v":0.05},null,1350,{"$f":"AG339","v":1350},{"$f":"AG339","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!M$27:M$53),1)","v":1350},{"$f":"ROUND(($AL339-$AG339)/5+AG339,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!N$27:N$53),1)","v":1350},{"$f":"ROUND(($AQ339-$AL339)/5+AL339,1)","v":1350},1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!O$27:O$53),1)","v":1350},{"$f":"ROUND(($BA339-$AQ339)/10+AQ339,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!P$27:P$53),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!Q$27:Q$53),1)","v":1350},null,{"$f":"IF(BE339,BI339&\" \"&BJ339&\" \"&BK339&\" \"&BL339&\" \"&BM339&\" \"&BN339&\" \"&BO339&\" \"&BP339&\" \"&BQ339&\" \"&BR339&\" \"&BS339&\" \"&BT339&\" \"&BU339&\" \"&BV339&\" \"&BW339&\" \"&BX339&\" \"&BY339&\" \"&BZ339&\" \"&CA339&\" \"&CB339&\" \"&CC339&\" \"&CD339&\" \"&CE339,BI339)","v":500},{"$f":"BI339","v":500},{"$f":"BI339","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},{"$f":"ROUND(($BS339-$BI339)/10+BI339,1)","v":450},400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC339-$BS339)/10+BS339,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R339,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC339","v":0},0,1,{"$f":"IF(CF339,CJ339&\" \"&CK339&\" \"&CL339&\" \"&CM339&\" \"&CN339&\" \"&CO339&\" \"&CP339&\" \"&CQ339&\" \"&CR339&\" \"&CS339&\" \"&CT339&\" \"&CU339&\" \"&CV339&\" \"&CW339&\" \"&CX339&\" \"&CY339&\" \"&CZ339&\" \"&DA339&\" \"&DB339&\" \"&DC339&\" \"&DD339&\" \"&DE339&\" \"&DF339,\"\")","v":"0 0 50 0                   "},null,null,0,0,50,0]
[{"$f":"A334&B340","v":"ZAMEPGASNUOC"},{"$f":"VLOOKUP(R340,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B340,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!BO$27:BO$53)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!BA$27:BA$53)/J340","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!M$27:M$53)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V340=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A340,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A340,3)&MID(B340,3,3),MSG_Fueldata!$E$2:$E$209)/$G340","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A340,3)&MID(B340,3,3),MSG_Fueldata!$F$2:$F$209)/$G340","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R340,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R340,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},"UOCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R340,Gen_Param_2011!CH$27:CH$48)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!M$27:M$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!N$27:N$53),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!O$27:O$53),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!P$27:P$53),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!Q$27:Q$53),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS340-$BI340)/10+BI340,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC340-$BS340)/10+BS340,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R340,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A334&B341","v":"ZAMEPGASNUCC"},{"$f":"VLOOKUP(R341,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B341,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!BO$27:BO$53)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!CF$27:CF$53)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!BA$27:BA$53)/J341","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!AT$27:AT$53)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!M$27:M$53)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V341=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A341,3),NameConvsw!$H$58:$H$70))","v":1},"g-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A341,3)&MID(B341,3,3),MSG_Fueldata!$E$2:$E$209)/$G341","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A341,3)&MID(B341,3,3),MSG_Fueldata!$F$2:$F$209)/$G341","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R341,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R341,Gen_Param_2011!AU$27:AU$48)","v":1.2136666666666682},"UCCM",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R341,Gen_Param_2011!CH$27:CH$48)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!M$27:M$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!N$27:N$53),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!O$27:O$53),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!P$27:P$53),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!Q$27:Q$53),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS341-$BI341)/10+BI341,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC341-$BS341)/10+BS341,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R341,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A334&B342","v":"ZAMEPCOANUSC"},{"$f":"VLOOKUP(R342,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B342,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!BO$27:BO$53)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!CC$27:CC$53)","v":2016},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!BA$27:BA$53)/J342","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!AV$27:AV$53)","v":35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!M$27:M$53)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!BZ$27:BZ$53))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B342,3,1)=\"W\",MID(B342,3,1)=\"S\",MID(B342,3,1)=\"H\",MID(B342,3,1)=\"B\",MID(B342,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V342=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A342,3),NameConvsw!$H$58:$H$70))","v":1},"c-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A342,3)&MID(B342,3,3),MSG_Fueldata!$E$2:$E$209)/$G342","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A342,3)&MID(B342,3,3),MSG_Fueldata!$F$2:$F$209)/$G342","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R342,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R342,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!M$27:M$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!N$27:N$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!O$27:O$53),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!P$27:P$53),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!Q$27:Q$53),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS342-$BI342)/10+BI342,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC342-$BS342)/10+BS342,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R342,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A334&B343","v":"ZAMEPNUCNUPW"},{"$f":"VLOOKUP(R343,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(MID(B343,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!BO$27:BO$53)","v":0.33},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":122.0481081081081},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!CC$27:CC$53)","v":2023},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!CF$27:CF$53)","v":0.85},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!BA$27:BA$53)/J343","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!AV$27:AV$53)","v":60},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!AT$27:AT$53)","v":8},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!M$27:M$53)*$B$4","v":5027.7027027027025},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!BZ$27:BZ$53))","v":1600},0,{"$f":"Gen_Param_2011!B$35","v":"PWR nuclear"},{"$f":"IF(OR(MID(B343,3,1)=\"W\",MID(B343,3,1)=\"S\",MID(B343,3,1)=\"H\",MID(B343,3,1)=\"B\",MID(B343,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V343=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A343,3),NameConvsw!$H$58:$H$70))","v":1},"n-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A343,3)&MID(B343,3,3),MSG_Fueldata!$E$2:$E$209)/$G343","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A343,3)&MID(B343,3,3),MSG_Fueldata!$F$2:$F$209)/$G343","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R343,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R343,Gen_Param_2011!AU$27:AU$48)","v":1.5724346137500016},null,null,null,5027.7027027027025,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!M$27:M$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!N$27:N$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!O$27:O$53),1)","v":5027.7},5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!P$27:P$53),1)","v":5027.7},5027.7,5027.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!Q$27:Q$53),1)","v":5027.7},null,1600,1600,1600,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!BZ$27:BZ$53),1)","v":1600},{"$f":"ROUND(($BS343-$BI343)/10+BI343,1)","v":1440},1280,1120,960,800,640,480,320,160,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC343-$BS343)/10+BS343,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R343,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A334&B344","v":"ZAMEPHYDNU"},{"$f":"VLOOKUP(R344,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":52.485216216216216},2020,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!CF$27:CF$53)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!BA$27:BA$53)/J344","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!AV$27:AV$53)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!AT$27:AT$53)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!BZ$27:BZ$53))","v":1000},600,{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V344=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A344,3),NameConvsw!$H$58:$H$70))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R344,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R344,Gen_Param_2011!AU$27:AU$48)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!M$27:M$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!N$27:N$53),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!O$27:O$53),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!P$27:P$53),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!Q$27:Q$53),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!BZ$27:BZ$53),1)","v":1000},{"$f":"ROUND(($BS344-$BI344)/10+BI344,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!CA$27:CA$53),1)","v":0},{"$f":"ROUND(($CC344-$BS344)/10+BS344,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R344,Gen_Param_2011!CB$27:CB$53),1)","v":0},0,0]
[{"$f":"A334&B345","v":"ZAMEPHYDNUmic"},{"$f":"VLOOKUP(R345,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPHYDNUmic"},null,"Rural/Final","J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":47.52},2012,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!BA$27:BA$53)/J345","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$K$58:$K$70)","v":300},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R345,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R345,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!M$27:M$53),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!N$27:N$53),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!O$27:O$53),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!P$27:P$53),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R345,Gen_Param_2011!Q$27:Q$53),1)","v":2675.9},1,{"$f":"IF(AND(GenREFlag=0,CF345=1),CG345,IF(GenREFlag=0,0,IF(BE345,BI345&\" \"&BJ345&\" \"&BK345&\" \"&BL345&\" \"&BM345&\" \"&BN345&\" \"&BO345&\" \"&BP345&\" \"&BQ345&\" \"&BR345&\" \"&BS345&\" \"&BT345&\" \"&BU345&\" \"&BV345&\" \"&BW345&\" \"&BX345&\" \"&BY345&\" \"&BZ345&\" \"&CA345&\" \"&CB345&\" \"&CC345&\" \"&CD345&\" \"&CE345,BI345)))","v":"492 541.2 590.4 639.6 688.8 738 787.2 836.4 885.6 934.8 984 1082.4 1180.8 1279.2 1377.6 1476 1574.4 1672.8 1771.2 1869.6 1968 3936 7872"},492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A345,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},541.20000000000005,590.4,639.6,688.8,738,787.2,836.4,885.6,934.8,{"$f":"BI345*2","v":984},1082.4000000000001,1180.8,1279.2,1377.6,1476,1574.4,1672.8,1771.2,1869.6,{"$f":"BS345*2","v":1968},{"$f":"CC345*2","v":3936},{"$f":"CD345*2","v":7872},1,{"$f":"IF(CF345,CJ345&\" \"&CK345&\" \"&CL345&\" \"&CM345&\" \"&CN345&\" \"&CO345&\" \"&CP345&\" \"&CQ345&\" \"&CR345&\" \"&CS345&\" \"&CT345&\" \"&CU345&\" \"&CV345&\" \"&CW345&\" \"&CX345&\" \"&CY345&\" \"&CZ345&\" \"&DA345&\" \"&DB345&\" \"&DC345&\" \"&DD345&\" \"&DE345&\" \"&DF345,\"\")","v":"0 0 6 0 15 0                 "},null,null,0,0,6,0,15,0]
[{"$f":"A334&B346","v":"ZAMEPBIONU"},{"$f":"VLOOKUP(R346,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B346,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!BO$27:BO$53)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!CF$27:CF$53)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!BA$27:BA$53)/J346","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!AV$27:AV$53)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!M$27:M$53)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$P$58:$P$70)","v":1000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V346=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A346,3),NameConvsw!$H$58:$H$70))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D346&\"/\"&LEFT(A346,3),EnergyForms2,2,FALSE)),VLOOKUP(D346,EnergyForms,2,FALSE),VLOOKUP(D346&\"/\"&LEFT(A346,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A346,3)&MID(B346,3,3),MSG_Fueldata!$E$2:$E$209)/$G346","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A346,3)&MID(B346,3,3),MSG_Fueldata!$F$2:$F$209)/$G346","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R346,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R346,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!M$27:M$53),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!N$27:N$53),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!O$27:O$53),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!P$27:P$53),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R346,Gen_Param_2011!Q$27:Q$53),1)","v":1511},1,"492 541.2 590.4 639.6 688.8 738 787.2 836.4 885.6 934.8 984 1082.4 1180.8 1279.2 1377.6 1476 1574.4 1672.8 1771.2 1869.6 1968 3936 7872",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A346,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},541.20000000000005,590.4,639.6,688.8,738,787.2,836.4,885.6,934.8,{"$f":"BI346*2","v":984},1082.4000000000001,1180.8,1279.2,1377.6,1476,1574.4,1672.8,1771.2,1869.6,{"$f":"BS346*2","v":1968},{"$f":"CC346*2","v":3936},{"$f":"CD346*2","v":7872}]
[{"$f":"A334&B347","v":"ZAMEPGEONU"},{"$f":"VLOOKUP(R347,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGEONU"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":43.958823529411767},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!CF$27:CF$53)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!BA$27:BA$53)/J347","v":0.91397849462365599},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!M$27:M$53)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!BZ$27:BZ$53))","v":500},0,{"$f":"Gen_Param_2011!B$39","v":"Geothermal"},1,{"$f":"IF(V347=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A347,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D347&\"/\"&LEFT(A347,3),EnergyForms2,2,FALSE)),VLOOKUP(D347,EnergyForms,2,FALSE),VLOOKUP(D347&\"/\"&LEFT(A347,3),EnergyForms2,2,FALSE))","v":"e-K"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R347,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R347,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6",4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!M$27:M$53),1)","v":4000},3923.1,3846.2,3769.3,3692.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!N$27:N$53),1)","v":3615.7},3546.2,3476.7,3407.2,3337.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!O$27:O$53),1)","v":3268.3},3237.1,3205.9,3174.7,3143.5,3112.3,3081.1,3049.9,3018.7,2987.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!P$27:P$53),1)","v":2955.8},2928.9,2686.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!Q$27:Q$53),1)","v":2417.6},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},450,400,350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!CA$27:CA$53),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R347,Gen_Param_2011!CB$27:CB$53),1)","v":0},{"$f":"CC347","v":0},0]
[{"$f":"A334&B348","v":"ZAMEPWNDNU25"},{"$f":"VLOOKUP(R348,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!BA$27:BA$53)/J348","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!M$27:M$53)*$B$4","v":2365},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$Q$58:$Q$70)","v":4416.4051258338141},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V348=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A348,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D348&\"/\"&LEFT(A348,3),EnergyForms2,2,FALSE)),VLOOKUP(D348,EnergyForms,2,FALSE),VLOOKUP(D348&\"/\"&LEFT(A348,3),EnergyForms2,2,FALSE))","v":"e-K"},null,null,{"$f":"Y349*2/3","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R348,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4",2365,2365,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!M$27:M$53),1)","v":2365},2319.6,2274.1999999999998,2228.8000000000002,2183.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!N$27:N$53),1)","v":2137.8000000000002},2104.6999999999998,2071.6,2038.5,2005.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!O$27:O$53),1)","v":1972.1},1953.3,1934.5,1915.7,1896.9,1878.1,1859.3,1840.5,1821.7,1802.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!P$27:P$53),1)","v":1783.6},1775.1,1698.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!Q$27:Q$53),1)","v":1613.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R348,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A334&B349","v":"ZAMEPWNDNU30"},{"$f":"VLOOKUP(R349,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!CF$27:CF$53)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!BA$27:BA$53)/J349","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!AT$27:AT$53)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!BZ$27:BZ$53))","v":300},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$R$58:$R$70)","v":4416.4051258338141},{"$f":"Gen_Param_2011!B$41","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V349=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A349,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D349&\"/\"&LEFT(A349,3),EnergyForms2,2,FALSE)),VLOOKUP(D349,EnergyForms,2,FALSE),VLOOKUP(D349&\"/\"&LEFT(A349,3),EnergyForms2,2,FALSE))","v":"e-K"},null,null,{"$f":"SUMIF(NameConvsw!$B$58:$B$69,A333,NameConvsw!$T$58:$T$69)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R349,Gen_Param_2011!AU$27:AU$48)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!M$27:M$53),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!N$27:N$53),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!O$27:O$53),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!P$27:P$53),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!Q$27:Q$53),1)","v":1364.4},1,"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!BZ$27:BZ$53),1)","v":300},420,540,660,780,900,1020,1140,1260,1380,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!CA$27:CA$53),1)","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R349,Gen_Param_2011!CB$27:CB$53),1)","v":1500},1500,1500]
[{"$f":"A334&B350","v":"ZAMEPSOLNUPVut"},{"$f":"VLOOKUP(R350,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$25","v":0.53500000000000003},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!AT$27:AT$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!M$27:M$53)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$N$58:$N$70)","v":102137.32173713784},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (utility)"},1,{"$f":"IF(V350=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A350,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D350&\"/\"&LEFT(A350,3),EnergyForms2,2,FALSE)),VLOOKUP(D350,EnergyForms,2,FALSE),VLOOKUP(D350&\"/\"&LEFT(A350,3),EnergyForms2,2,FALSE))","v":"e-K"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R350,Gen_Param_2011!CG$27:CG$48)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R350,Gen_Param_2011!AU$27:AU$48)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!M$27:M$53),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!N$27:N$53),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!O$27:O$53),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!P$27:P$53),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!Q$27:Q$53),1)","v":1036.5},1,"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!BZ$27:BZ$53),1)","v":500},950,1400,1850,2300,2750,3200,3650,4100,4550,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R350,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A334&B351","v":"ZAMEPSOLNUPVrt"},{"$f":"VLOOKUP(R351,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$26","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$N$58:$N$70)","v":102137.32173713784},{"$f":"Gen_Param_2011!B$43","v":"Solar PV (roof top - urban)"},1,{"$f":"IF(V351=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A351,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R351,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R351,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"492 942.8 1393.6 1844.4 2295.2 2746 3196.8 3647.6 4098.4 4549.2 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A351,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},942.8,1393.6,1844.4,2295.1999999999998,2746,3196.8,3647.6,4098.3999999999996,4549.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R351,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,{"$f":"BS351*2","v":10000},{"$f":"CC351*2","v":20000},40000]
[{"$f":"A334&B352","v":"ZAMEPSOLNUPVst"},{"$f":"VLOOKUP(R352,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$27","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$N$58:$N$70)","v":102137.32173713784},{"$f":"Gen_Param_2011!B$44","v":"PV with 1hr Battery (roof top - urban)"},1,{"$f":"IF(V352=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A352,3),NameConvsw!$H$58:$H$70))","v":1},"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R352,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R352,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!M$27:M$53),1)","v":4257.5},{"$f":"ROUND(($AL352-$AG352)/5+AG352,1)","v":4100.3},3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!N$27:N$53),1)","v":3471.4},{"$f":"ROUND(($AQ352-$AL352)/5+AL352,1)","v":3373.3},3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!O$27:O$53),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!P$27:P$53),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!Q$27:Q$53),1)","v":1992.2},1,"492 942.8 1393.6 1844.4 2295.2 2746 3196.8 3647.6 4098.4 4549.2 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A352,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},942.8,1393.6,1844.4,2295.1999999999998,2746,3196.8,3647.6,4098.3999999999996,4549.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R352,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A334&B353","v":"ZAMEPSOLNUPVst2"},{"$f":"VLOOKUP(R353,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q352","v":102137.32173713784},{"$f":"Gen_Param_2011!B$45","v":"PV with 2hr Battery (roof top - urban)"},1,1,null,"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R353,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R353,Gen_Param_2011!AU$27:AU$48)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"492 942.8 1393.6 1844.4 2295.2 2746 3196.8 3647.6 4098.4 4549.2 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A353,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},942.8,1393.6,1844.4,2295.1999999999998,2746,3196.8,3647.6,4098.3999999999996,4549.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R353,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A334&B354","v":"ZAMEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$29","v":0.42799999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!M$27:M$53)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q350","v":102137.32173713784},{"$f":"Gen_Param_2011!B$51","v":"Solar PV (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R354,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R354,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!M$27:M$53),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!N$27:N$53),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!O$27:O$53),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!P$27:P$53),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!Q$27:Q$53),1)","v":1088.4000000000001},1,"492 942.8 1393.6 1844.4 2295.2 2746 3196.8 3647.6 4098.4 4549.2 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A354,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},942.8,1393.6,1844.4,2295.1999999999998,2746,3196.8,3647.6,4098.3999999999996,4549.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R354,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A334&B355","v":"ZAMEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":131.25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!CC$27:CC$53)","v":2013},{"$f":"J$30","v":0.39200000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!M$27:M$53)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q354","v":102137.32173713784},{"$f":"Gen_Param_2011!B$52","v":"PV with 1h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R355,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R355,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!M$27:M$53),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!N$27:N$53),1)","v":3471.4},3404.7,3338,3271.3,3204.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!O$27:O$53),1)","v":3137.9},3093.9,3049.9,3005.9,2961.9,2917.9,2873.9,2829.9,2785.9,2741.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!P$27:P$53),1)","v":2697.8},2673.2,2452.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!Q$27:Q$53),1)","v":2206.5},1,"492 942.8 1393.6 1844.4 2295.2 2746 3196.8 3647.6 4098.4 4549.2 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A355,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},942.8,1393.6,1844.4,2295.1999999999998,2746,3196.8,3647.6,4098.3999999999996,4549.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R355,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A334&B356","v":"ZAMEPSOLNUPVstru2"},{"$f":"VLOOKUP(R356,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPSOLNUPVstru2"},null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!CC$27:CC$53)","v":2013},0.38100000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!AV$27:AV$53)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!AT$27:AT$53)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!M$27:M$53)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!BZ$27:BZ$53))","v":500},{"$f":"Q355","v":102137.32173713784},{"$f":"Gen_Param_2011!B$53","v":"PV with 2h Battery (roof top - rural)"},1,1,null,"r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R356,Gen_Param_2011!CG$27:CG$48)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R356,Gen_Param_2011!AU$27:AU$48)","v":0},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!M$27:M$53),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!N$27:N$53),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!O$27:O$53),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!P$27:P$53),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!Q$27:Q$53),1)","v":2936.3},1,"492 942.8 1393.6 1844.4 2295.2 2746 3196.8 3647.6 4098.4 4549.2 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000",492,492,{"$f":"ROUND(SUMIF(OtherData!$C$19:$C$31,LEFT(A356,3),OtherData!$E$19:$E$31)*$BI$6,0)","v":492},942.8,1393.6,1844.4,2295.1999999999998,2746,3196.8,3647.6,4098.3999999999996,4549.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R356,Gen_Param_2011!CA$27:CA$53),1)","v":5000},5500,6000,6500,7000,7500,8000,8500,9000,9500,10000,20000,40000]
[{"$f":"A334&B357","v":"ZAMEPTSONUTH"},{"$f":"VLOOKUP(R357,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$32","v":0.72799999999999998},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!M$27:M$53)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$L$58:$L$70)","v":51176.098662849872},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal no storage"},1,{"$f":"IF(V357=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A357,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D357&\"/\"&LEFT(A357,3),EnergyForms2,2,FALSE)),VLOOKUP(D357,EnergyForms,2,FALSE),VLOOKUP(D357&\"/\"&LEFT(A357,3),EnergyForms2,2,FALSE))","v":"e-K"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R357,Gen_Param_2011!CG$27:CG$48)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R357,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!M$27:M$53),1)","v":3000},{"$f":"ROUND(($AL357-$AG357)/5+AG357,1)","v":2915.2},2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!N$27:N$53),1)","v":2576.1999999999998},{"$f":"ROUND(($AQ357-$AL357)/5+AL357,1)","v":2526.6999999999998},2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!O$27:O$53),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!P$27:P$53),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!Q$27:Q$53),1)","v":1556.2},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS357-$BI357)/10+BI357,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC357-$BS357)/10+BS357,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R357,Gen_Param_2011!CB$27:CB$53),1)","v":5000},{"$f":"CC357","v":5000},5000]
[{"$f":"A334&B358","v":"ZAMEPTSONUTHst"},{"$f":"VLOOKUP(R358,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!BO$27:BO$53)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"J$33","v":0.95199999999999996},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!M$27:M$53)*$B$4","v":7000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$L$58:$L$70)","v":51176.098662849872},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with Storage"},1,{"$f":"IF(V358=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A358,3),NameConvsw!$H$58:$H$70))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D358&\"/\"&LEFT(A358,3),EnergyForms2,2,FALSE)),VLOOKUP(D358,EnergyForms,2,FALSE),VLOOKUP(D358&\"/\"&LEFT(A358,3),EnergyForms2,2,FALSE))","v":"e-K"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R358,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R358,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6",7000,7000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!M$27:M$53),1)","v":7000},6802.2,6604.4,6406.6,6208.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!N$27:N$53),1)","v":6011.1},5868.2,5725.3,5582.4,5439.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!O$27:O$53),1)","v":5296.4},5199.5,5102.6000000000004,5005.7,4908.8,4811.8999999999996,4715,4618.1000000000004,4521.2,4424.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!P$27:P$53),1)","v":4327.5},4271.1000000000004,3763.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!Q$27:Q$53),1)","v":3198.6},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS358-$BI358)/10+BI358,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC358-$BS358)/10+BS358,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R358,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"A334&B359","v":"ZAMEPGASNUSO"},{"$f":"VLOOKUP(R359,Gen_Param_2011!$B$27:$CI$53,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B359,3,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvsw!$D$12,0,lang)&\"/\"&OFFSET(NameConvsw!$H$18,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!BO$27:BO$53)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!BK$27:BK$53)*$B$4*8.76","v":143.88707850707851},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!CC$27:CC$53)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!CF$27:CF$53)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!BA$27:BA$53)/J359","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!AV$27:AV$53)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!AT$27:AT$53)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!M$27:M$53)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!BZ$27:BZ$53)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!BZ$27:BZ$53))","v":100},{"$f":"SUMIF(NameConvsw!$B$58:$B$70,A334,NameConvsw!$L$58:$L$70)","v":51176.098662849872},{"$f":"Gen_Param_2011!B$48","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V359=\"e-t\",1,SUMIF(NameConvsw!$B$58:$B$70,LEFT(A359,3),NameConvsw!$H$58:$H$70))","v":1},"g-p",{"$f":"IF(ISNA(VLOOKUP(D359&\"/\"&LEFT(A359,3),EnergyForms2,2,FALSE)),VLOOKUP(D359,EnergyForms,2,FALSE),VLOOKUP(D359&\"/\"&LEFT(A359,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A359,3)&MID(B359,3,3),MSG_Fueldata!$E$2:$E$209)/$G359","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$209,LEFT($A359,3)&MID(B359,3,3),MSG_Fueldata!$F$2:$F$209)/$G359","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R359,Gen_Param_2011!CG$27:CG$48)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$48,$R359,Gen_Param_2011!AU$27:AU$48)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC359,AG359&\" \"&AH359&\" \"&AI359&\" \"&AJ359&\" \"&AK359&\" \"&AL359&\" \"&AM359&\" \"&AN359&\" \"&AO359&\" \"&AP359&\" \"&AQ359&\" \"&AR359&\" \"&AS359&\" \"&AT359&\" \"&AU359&\" \"&AV359&\" \"&AW359&\" \"&AX359&\" \"&AY359&\" \"&AZ359&\" \"&BA359&\" \"&BB359&\" \"&BC359&\" \"&BD359,N359)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!M$27:M$53),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!N$27:N$53),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!O$27:O$53),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!P$27:P$53),1)","v":1224.5999999999999},{"$f":"ROUND(($BD359-$BA359)/20+BA359,1)","v":1224.5999999999999},{"$f":"ROUND(($BD359-$BA359)/2+BA359,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!Q$27:Q$53),1)","v":1224.5999999999999},1,"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!BZ$27:BZ$53),1)","v":100},{"$f":"ROUND(($BS359-$BI359)/10+BI359,1)","v":590},1080,1570,2060,2550,3040,3530,4020,4510,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!CA$27:CA$53),1)","v":5000},{"$f":"ROUND(($CC359-$BS359)/10+BS359,1)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$53,$R359,Gen_Param_2011!CB$27:CB$53),1)","v":5000},5000,5000]
[{"$f":"LEFT(A359,3)","v":"ZAM"},{"$f":"ROW(B359)-ROW(B334)","v":25},{"$f":"ROW()-B360-1","v":334}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BG364,$BF$7:$CE$7,0)","v":4},{"$f":"MATCH(BH364,$BF$7:$CE$7,0)","v":14},24,{"$f":"BG361","v":4},{"$f":"BH361","v":14},24,4,14,24,4,14,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B345","v":"EPHYDNUmic"},{"$f":"BG362","v":"EPHYDNUmic"},{"$f":"BH362","v":"EPHYDNUmic"},{"$f":"B350","v":"EPSOLNUPVut"},{"$f":"BJ362","v":"EPSOLNUPVut"},{"$f":"BK362","v":"EPSOLNUPVut"},{"$f":"B349","v":"EPWNDNU30"},{"$f":"BM362","v":"EPWNDNU30"},{"$f":"BN362","v":"EPWNDNU30"},{"$f":"B358","v":"EPTSONUTHst"},{"$f":"BP362","v":"EPTSONUTHst"},{"$f":"BQ362","v":"EPTSONUTHst"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributed RE (PV, mini hydro)",null,null,"Centralized PV",null,null,"Wind",null,null,"Solar Thermal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,2020,2030,{"$f":"BG364","v":2010},{"$f":"BH364","v":2020},2030,2010,2020,2030,2010,2020,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANG","Angola",{"$f":"MATCH($BE365&BG$362,$A$1:$A$360,0)","v":20},{"$f":"MATCH($BE365&BH$362,$A$1:$A$360,0)","v":20},20,25,25,25,24,24,24,33,33,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOT","Botswana",{"$f":"MATCH($BE366&BG$362,$A$1:$A$360,0)","v":50},50,50,55,55,55,54,54,54,63,63,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRC","DRC",79,79,79,84,84,84,83,83,83,92,92,92]
[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,"LES","Lesotho",108,108,108,113,113,113,112,112,112,121,121,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAL","Malawi",137,137,137,142,142,142,141,141,141,150,150,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOZ","Mozambique",167,167,167,172,172,172,171,171,171,180,180,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAM","Namibia",197,197,197,202,202,202,201,201,201,210,210,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SAF","South Africa",227,227,227,232,232,232,231,231,231,240,240,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SWA","Swaziland",256,256,256,261,261,261,260,260,260,269,269,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAN","Tanzania",285,285,285,290,290,290,289,289,289,298,298,298]
[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,"ZAM","Zambia",345,345,345,350,350,350,349,349,349,358,358,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ZIM","Zimbabwe",315,315,315,320,320,320,319,319,319,328,328,328]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"BG363","v":"Distributed RE (PV, mini hydro)"},{"$f":"BH363","v":0},0,"Centralized PV",0,0,"Wind",0,0,"Solar Thermal",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG364","v":2010},{"$f":"BH364","v":2020},2030,2010,2020,2030,2010,2020,2030,2010,2020,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF365","v":"Angola"},{"$f":"OFFSET($BE$1,BG365-1,BG$361)","v":330},{"$f":"OFFSET($BE$1,BH365-1,BH$361)","v":660},1320,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF366","v":"Botswana"},{"$f":"OFFSET($BE$1,BG366-1,BG$361)","v":166},332,664,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRC",324,648,1296,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho",36,72,144,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malawi",90,180,360,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique",168,336,672,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia",169,338,676,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa",100,250,500,500,5000,5000,800,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland",61,122,244,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania",250,500,1000,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia",492,984,1968,500,5000,5000,300,1500,1500,100,5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe",630,1260,2520,500,5000,5000,300,1500,1500,100,5000,5000]

{"sheet":"adb_generic","index":21,"n_rows":574,"n_cols":9,"rows_kept":574,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size",null,null,null,"min util correction"]
[{"$f":"adb_all!$B$1","v":"ZIM"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A$2,MSG_Generic!$B$8:$B$390)","v":26},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A$2,MSG_Generic!$C$8:$C$390)","v":303},{"$f":"ROW(B25)-ROW(B3)","v":22},null,null,null,1.0018,-1.44E-2]
[{"$f":"A2","v":"ZIM"},"*"]
[{"$f":"C2","v":303},{"$f":"OFFSET(MSG_Generic!$B$1,A4,0)","v":"EPODSNU"},{"$f":"VLOOKUP(A3&B4,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E5=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E5=\"\",\"\",VLOOKUP($A3&$B4,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E6=\"\",\"\",VLOOKUP($A3&$B4,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.35}]
[null,null,{"$f":"IF(D7=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A3&B4,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D10=\"ts\",VLOOKUP(A3&B4,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A3&B4,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":1070}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":148.91999999999999}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":1}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.88900000000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E15=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C15=\"\",\"\",ROUND((VLOOKUP($A3&$B4,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E8,4))","v":3.9699999999999999E-2}]
[null,null,{"$f":"IF(E16=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E16=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A3&B4,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E16=\"ts\",VLOOKUP($A3&$B4,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A3&B4,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A3&B4,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":500}]
[null,null,{"$f":"IF(F18=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F18=\"\",\"\",\"up\")","v":""},{"$f":"IF(F18=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A3&B4=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F21=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F21=\"\",\"\",IF(MID(B4,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F21=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B4)),IF(ISERROR(FIND(\"TSO\",B4)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F22=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F22=\"\",\"\",IF(MID(B4,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F22=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B4=\"EPWNDNU30\",MID(B4,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B4,3,3)=\"WND\",MID(B4,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D6,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A3","v":"ZIM"},"*"]
[{"$f":"A4+1","v":304},{"$f":"OFFSET(MSG_Generic!$B$1,A26,0)","v":"EPODSNUind"},{"$f":"VLOOKUP(A25&B26,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E27=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E27=\"\",\"\",VLOOKUP($A25&$B26,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E28=\"\",\"\",VLOOKUP($A25&$B26,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"i-t"},"c",{"$f":"ROUND(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.35}]
[null,null,{"$f":"IF(D29=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2010}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A25&B26,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D32=\"ts\",VLOOKUP(A25&B26,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A25&B26,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":658.7}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":484.86599999999999}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.88900000000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E37=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C37=\"\",\"\",ROUND((VLOOKUP($A25&$B26,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E30,4))","v":3.9699999999999999E-2}]
[null,null,{"$f":"IF(E38=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E38=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A25&B26,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E38=\"ts\",VLOOKUP($A25&$B26,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A25&B26,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A25&B26,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F40=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F40=\"\",\"\",\"up\")","v":""},{"$f":"IF(F40=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A25&$B26,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A25&$B26,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A25&B26=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F43=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F43=\"\",\"\",IF(MID(B26,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F43=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B26)),IF(ISERROR(FIND(\"TSO\",B26)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F44=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F44=\"\",\"\",IF(MID(B26,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F44=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B26=\"EPWNDNU30\",MID(B26,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B26,3,3)=\"WND\",MID(B26,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D28,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A25","v":"ZIM"},"*"]
[{"$f":"A26+1","v":305},{"$f":"OFFSET(MSG_Generic!$B$1,A48,0)","v":"EPODSNUurb"},{"$f":"VLOOKUP(A47&B48,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E49=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E49=\"\",\"\",VLOOKUP($A47&$B48,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E50=\"\",\"\",VLOOKUP($A47&$B48,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.16}]
[null,null,{"$f":"IF(D51=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2010}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":10}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A47&B48,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D54=\"ts\",VLOOKUP(A47&B48,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A47&B48,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":691.9}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":290.92}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.33300000000000002}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E59=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C59=\"\",\"\",ROUND((VLOOKUP($A47&$B48,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E52,4))","v":7.6799999999999993E-2}]
[null,null,{"$f":"IF(E60=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E60=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A47&B48,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E60=\"ts\",VLOOKUP($A47&$B48,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A47&B48,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A47&B48,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F62=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F62=\"\",\"\",\"up\")","v":""},{"$f":"IF(F62=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A47&$B48,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A47&$B48,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A47&B48=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F65=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F65=\"\",\"\",IF(MID(B48,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F65=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B48)),IF(ISERROR(FIND(\"TSO\",B48)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F66=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F66=\"\",\"\",IF(MID(B48,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F66=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B48=\"EPWNDNU30\",MID(B48,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B48,3,3)=\"WND\",MID(B48,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D50,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A47","v":"ZIM"},"*"]
[{"$f":"A48+1","v":306},{"$f":"OFFSET(MSG_Generic!$B$1,A70,0)","v":"EPODSNUrur"},{"$f":"VLOOKUP(A69&B70,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"M"}]
[null,null,{"$f":"IF(E71=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E71=\"\",\"\",VLOOKUP($A69&$B70,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E72=\"\",\"\",VLOOKUP($A69&$B70,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.16}]
[null,null,{"$f":"IF(D73=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2010}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":10}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A69&B70,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D76=\"ts\",VLOOKUP(A69&B70,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A69&B70,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":691.9}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":290.92}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.33300000000000002}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E81=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C81=\"\",\"\",ROUND((VLOOKUP($A69&$B70,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E74,4))","v":7.6799999999999993E-2}]
[null,null,{"$f":"IF(E82=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E82=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A69&B70,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E82=\"ts\",VLOOKUP($A69&$B70,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A69&B70,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A69&B70,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F84=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F84=\"\",\"\",\"up\")","v":""},{"$f":"IF(F84=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A69&$B70,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A69&$B70,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A69&B70=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F87=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F87=\"\",\"\",IF(MID(B70,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F87=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B70)),IF(ISERROR(FIND(\"TSO\",B70)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F88=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F88=\"\",\"\",IF(MID(B70,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F88=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B70=\"EPWNDNU30\",MID(B70,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B70,3,3)=\"WND\",MID(B70,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D72,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A69","v":"ZIM"},"*"]
[{"$f":"A70+1","v":307},{"$f":"OFFSET(MSG_Generic!$B$1,A92,0)","v":"EPOHFNU"},{"$f":"VLOOKUP(A91&B92,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E93=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E93=\"\",\"\",VLOOKUP($A91&$B92,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"h-p"},{"$f":"VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E94=\"\",\"\",VLOOKUP($A91&$B92,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.35}]
[null,null,{"$f":"IF(D95=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A91&B92,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D98=\"ts\",VLOOKUP(A91&B92,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A91&B92,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":1350}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":131.4}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.88900000000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E103=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C103=\"\",\"\",ROUND((VLOOKUP($A91&$B92,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E96,4))","v":3.9699999999999999E-2}]
[null,null,{"$f":"IF(E104=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E104=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A91&B92,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E104=\"ts\",VLOOKUP($A91&$B92,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A91&B92,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A91&B92,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":500}]
[null,null,{"$f":"IF(F106=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F106=\"\",\"\",\"up\")","v":""},{"$f":"IF(F106=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A91&$B92,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A91&$B92,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A91&B92=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F109=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F109=\"\",\"\",IF(MID(B92,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F109=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B92)),IF(ISERROR(FIND(\"TSO\",B92)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F110=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F110=\"\",\"\",IF(MID(B92,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F110=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B92=\"EPWNDNU30\",MID(B92,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B92,3,3)=\"WND\",MID(B92,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D94,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A91","v":"ZIM"},"*"]
[{"$f":"A92+1","v":308},{"$f":"OFFSET(MSG_Generic!$B$1,A114,0)","v":"EPGASNUOC"},{"$f":"VLOOKUP(A113&B114,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E115=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E115=\"\",\"\",VLOOKUP($A113&$B114,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E116=\"\",\"\",VLOOKUP($A113&$B114,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.3}]
[null,null,{"$f":"IF(D117=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.93500000000000005}]
[null,null,"pll","c",{"$f":"VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A113&B114,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D120=\"ts\",VLOOKUP(A113&B114,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A113&B114,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":603}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":174.53}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.90900000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E125=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C125=\"\",\"\",ROUND((VLOOKUP($A113&$B114,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E118,4))","v":6.9999999999999999E-4}]
[null,null,{"$f":"IF(E126=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E126=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A113&B114,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E126=\"ts\",VLOOKUP($A113&$B114,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A113&B114,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A113&B114,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F128=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F128=\"\",\"\",\"up\")","v":""},{"$f":"IF(F128=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A113&$B114,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A113&$B114,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A113&B114=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F131=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F131=\"\",\"\",IF(MID(B114,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F131=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B114)),IF(ISERROR(FIND(\"TSO\",B114)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F132=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F132=\"\",\"\",IF(MID(B114,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F132=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B114=\"EPWNDNU30\",MID(B114,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B114,3,3)=\"WND\",MID(B114,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D116,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A113","v":"ZIM"},"*"]
[{"$f":"A114+1","v":309},{"$f":"OFFSET(MSG_Generic!$B$1,A136,0)","v":"EPGASNUCC"},{"$f":"VLOOKUP(A135&B136,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E137=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E137=\"\",\"\",VLOOKUP($A135&$B136,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E138=\"\",\"\",VLOOKUP($A135&$B136,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.48}]
[null,null,{"$f":"IF(D139=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.93500000000000005}]
[null,null,"pll","c",{"$f":"VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A135&B136,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D142=\"ts\",VLOOKUP(A135&B136,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A135&B136,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":1069}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":25.363}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":3}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.90900000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E147=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C147=\"\",\"\",ROUND((VLOOKUP($A135&$B136,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E140,4))","v":0.2525}]
[null,null,{"$f":"IF(E148=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E148=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A135&B136,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E148=\"ts\",VLOOKUP($A135&$B136,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A135&B136,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A135&B136,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F150=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F150=\"\",\"\",\"up\")","v":""},{"$f":"IF(F150=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A135&$B136,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A135&$B136,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A135&B136=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F153=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F153=\"\",\"\",IF(MID(B136,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F153=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B136)),IF(ISERROR(FIND(\"TSO\",B136)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F154=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F154=\"\",\"\",IF(MID(B136,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F154=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B136=\"EPWNDNU30\",MID(B136,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B136,3,3)=\"WND\",MID(B136,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D138,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A135","v":"ZIM"},"*"]
[{"$f":"A136+1","v":310},{"$f":"OFFSET(MSG_Generic!$B$1,A158,0)","v":"EPCOCNUCCS"},{"$f":"VLOOKUP(A157&B158,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E159=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E159=\"\",\"\",VLOOKUP($A157&$B158,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"C-p"},{"$f":"VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E160=\"\",\"\",VLOOKUP($A157&$B158,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.28000000000000003}]
[null,null,{"$f":"IF(D161=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2030}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.85}]
[null,null,"pll","c",{"$f":"VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":35}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A157&B158,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D164=\"ts\",VLOOKUP(A157&B158,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A157&B158,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":3605.1}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":315.21499999999997}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":5}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E169=\"\",\"\",\"c\")","v":""},{"$f":"IF(C169=\"\",\"\",ROUND((VLOOKUP($A157&$B158,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E162,4))","v":""}]
[null,null,{"$f":"IF(E170=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E170=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A157&B158,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E170=\"ts\",VLOOKUP($A157&$B158,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A157&B158,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A157&B158,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F172=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F172=\"\",\"\",\"up\")","v":""},{"$f":"IF(F172=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A157&$B158,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A157&$B158,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A157&B158=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F175=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F175=\"\",\"\",IF(MID(B158,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F175=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B158)),IF(ISERROR(FIND(\"TSO\",B158)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F176=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F176=\"\",\"\",IF(MID(B158,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F176=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B158=\"EPWNDNU30\",MID(B158,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B158,3,3)=\"WND\",MID(B158,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D160,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A157","v":"ZIM"},"*"]
[{"$f":"A158+1","v":311},{"$f":"OFFSET(MSG_Generic!$B$1,A180,0)","v":"EPCOANUSC"},{"$f":"VLOOKUP(A179&B180,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E181=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E181=\"\",\"\",VLOOKUP($A179&$B180,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"c-p"},{"$f":"VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E182=\"\",\"\",VLOOKUP($A179&$B180,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.37}]
[null,null,{"$f":"IF(D183=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2016}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.85}]
[null,null,"pll","c",{"$f":"VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":35}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A179&B180,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D186=\"ts\",VLOOKUP(A179&B180,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A179&B180,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":2403.4}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":124.89700000000001}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E191=\"\",\"\",\"c\")","v":""},{"$f":"IF(C191=\"\",\"\",ROUND((VLOOKUP($A179&$B180,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E184,4))","v":""}]
[null,null,{"$f":"IF(E192=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E192=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A179&B180,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E192=\"ts\",VLOOKUP($A179&$B180,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A179&B180,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A179&B180,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F194=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F194=\"\",\"\",\"up\")","v":""},{"$f":"IF(F194=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A179&$B180,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A179&$B180,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A179&B180=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F197=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F197=\"\",\"\",IF(MID(B180,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F197=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B180)),IF(ISERROR(FIND(\"TSO\",B180)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F198=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F198=\"\",\"\",IF(MID(B180,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F198=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B180=\"EPWNDNU30\",MID(B180,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B180,3,3)=\"WND\",MID(B180,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D182,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A179","v":"ZIM"},"*"]
[{"$f":"A180+1","v":312},{"$f":"OFFSET(MSG_Generic!$B$1,A202,0)","v":"EPNUCNUPW"},{"$f":"VLOOKUP(A201&B202,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E203=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E203=\"\",\"\",VLOOKUP($A201&$B202,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"n-p"},{"$f":"VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E204=\"\",\"\",VLOOKUP($A201&$B202,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.33}]
[null,null,{"$f":"IF(D205=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2023}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.85}]
[null,null,"pll","c",{"$f":"VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":60}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A201&B202,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D208=\"ts\",VLOOKUP(A201&B202,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A201&B202,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":5027.7}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":122.048}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":8}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E213=\"\",\"\",\"c\")","v":""},{"$f":"IF(C213=\"\",\"\",ROUND((VLOOKUP($A201&$B202,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E206,4))","v":""}]
[null,null,{"$f":"IF(E214=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E214=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A201&B202,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E214=\"ts\",VLOOKUP($A201&$B202,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A201&B202,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A201&B202,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":1600}]
[null,null,{"$f":"IF(F216=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F216=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F216=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A201&$B202,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A201&$B202,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A201&B202=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F219=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F219=\"\",\"\",IF(MID(B202,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F219=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B202)),IF(ISERROR(FIND(\"TSO\",B202)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F220=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F220=\"\",\"\",IF(MID(B202,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F220=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B202=\"EPWNDNU30\",MID(B202,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B202,3,3)=\"WND\",MID(B202,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D204,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A201","v":"ZIM"},"*"]
[{"$f":"A202+1","v":313},{"$f":"OFFSET(MSG_Generic!$B$1,A224,0)","v":"EPHYDNU"},{"$f":"VLOOKUP(A223&B224,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E225=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E225=\"\",\"\",VLOOKUP($A223&$B224,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E226=\"\",\"\",VLOOKUP($A223&$B224,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D227=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2026}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.95}]
[null,null,"pll","c",{"$f":"VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":50}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A223&B224,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D230=\"ts\",VLOOKUP(A223&B224,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A223&B224,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":2000}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":52.484999999999999}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":5}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.52600000000000002}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E235=\"\",\"\",\"c\")","v":""},{"$f":"IF(C235=\"\",\"\",ROUND((VLOOKUP($A223&$B224,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E228,4))","v":""}]
[null,null,{"$f":"IF(E236=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E236=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A223&B224,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E236=\"ts\",VLOOKUP($A223&$B224,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A223&B224,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A223&B224,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F238=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F238=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F238=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A223&$B224,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A223&$B224,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A223&B224=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F241=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F241=\"\",\"\",IF(MID(B224,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F241=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B224)),IF(ISERROR(FIND(\"TSO\",B224)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F242=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F242=\"\",\"\",IF(MID(B224,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F242=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B224=\"EPWNDNU30\",MID(B224,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B224,3,3)=\"WND\",MID(B224,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D226,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A223","v":"ZIM"},"*"]
[{"$f":"A224+1","v":314},{"$f":"OFFSET(MSG_Generic!$B$1,A246,0)","v":"EPHYDNUmic"},{"$f":"VLOOKUP(A245&B246,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E247=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E247=\"\",\"\",VLOOKUP($A245&$B246,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E248=\"\",\"\",VLOOKUP($A245&$B246,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D249=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.5}]
[null,null,"pll","c",{"$f":"VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A245&B246,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D252=\"ts\",VLOOKUP(A245&B246,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A245&B246,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":4000}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":47.52}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E257=\"\",\"\",\"c\")","v":""},{"$f":"IF(C257=\"\",\"\",ROUND((VLOOKUP($A245&$B246,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E250,4))","v":""}]
[null,null,{"$f":"IF(E258=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E258=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A245&B246,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E258=\"ts\",VLOOKUP($A245&$B246,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A245&B246,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A245&B246,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"}]
[null,null,{"$f":"IF(F260=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F260=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F260=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A245&$B246,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":300}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A245&$B246,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A245&B246=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F263=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F263=\"\",\"\",IF(MID(B246,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F263=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B246)),IF(ISERROR(FIND(\"TSO\",B246)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F264=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F264=\"\",\"\",IF(MID(B246,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F264=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B246=\"EPWNDNU30\",MID(B246,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B246,3,3)=\"WND\",MID(B246,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D248,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A245","v":"ZIM"},"*"]
[{"$f":"A246+1","v":315},{"$f":"OFFSET(MSG_Generic!$B$1,A268,0)","v":"EPBIONU"},{"$f":"VLOOKUP(A267&B268,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E269=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E269=\"\",\"\",VLOOKUP($A267&$B268,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"b-p"},{"$f":"VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E270=\"\",\"\",VLOOKUP($A267&$B268,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.38}]
[null,null,{"$f":"IF(D271=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.5}]
[null,null,"pll","c",{"$f":"VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A267&B268,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D274=\"ts\",VLOOKUP(A267&B268,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A267&B268,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":2500}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":175.33500000000001}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E279=\"\",\"\",\"c\")","v":""},{"$f":"IF(C279=\"\",\"\",ROUND((VLOOKUP($A267&$B268,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E272,4))","v":""}]
[null,null,{"$f":"IF(E280=\"ts\",\"bdc\",\"\")","v":"bdc"},{"$f":"IF(E280=\"ts\",\"lo\",\"\")","v":"lo"},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A267&B268,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":"ts"},{"$f":"IF(E280=\"ts\",VLOOKUP($A267&$B268,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":"0 0 30 60 0                  "}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A267&B268,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A267&B268,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"}]
[null,null,{"$f":"IF(F282=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F282=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F282=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A267&$B268,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":1000}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A267&$B268,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A267&B268=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F285=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F285=\"\",\"\",IF(MID(B268,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F285=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B268)),IF(ISERROR(FIND(\"TSO\",B268)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F286=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F286=\"\",\"\",IF(MID(B268,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F286=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B268=\"EPWNDNU30\",MID(B268,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B268,3,3)=\"WND\",MID(B268,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D270,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A267","v":"ZIM"},"*"]
[{"$f":"A268+1","v":316},{"$f":"OFFSET(MSG_Generic!$B$1,A290,0)","v":"EPGEONU"},{"$f":"VLOOKUP(A289&B290,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E291=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E291=\"\",\"\",VLOOKUP($A289&$B290,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E292=\"\",\"\",VLOOKUP($A289&$B290,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D293=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.93}]
[null,null,"pll","c",{"$f":"VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A289&B290,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D296=\"ts\",VLOOKUP(A289&B290,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A289&B290,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":43.959000000000003}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.91400000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E301=\"\",\"\",\"c\")","v":""},{"$f":"IF(C301=\"\",\"\",ROUND((VLOOKUP($A289&$B290,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E294,4))","v":""}]
[null,null,{"$f":"IF(E302=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E302=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A289&B290,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E302=\"ts\",VLOOKUP($A289&$B290,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A289&B290,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A289&B290,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":500}]
[null,null,{"$f":"IF(F304=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F304=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F304=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A289&$B290,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A289&$B290,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A289&B290=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F307=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F307=\"\",\"\",IF(MID(B290,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F307=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B290)),IF(ISERROR(FIND(\"TSO\",B290)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F308=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F308=\"\",\"\",IF(MID(B290,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F308=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B290=\"EPWNDNU30\",MID(B290,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B290,3,3)=\"WND\",MID(B290,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D292,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A289","v":"ZIM"},"*"]
[{"$f":"A290+1","v":317},{"$f":"OFFSET(MSG_Generic!$B$1,A312,0)","v":"EPWNDNU25"},{"$f":"VLOOKUP(A311&B312,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"M"}]
[null,null,{"$f":"IF(E313=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E313=\"\",\"\",VLOOKUP($A311&$B312,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E314=\"\",\"\",VLOOKUP($A311&$B312,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D315=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.3}]
[null,null,"pll","c",{"$f":"VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A311&B312,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D318=\"ts\",VLOOKUP(A311&B312,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A311&B312,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":125.139}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E323=\"\",\"\",\"c\")","v":""},{"$f":"IF(C323=\"\",\"\",ROUND((VLOOKUP($A311&$B312,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E316,4))","v":""}]
[null,null,{"$f":"IF(E324=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E324=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A311&B312,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E324=\"ts\",VLOOKUP($A311&$B312,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A311&B312,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A311&B312,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500"}]
[null,null,{"$f":"IF(F326=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F326=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F326=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A311&$B312,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":3986.1199623930784}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A311&$B312,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":3.3000000000000002E-2}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A311&B312=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F329=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F329=\"\",\"\",IF(MID(B312,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F329=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B312)),IF(ISERROR(FIND(\"TSO\",B312)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F330=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F330=\"\",\"\",IF(MID(B312,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F330=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B312=\"EPWNDNU30\",MID(B312,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B312,3,3)=\"WND\",MID(B312,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D314,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A311","v":"ZIM"},"*"]
[{"$f":"A312+1","v":318},{"$f":"OFFSET(MSG_Generic!$B$1,A334,0)","v":"EPWNDNU30"},{"$f":"VLOOKUP(A333&B334,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"N"}]
[null,null,{"$f":"IF(E335=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E335=\"\",\"\",VLOOKUP($A333&$B334,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E336=\"\",\"\",VLOOKUP($A333&$B334,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D337=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.3}]
[null,null,"pll","c",{"$f":"VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A333&B334,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D340=\"ts\",VLOOKUP(A333&B334,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A333&B334,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":125.139}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E345=\"\",\"\",\"c\")","v":""},{"$f":"IF(C345=\"\",\"\",ROUND((VLOOKUP($A333&$B334,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E338,4))","v":""}]
[null,null,{"$f":"IF(E346=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E346=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A333&B334,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E346=\"ts\",VLOOKUP($A333&$B334,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A333&B334,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A333&B334,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500"}]
[null,null,{"$f":"IF(F348=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F348=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F348=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A333&$B334,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":3986.1199623930784}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A333&$B334,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0.05}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A333&B334=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F351=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F351=\"\",\"\",IF(MID(B334,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F351=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B334)),IF(ISERROR(FIND(\"TSO\",B334)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F352=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F352=\"\",\"\",IF(MID(B334,3,3)=\"WND\",\"WND\",\"PV\"))","v":"WND"},{"$f":"IF(F352=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(adb_all!$R$10,IF(OR(B334=\"EPWNDNU30\",MID(B334,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B334,3,3)=\"WND\",MID(B334,8,3)=\"PVu\"),1,\"\"))","v":1}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D336,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A333","v":"ZIM"},"*"]
[{"$f":"A334+1","v":319},{"$f":"OFFSET(MSG_Generic!$B$1,A356,0)","v":"EPSOLNUPVut"},{"$f":"VLOOKUP(A355&B356,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"O"}]
[null,null,{"$f":"IF(E357=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E357=\"\",\"\",VLOOKUP($A355&$B356,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E358=\"\",\"\",VLOOKUP($A355&$B356,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D359=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.53500000000000003}]
[null,null,"pll","c",{"$f":"VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A355&B356,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D362=\"ts\",VLOOKUP(A355&B356,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A355&B356,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":176.03800000000001}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":1}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E367=\"\",\"\",\"c\")","v":""},{"$f":"IF(C367=\"\",\"\",ROUND((VLOOKUP($A355&$B356,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E360,4))","v":""}]
[null,null,{"$f":"IF(E368=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E368=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A355&B356,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E368=\"ts\",VLOOKUP($A355&$B356,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A355&B356,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A355&B356,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[null,null,{"$f":"IF(F370=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F370=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F370=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A355&$B356,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A355&$B356,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0.05}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A355&B356=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F373=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F373=\"\",\"\",IF(MID(B356,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F373=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B356)),IF(ISERROR(FIND(\"TSO\",B356)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F374=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F374=\"\",\"\",IF(MID(B356,3,3)=\"WND\",\"WND\",\"PV\"))","v":"PV"},{"$f":"IF(F374=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(adb_all!$R$10,IF(OR(B356=\"EPWNDNU30\",MID(B356,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B356,3,3)=\"WND\",MID(B356,8,3)=\"PVu\"),1,\"\"))","v":1}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D358,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A355","v":"ZIM"},"*"]
[{"$f":"A356+1","v":320},{"$f":"OFFSET(MSG_Generic!$B$1,A378,0)","v":"EPSOLNUPVrt"},{"$f":"VLOOKUP(A377&B378,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E379=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E379=\"\",\"\",VLOOKUP($A377&$B378,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E380=\"\",\"\",VLOOKUP($A377&$B378,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D381=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.42799999999999999}]
[null,null,"pll","c",{"$f":"VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A377&B378,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D384=\"ts\",VLOOKUP(A377&B378,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A377&B378,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":131.25}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E389=\"\",\"\",\"c\")","v":""},{"$f":"IF(C389=\"\",\"\",ROUND((VLOOKUP($A377&$B378,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E382,4))","v":""}]
[null,null,{"$f":"IF(E390=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E390=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A377&B378,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E390=\"ts\",VLOOKUP($A377&$B378,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A377&B378,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A377&B378,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[null,null,{"$f":"IF(F392=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F392=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F392=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A377&$B378,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A377&$B378,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A377&B378=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F395=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F395=\"\",\"\",IF(MID(B378,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F395=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B378)),IF(ISERROR(FIND(\"TSO\",B378)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F396=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F396=\"\",\"\",IF(MID(B378,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F396=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B378=\"EPWNDNU30\",MID(B378,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B378,3,3)=\"WND\",MID(B378,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D380,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A377","v":"ZIM"},"*"]
[{"$f":"A378+1","v":321},{"$f":"OFFSET(MSG_Generic!$B$1,A400,0)","v":"EPSOLNUPVst"},{"$f":"VLOOKUP(A399&B400,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E401=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E401=\"\",\"\",VLOOKUP($A399&$B400,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E402=\"\",\"\",VLOOKUP($A399&$B400,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D403=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.39200000000000002}]
[null,null,"pll","c",{"$f":"VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A399&B400,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D406=\"ts\",VLOOKUP(A399&B400,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A399&B400,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":166.667}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E411=\"\",\"\",\"c\")","v":""},{"$f":"IF(C411=\"\",\"\",ROUND((VLOOKUP($A399&$B400,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E404,4))","v":""}]
[null,null,{"$f":"IF(E412=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E412=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A399&B400,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E412=\"ts\",VLOOKUP($A399&$B400,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A399&B400,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A399&B400,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[null,null,{"$f":"IF(F414=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F414=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F414=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A399&$B400,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A399&$B400,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A399&B400=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F417=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F417=\"\",\"\",IF(MID(B400,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F417=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B400)),IF(ISERROR(FIND(\"TSO\",B400)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F418=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F418=\"\",\"\",IF(MID(B400,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F418=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B400=\"EPWNDNU30\",MID(B400,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B400,3,3)=\"WND\",MID(B400,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D402,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A399","v":"ZIM"},"*"]
[{"$f":"A400+1","v":322},{"$f":"OFFSET(MSG_Generic!$B$1,A422,0)","v":"EPSOLNUPVst2"},{"$f":"VLOOKUP(A421&B422,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"R"}]
[null,null,{"$f":"IF(E423=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E423=\"\",\"\",VLOOKUP($A421&$B422,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E424=\"\",\"\",VLOOKUP($A421&$B422,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D425=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.38100000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A421&B422,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D428=\"ts\",VLOOKUP(A421&B422,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A421&B422,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":150}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E433=\"\",\"\",\"c\")","v":""},{"$f":"IF(C433=\"\",\"\",ROUND((VLOOKUP($A421&$B422,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E426,4))","v":""}]
[null,null,{"$f":"IF(E434=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E434=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A421&B422,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E434=\"ts\",VLOOKUP($A421&$B422,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A421&B422,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A421&B422,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[null,null,{"$f":"IF(F436=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F436=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F436=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A421&$B422,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A421&$B422,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A421&B422=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F439=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F439=\"\",\"\",IF(MID(B422,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F439=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B422)),IF(ISERROR(FIND(\"TSO\",B422)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F440=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F440=\"\",\"\",IF(MID(B422,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F440=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B422=\"EPWNDNU30\",MID(B422,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B422,3,3)=\"WND\",MID(B422,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D424,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A421","v":"ZIM"},"*"]
[{"$f":"A422+1","v":323},{"$f":"OFFSET(MSG_Generic!$B$1,A444,0)","v":"EPSOLNUPVrtru"},{"$f":"VLOOKUP(A443&B444,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"M"}]
[null,null,{"$f":"IF(E445=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E445=\"\",\"\",VLOOKUP($A443&$B444,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E446=\"\",\"\",VLOOKUP($A443&$B444,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D447=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.42799999999999999}]
[null,null,"pll","c",{"$f":"VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A443&B444,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D450=\"ts\",VLOOKUP(A443&B444,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A443&B444,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":131.25}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E455=\"\",\"\",\"c\")","v":""},{"$f":"IF(C455=\"\",\"\",ROUND((VLOOKUP($A443&$B444,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E448,4))","v":""}]
[null,null,{"$f":"IF(E456=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E456=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A443&B444,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E456=\"ts\",VLOOKUP($A443&$B444,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A443&B444,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A443&B444,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[null,null,{"$f":"IF(F458=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F458=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F458=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A443&$B444,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A443&$B444,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A443&B444=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F461=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F461=\"\",\"\",IF(MID(B444,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F461=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B444)),IF(ISERROR(FIND(\"TSO\",B444)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F462=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F462=\"\",\"\",IF(MID(B444,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F462=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B444=\"EPWNDNU30\",MID(B444,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B444,3,3)=\"WND\",MID(B444,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D446,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A443","v":"ZIM"},"*"]
[{"$f":"A444+1","v":324},{"$f":"OFFSET(MSG_Generic!$B$1,A466,0)","v":"EPSOLNUPVstru"},{"$f":"VLOOKUP(A465&B466,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"N"}]
[null,null,{"$f":"IF(E467=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E467=\"\",\"\",VLOOKUP($A465&$B466,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E468=\"\",\"\",VLOOKUP($A465&$B466,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D469=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.39200000000000002}]
[null,null,"pll","c",{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A465&B466,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D472=\"ts\",VLOOKUP(A465&B466,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A465&B466,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":131.25}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E477=\"\",\"\",\"c\")","v":""},{"$f":"IF(C477=\"\",\"\",ROUND((VLOOKUP($A465&$B466,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E470,4))","v":""}]
[null,null,{"$f":"IF(E478=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E478=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A465&B466,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E478=\"ts\",VLOOKUP($A465&$B466,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A465&B466,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A465&B466,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[null,null,{"$f":"IF(F480=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F480=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F480=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A465&B466=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F483=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F483=\"\",\"\",IF(MID(B466,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F483=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B466)),IF(ISERROR(FIND(\"TSO\",B466)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F484=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F484=\"\",\"\",IF(MID(B466,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F484=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B466=\"EPWNDNU30\",MID(B466,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B466,3,3)=\"WND\",MID(B466,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D468,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A465","v":"ZIM"},"*"]
[{"$f":"A466+1","v":325},{"$f":"OFFSET(MSG_Generic!$B$1,A488,0)","v":"EPSOLNUPVstru2"},{"$f":"VLOOKUP(A487&B488,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"S"}]
[null,null,{"$f":"IF(E489=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E489=\"\",\"\",VLOOKUP($A487&$B488,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E490=\"\",\"\",VLOOKUP($A487&$B488,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D491=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.38100000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A487&B488,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D494=\"ts\",VLOOKUP(A487&B488,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A487&B488,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":166.667}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E499=\"\",\"\",\"c\")","v":""},{"$f":"IF(C499=\"\",\"\",ROUND((VLOOKUP($A487&$B488,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E492,4))","v":""}]
[null,null,{"$f":"IF(E500=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E500=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A487&B488,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E500=\"ts\",VLOOKUP($A487&$B488,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A487&B488,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A487&B488,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[null,null,{"$f":"IF(F502=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F502=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F502=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A487&$B488,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":89519.337624866021}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A487&$B488,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A487&B488=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F505=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F505=\"\",\"\",IF(MID(B488,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F505=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B488)),IF(ISERROR(FIND(\"TSO\",B488)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F506=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F506=\"\",\"\",IF(MID(B488,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F506=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B488=\"EPWNDNU30\",MID(B488,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B488,3,3)=\"WND\",MID(B488,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D490,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A487","v":"ZIM"},"*"]
[{"$f":"A488+1","v":326},{"$f":"OFFSET(MSG_Generic!$B$1,A510,0)","v":"EPTSONUTH"},{"$f":"VLOOKUP(A509&B510,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"P"}]
[null,null,{"$f":"IF(E511=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E511=\"\",\"\",VLOOKUP($A509&$B510,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E512=\"\",\"\",VLOOKUP($A509&$B510,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D513=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.72799999999999998}]
[null,null,"pll","c",{"$f":"VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A509&B510,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D516=\"ts\",VLOOKUP(A509&B510,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A509&B510,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":195.62100000000001}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E521=\"\",\"\",\"c\")","v":""},{"$f":"IF(C521=\"\",\"\",ROUND((VLOOKUP($A509&$B510,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E514,4))","v":""}]
[null,null,{"$f":"IF(E522=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E522=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A509&B510,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E522=\"ts\",VLOOKUP($A509&$B510,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A509&B510,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A509&B510,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[null,null,{"$f":"IF(F524=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F524=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F524=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A509&$B510,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":38726.796936554128}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A509&$B510,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":0.3}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A509&B510=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F527=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F527=\"\",\"\",IF(MID(B510,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"STl"},{"$f":"IF(F527=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B510)),IF(ISERROR(FIND(\"TSO\",B510)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F528=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F528=\"\",\"\",IF(MID(B510,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F528=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B510=\"EPWNDNU30\",MID(B510,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B510,3,3)=\"WND\",MID(B510,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D512,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A509","v":"ZIM"},"*"]
[{"$f":"A510+1","v":327},{"$f":"OFFSET(MSG_Generic!$B$1,A532,0)","v":"EPTSONUTHst"},{"$f":"VLOOKUP(A531&B532,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"Q"}]
[null,null,{"$f":"IF(E533=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E533=\"\",\"\",VLOOKUP($A531&$B532,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E534=\"\",\"\",VLOOKUP($A531&$B532,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D535=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.95199999999999996}]
[null,null,"pll","c",{"$f":"VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A531&B532,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D538=\"ts\",VLOOKUP(A531&B532,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A531&B532,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":143.887}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E543=\"\",\"\",\"c\")","v":""},{"$f":"IF(C543=\"\",\"\",ROUND((VLOOKUP($A531&$B532,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E536,4))","v":""}]
[null,null,{"$f":"IF(E544=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E544=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A531&B532,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E544=\"ts\",VLOOKUP($A531&$B532,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A531&B532,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A531&B532,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[null,null,{"$f":"IF(F546=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F546=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F546=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A531&$B532,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":38726.796936554128}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A531&$B532,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A531&B532=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":1}]
[null,null,{"$f":"IF(F549=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F549=\"\",\"\",IF(MID(B532,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"STl"},{"$f":"IF(F549=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B532)),IF(ISERROR(FIND(\"TSO\",B532)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F550=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F550=\"\",\"\",IF(MID(B532,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F550=\"\",\"\",\"c\")","v":""},{"$f":"IF(adb_all!$R$10,IF(OR(B532=\"EPWNDNU30\",MID(B532,8,3)=\"PVu\"),1,\"\"),IF(OR(MID(B532,3,3)=\"WND\",MID(B532,8,3)=\"PVu\"),1,\"\"))","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D534,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A531","v":"ZIM"},"*"]
[{"$f":"A532+1","v":328},{"$f":"OFFSET(MSG_Generic!$B$1,A554,0)","v":"EPGASNUSO"},{"$f":"VLOOKUP(A553&B554,MSG_Generic!$A$6:$P$396,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E555=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E555=\"\",\"\",VLOOKUP($A553&$B554,MSG_Generic!$A$6:$U$396,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E556=\"\",\"\",VLOOKUP($A553&$B554,MSG_Generic!$A$6:$V$396,MSG_Generic!V$1,FALSE))","v":"e-L"},"c",{"$f":"ROUND(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!G$1,FALSE),3)","v":0.53}]
[null,null,{"$f":"IF(D557=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!J$1,FALSE),3)","v":0.92}]
[null,null,"pll","c",{"$f":"VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A553&B554,MSG_Generic!$A$5:$AC$396,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D560=\"ts\",VLOOKUP(A553&B554,MSG_Generic!$A$5:$AD$396,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A553&B554,MSG_Generic!$A$5:$N$396,MSG_Generic!N$1,FALSE),1))","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!H$1,FALSE),3)","v":143.887}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!K$1,FALSE),3)","v":0.92400000000000004}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E565=\"\",\"\",\"c\")","v":""},{"$f":"IF(C565=\"\",\"\",ROUND((VLOOKUP($A553&$B554,MSG_Generic!$A$6:$AB$396,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E558,4))","v":""}]
[null,null,{"$f":"IF(E566=\"ts\",\"bdc\",\"\")","v":""},{"$f":"IF(E566=\"ts\",\"lo\",\"\")","v":""},{"$f":"IF(SUMIF(MSG_Generic!$A$5:$A$396,A553&B554,MSG_Generic!$CF$5:$CF$396),\"ts\",\"\")","v":""},{"$f":"IF(E566=\"ts\",VLOOKUP($A553&$B554,MSG_Generic!$A$6:$CG$396,MSG_Generic!CG$1,FALSE),\"\")","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A553&B554,MSG_Generic!$A$5:$BE$396,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A553&B554,MSG_Generic!$A$8:$BF$396,MSG_Generic!BF$1,FALSE)","v":"100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[null,null,{"$f":"IF(F568=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F568=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F568=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A553&$B554,MSG_Generic!$A$6:$T$396,MSG_Generic!Q$1,FALSE)","v":38726.796936554128}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A553&$B554,MSG_Generic!$A$6:$Y$396,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A553&B554=MSG_Generic!$A$8:$A$396),MSG_Generic!$S$8:$S$396,MSG_Generic!$T$8:$T$396),3)","v":0}]
[null,null,{"$f":"IF(F571=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F571=\"\",\"\",IF(MID(B554,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F571=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B554)),IF(ISERROR(FIND(\"TSO\",B554)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F572=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F572=\"\",\"\",IF(MID(B554,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F572=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B554,3,3)=\"WND\",MID(B554,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D556,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]

{"sheet":"adb_generic2","index":22,"n_rows":595,"n_cols":1,"rows_kept":595,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"adb_generic!B3&\" \"&adb_generic!C3&\" \"&adb_generic!D3&\" \"&adb_generic!E3&\" \"&adb_generic!F3","v":"*    "}]
[{"$f":"adb_generic!B4&\" \"&adb_generic!C4&\" \"&adb_generic!D4&\" \"&adb_generic!E4&\" \"&adb_generic!F4","v":"EPODSNU J   "}]
[{"$f":"adb_generic!B5&\" \"&adb_generic!C5&\" \"&adb_generic!D5&\" \"&adb_generic!E5&\" \"&adb_generic!F5","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B6&\" \"&adb_generic!C6&\" \"&adb_generic!D6&\" \"&adb_generic!E6&\" \"&adb_generic!F6","v":" moutp e-L c 0.35"}]
[{"$f":"adb_generic!B7&\" \"&adb_generic!C7&\" \"&adb_generic!D7&\" \"&adb_generic!E7&\" \"&adb_generic!F7","v":" fyear 2014  "}]
[{"$f":"adb_generic!B8&\" \"&adb_generic!C8&\" \"&adb_generic!D8&\" \"&adb_generic!E8&\" \"&adb_generic!F8","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B9&\" \"&adb_generic!C9&\" \"&adb_generic!D9&\" \"&adb_generic!E9&\" \"&adb_generic!F9","v":" pll c 25 "}]
[{"$f":"adb_generic!B10&\" \"&adb_generic!C10&\" \"&adb_generic!D10&\" \"&adb_generic!E10&\" \"&adb_generic!F10","v":" inv c 1070 "}]
[{"$f":"adb_generic!B11&\" \"&adb_generic!C11&\" \"&adb_generic!D11&\" \"&adb_generic!E11&\" \"&adb_generic!F11","v":" fom c 0 "}]
[{"$f":"adb_generic!B12&\" \"&adb_generic!C12&\" \"&adb_generic!D12&\" \"&adb_generic!E12&\" \"&adb_generic!F12","v":" vom c 148.92 "}]
[{"$f":"adb_generic!B13&\" \"&adb_generic!C13&\" \"&adb_generic!D13&\" \"&adb_generic!E13&\" \"&adb_generic!F13","v":" ctime c 1 "}]
[{"$f":"adb_generic!B14&\" \"&adb_generic!C14&\" \"&adb_generic!D14&\" \"&adb_generic!E14&\" \"&adb_generic!F14","v":" optm c 0.889 "}]
[{"$f":"adb_generic!B15&\" \"&adb_generic!C15&\" \"&adb_generic!D15&\" \"&adb_generic!E15&\" \"&adb_generic!F15","v":" minutil c 0.0397 "}]
[{"$f":"adb_generic!B16&\" \"&adb_generic!C16&\" \"&adb_generic!D16&\" \"&adb_generic!E16&\" \"&adb_generic!F16","v":"    "}]
[{"$f":"adb_generic!B17&\" \"&adb_generic!C17&\" \"&adb_generic!D17&\" \"&adb_generic!E17&\" \"&adb_generic!F17","v":" bdc up c 500"}]
[{"$f":"adb_generic!B18&\" \"&adb_generic!C18&\" \"&adb_generic!D18&\" \"&adb_generic!E18&\" \"&adb_generic!F18","v":"    "}]
[{"$f":"adb_generic!B19&\" \"&adb_generic!C19&\" \"&adb_generic!D19&\" \"&adb_generic!E19&\" \"&adb_generic!F19","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B20&\" \"&adb_generic!C20&\" \"&adb_generic!D20&\" \"&adb_generic!E20&\" \"&adb_generic!F20","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B21&\" \"&adb_generic!C21&\" \"&adb_generic!D21&\" \"&adb_generic!E21&\" \"&adb_generic!F21","v":"    "}]
[{"$f":"adb_generic!B22&\" \"&adb_generic!C22&\" \"&adb_generic!D22&\" \"&adb_generic!E22&\" \"&adb_generic!F22","v":"    "}]
[{"$f":"adb_generic!B23&\" \"&adb_generic!C23&\" \"&adb_generic!D23&\" \"&adb_generic!E23&\" \"&adb_generic!F23","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B24&\" \"&adb_generic!C24&\" \"&adb_generic!D24&\" \"&adb_generic!E24&\" \"&adb_generic!F24","v":"#    "}]
[{"$f":"adb_generic!B25&\" \"&adb_generic!C25&\" \"&adb_generic!D25&\" \"&adb_generic!E25&\" \"&adb_generic!F25","v":"*    "}]
[{"$f":"adb_generic!B26&\" \"&adb_generic!C26&\" \"&adb_generic!D26&\" \"&adb_generic!E26&\" \"&adb_generic!F26","v":"EPODSNUind K   "}]
[{"$f":"adb_generic!B27&\" \"&adb_generic!C27&\" \"&adb_generic!D27&\" \"&adb_generic!E27&\" \"&adb_generic!F27","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B28&\" \"&adb_generic!C28&\" \"&adb_generic!D28&\" \"&adb_generic!E28&\" \"&adb_generic!F28","v":" moutp i-t c 0.35"}]
[{"$f":"adb_generic!B29&\" \"&adb_generic!C29&\" \"&adb_generic!D29&\" \"&adb_generic!E29&\" \"&adb_generic!F29","v":" fyear 2010  "}]
[{"$f":"adb_generic!B30&\" \"&adb_generic!C30&\" \"&adb_generic!D30&\" \"&adb_generic!E30&\" \"&adb_generic!F30","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B31&\" \"&adb_generic!C31&\" \"&adb_generic!D31&\" \"&adb_generic!E31&\" \"&adb_generic!F31","v":" pll c 20 "}]
[{"$f":"adb_generic!B32&\" \"&adb_generic!C32&\" \"&adb_generic!D32&\" \"&adb_generic!E32&\" \"&adb_generic!F32","v":" inv c 658.7 "}]
[{"$f":"adb_generic!B33&\" \"&adb_generic!C33&\" \"&adb_generic!D33&\" \"&adb_generic!E33&\" \"&adb_generic!F33","v":" fom c 0 "}]
[{"$f":"adb_generic!B34&\" \"&adb_generic!C34&\" \"&adb_generic!D34&\" \"&adb_generic!E34&\" \"&adb_generic!F34","v":" vom c 484.866 "}]
[{"$f":"adb_generic!B35&\" \"&adb_generic!C35&\" \"&adb_generic!D35&\" \"&adb_generic!E35&\" \"&adb_generic!F35","v":" ctime c 0 "}]
[{"$f":"adb_generic!B36&\" \"&adb_generic!C36&\" \"&adb_generic!D36&\" \"&adb_generic!E36&\" \"&adb_generic!F36","v":" optm c 0.889 "}]
[{"$f":"adb_generic!B37&\" \"&adb_generic!C37&\" \"&adb_generic!D37&\" \"&adb_generic!E37&\" \"&adb_generic!F37","v":" minutil c 0.0397 "}]
[{"$f":"adb_generic!B38&\" \"&adb_generic!C38&\" \"&adb_generic!D38&\" \"&adb_generic!E38&\" \"&adb_generic!F38","v":"    "}]
[{"$f":"adb_generic!B39&\" \"&adb_generic!C39&\" \"&adb_generic!D39&\" \"&adb_generic!E39&\" \"&adb_generic!F39","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B40&\" \"&adb_generic!C40&\" \"&adb_generic!D40&\" \"&adb_generic!E40&\" \"&adb_generic!F40","v":"    "}]
[{"$f":"adb_generic!B41&\" \"&adb_generic!C41&\" \"&adb_generic!D41&\" \"&adb_generic!E41&\" \"&adb_generic!F41","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B42&\" \"&adb_generic!C42&\" \"&adb_generic!D42&\" \"&adb_generic!E42&\" \"&adb_generic!F42","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B43&\" \"&adb_generic!C43&\" \"&adb_generic!D43&\" \"&adb_generic!E43&\" \"&adb_generic!F43","v":"    "}]
[{"$f":"adb_generic!B44&\" \"&adb_generic!C44&\" \"&adb_generic!D44&\" \"&adb_generic!E44&\" \"&adb_generic!F44","v":"    "}]
[{"$f":"adb_generic!B45&\" \"&adb_generic!C45&\" \"&adb_generic!D45&\" \"&adb_generic!E45&\" \"&adb_generic!F45","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B46&\" \"&adb_generic!C46&\" \"&adb_generic!D46&\" \"&adb_generic!E46&\" \"&adb_generic!F46","v":"#    "}]
[{"$f":"adb_generic!B47&\" \"&adb_generic!C47&\" \"&adb_generic!D47&\" \"&adb_generic!E47&\" \"&adb_generic!F47","v":"*    "}]
[{"$f":"adb_generic!B48&\" \"&adb_generic!C48&\" \"&adb_generic!D48&\" \"&adb_generic!E48&\" \"&adb_generic!F48","v":"EPODSNUurb L   "}]
[{"$f":"adb_generic!B49&\" \"&adb_generic!C49&\" \"&adb_generic!D49&\" \"&adb_generic!E49&\" \"&adb_generic!F49","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B50&\" \"&adb_generic!C50&\" \"&adb_generic!D50&\" \"&adb_generic!E50&\" \"&adb_generic!F50","v":" moutp u-t c 0.16"}]
[{"$f":"adb_generic!B51&\" \"&adb_generic!C51&\" \"&adb_generic!D51&\" \"&adb_generic!E51&\" \"&adb_generic!F51","v":" fyear 2010  "}]
[{"$f":"adb_generic!B52&\" \"&adb_generic!C52&\" \"&adb_generic!D52&\" \"&adb_generic!E52&\" \"&adb_generic!F52","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B53&\" \"&adb_generic!C53&\" \"&adb_generic!D53&\" \"&adb_generic!E53&\" \"&adb_generic!F53","v":" pll c 10 "}]
[{"$f":"adb_generic!B54&\" \"&adb_generic!C54&\" \"&adb_generic!D54&\" \"&adb_generic!E54&\" \"&adb_generic!F54","v":" inv c 691.9 "}]
[{"$f":"adb_generic!B55&\" \"&adb_generic!C55&\" \"&adb_generic!D55&\" \"&adb_generic!E55&\" \"&adb_generic!F55","v":" fom c 0 "}]
[{"$f":"adb_generic!B56&\" \"&adb_generic!C56&\" \"&adb_generic!D56&\" \"&adb_generic!E56&\" \"&adb_generic!F56","v":" vom c 290.92 "}]
[{"$f":"adb_generic!B57&\" \"&adb_generic!C57&\" \"&adb_generic!D57&\" \"&adb_generic!E57&\" \"&adb_generic!F57","v":" ctime c 0 "}]
[{"$f":"adb_generic!B58&\" \"&adb_generic!C58&\" \"&adb_generic!D58&\" \"&adb_generic!E58&\" \"&adb_generic!F58","v":" optm c 0.333 "}]
[{"$f":"adb_generic!B59&\" \"&adb_generic!C59&\" \"&adb_generic!D59&\" \"&adb_generic!E59&\" \"&adb_generic!F59","v":" minutil c 0.0768 "}]
[{"$f":"adb_generic!B60&\" \"&adb_generic!C60&\" \"&adb_generic!D60&\" \"&adb_generic!E60&\" \"&adb_generic!F60","v":"    "}]
[{"$f":"adb_generic!B61&\" \"&adb_generic!C61&\" \"&adb_generic!D61&\" \"&adb_generic!E61&\" \"&adb_generic!F61","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B62&\" \"&adb_generic!C62&\" \"&adb_generic!D62&\" \"&adb_generic!E62&\" \"&adb_generic!F62","v":"    "}]
[{"$f":"adb_generic!B63&\" \"&adb_generic!C63&\" \"&adb_generic!D63&\" \"&adb_generic!E63&\" \"&adb_generic!F63","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B64&\" \"&adb_generic!C64&\" \"&adb_generic!D64&\" \"&adb_generic!E64&\" \"&adb_generic!F64","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B65&\" \"&adb_generic!C65&\" \"&adb_generic!D65&\" \"&adb_generic!E65&\" \"&adb_generic!F65","v":"    "}]
[{"$f":"adb_generic!B66&\" \"&adb_generic!C66&\" \"&adb_generic!D66&\" \"&adb_generic!E66&\" \"&adb_generic!F66","v":"    "}]
[{"$f":"adb_generic!B67&\" \"&adb_generic!C67&\" \"&adb_generic!D67&\" \"&adb_generic!E67&\" \"&adb_generic!F67","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B68&\" \"&adb_generic!C68&\" \"&adb_generic!D68&\" \"&adb_generic!E68&\" \"&adb_generic!F68","v":"#    "}]
[{"$f":"adb_generic!B69&\" \"&adb_generic!C69&\" \"&adb_generic!D69&\" \"&adb_generic!E69&\" \"&adb_generic!F69","v":"*    "}]
[{"$f":"adb_generic!B70&\" \"&adb_generic!C70&\" \"&adb_generic!D70&\" \"&adb_generic!E70&\" \"&adb_generic!F70","v":"EPODSNUrur M   "}]
[{"$f":"adb_generic!B71&\" \"&adb_generic!C71&\" \"&adb_generic!D71&\" \"&adb_generic!E71&\" \"&adb_generic!F71","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B72&\" \"&adb_generic!C72&\" \"&adb_generic!D72&\" \"&adb_generic!E72&\" \"&adb_generic!F72","v":" moutp r-t c 0.16"}]
[{"$f":"adb_generic!B73&\" \"&adb_generic!C73&\" \"&adb_generic!D73&\" \"&adb_generic!E73&\" \"&adb_generic!F73","v":" fyear 2010  "}]
[{"$f":"adb_generic!B74&\" \"&adb_generic!C74&\" \"&adb_generic!D74&\" \"&adb_generic!E74&\" \"&adb_generic!F74","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B75&\" \"&adb_generic!C75&\" \"&adb_generic!D75&\" \"&adb_generic!E75&\" \"&adb_generic!F75","v":" pll c 10 "}]
[{"$f":"adb_generic!B76&\" \"&adb_generic!C76&\" \"&adb_generic!D76&\" \"&adb_generic!E76&\" \"&adb_generic!F76","v":" inv c 691.9 "}]
[{"$f":"adb_generic!B77&\" \"&adb_generic!C77&\" \"&adb_generic!D77&\" \"&adb_generic!E77&\" \"&adb_generic!F77","v":" fom c 0 "}]
[{"$f":"adb_generic!B78&\" \"&adb_generic!C78&\" \"&adb_generic!D78&\" \"&adb_generic!E78&\" \"&adb_generic!F78","v":" vom c 290.92 "}]
[{"$f":"adb_generic!B79&\" \"&adb_generic!C79&\" \"&adb_generic!D79&\" \"&adb_generic!E79&\" \"&adb_generic!F79","v":" ctime c 0 "}]
[{"$f":"adb_generic!B80&\" \"&adb_generic!C80&\" \"&adb_generic!D80&\" \"&adb_generic!E80&\" \"&adb_generic!F80","v":" optm c 0.333 "}]
[{"$f":"adb_generic!B81&\" \"&adb_generic!C81&\" \"&adb_generic!D81&\" \"&adb_generic!E81&\" \"&adb_generic!F81","v":" minutil c 0.0768 "}]
[{"$f":"adb_generic!B82&\" \"&adb_generic!C82&\" \"&adb_generic!D82&\" \"&adb_generic!E82&\" \"&adb_generic!F82","v":"    "}]
[{"$f":"adb_generic!B83&\" \"&adb_generic!C83&\" \"&adb_generic!D83&\" \"&adb_generic!E83&\" \"&adb_generic!F83","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B84&\" \"&adb_generic!C84&\" \"&adb_generic!D84&\" \"&adb_generic!E84&\" \"&adb_generic!F84","v":"    "}]
[{"$f":"adb_generic!B85&\" \"&adb_generic!C85&\" \"&adb_generic!D85&\" \"&adb_generic!E85&\" \"&adb_generic!F85","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B86&\" \"&adb_generic!C86&\" \"&adb_generic!D86&\" \"&adb_generic!E86&\" \"&adb_generic!F86","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B87&\" \"&adb_generic!C87&\" \"&adb_generic!D87&\" \"&adb_generic!E87&\" \"&adb_generic!F87","v":"    "}]
[{"$f":"adb_generic!B88&\" \"&adb_generic!C88&\" \"&adb_generic!D88&\" \"&adb_generic!E88&\" \"&adb_generic!F88","v":"    "}]
[{"$f":"adb_generic!B89&\" \"&adb_generic!C89&\" \"&adb_generic!D89&\" \"&adb_generic!E89&\" \"&adb_generic!F89","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B90&\" \"&adb_generic!C90&\" \"&adb_generic!D90&\" \"&adb_generic!E90&\" \"&adb_generic!F90","v":"#    "}]
[{"$f":"adb_generic!B91&\" \"&adb_generic!C91&\" \"&adb_generic!D91&\" \"&adb_generic!E91&\" \"&adb_generic!F91","v":"*    "}]
[{"$f":"adb_generic!B92&\" \"&adb_generic!C92&\" \"&adb_generic!D92&\" \"&adb_generic!E92&\" \"&adb_generic!F92","v":"EPOHFNU J   "}]
[{"$f":"adb_generic!B93&\" \"&adb_generic!C93&\" \"&adb_generic!D93&\" \"&adb_generic!E93&\" \"&adb_generic!F93","v":" minp h-p 1 "}]
[{"$f":"adb_generic!B94&\" \"&adb_generic!C94&\" \"&adb_generic!D94&\" \"&adb_generic!E94&\" \"&adb_generic!F94","v":" moutp e-L c 0.35"}]
[{"$f":"adb_generic!B95&\" \"&adb_generic!C95&\" \"&adb_generic!D95&\" \"&adb_generic!E95&\" \"&adb_generic!F95","v":" fyear 2014  "}]
[{"$f":"adb_generic!B96&\" \"&adb_generic!C96&\" \"&adb_generic!D96&\" \"&adb_generic!E96&\" \"&adb_generic!F96","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B97&\" \"&adb_generic!C97&\" \"&adb_generic!D97&\" \"&adb_generic!E97&\" \"&adb_generic!F97","v":" pll c 25 "}]
[{"$f":"adb_generic!B98&\" \"&adb_generic!C98&\" \"&adb_generic!D98&\" \"&adb_generic!E98&\" \"&adb_generic!F98","v":" inv c 1350 "}]
[{"$f":"adb_generic!B99&\" \"&adb_generic!C99&\" \"&adb_generic!D99&\" \"&adb_generic!E99&\" \"&adb_generic!F99","v":" fom c 0 "}]
[{"$f":"adb_generic!B100&\" \"&adb_generic!C100&\" \"&adb_generic!D100&\" \"&adb_generic!E100&\" \"&adb_generic!F100","v":" vom c 131.4 "}]
[{"$f":"adb_generic!B101&\" \"&adb_generic!C101&\" \"&adb_generic!D101&\" \"&adb_generic!E101&\" \"&adb_generic!F101","v":" ctime c 2 "}]
[{"$f":"adb_generic!B102&\" \"&adb_generic!C102&\" \"&adb_generic!D102&\" \"&adb_generic!E102&\" \"&adb_generic!F102","v":" optm c 0.889 "}]
[{"$f":"adb_generic!B103&\" \"&adb_generic!C103&\" \"&adb_generic!D103&\" \"&adb_generic!E103&\" \"&adb_generic!F103","v":" minutil c 0.0397 "}]
[{"$f":"adb_generic!B104&\" \"&adb_generic!C104&\" \"&adb_generic!D104&\" \"&adb_generic!E104&\" \"&adb_generic!F104","v":"    "}]
[{"$f":"adb_generic!B105&\" \"&adb_generic!C105&\" \"&adb_generic!D105&\" \"&adb_generic!E105&\" \"&adb_generic!F105","v":" bdc up c 500"}]
[{"$f":"adb_generic!B106&\" \"&adb_generic!C106&\" \"&adb_generic!D106&\" \"&adb_generic!E106&\" \"&adb_generic!F106","v":"    "}]
[{"$f":"adb_generic!B107&\" \"&adb_generic!C107&\" \"&adb_generic!D107&\" \"&adb_generic!E107&\" \"&adb_generic!F107","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B108&\" \"&adb_generic!C108&\" \"&adb_generic!D108&\" \"&adb_generic!E108&\" \"&adb_generic!F108","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B109&\" \"&adb_generic!C109&\" \"&adb_generic!D109&\" \"&adb_generic!E109&\" \"&adb_generic!F109","v":"    "}]
[{"$f":"adb_generic!B110&\" \"&adb_generic!C110&\" \"&adb_generic!D110&\" \"&adb_generic!E110&\" \"&adb_generic!F110","v":"    "}]
[{"$f":"adb_generic!B111&\" \"&adb_generic!C111&\" \"&adb_generic!D111&\" \"&adb_generic!E111&\" \"&adb_generic!F111","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B112&\" \"&adb_generic!C112&\" \"&adb_generic!D112&\" \"&adb_generic!E112&\" \"&adb_generic!F112","v":"#    "}]
[{"$f":"adb_generic!B113&\" \"&adb_generic!C113&\" \"&adb_generic!D113&\" \"&adb_generic!E113&\" \"&adb_generic!F113","v":"*    "}]
[{"$f":"adb_generic!B114&\" \"&adb_generic!C114&\" \"&adb_generic!D114&\" \"&adb_generic!E114&\" \"&adb_generic!F114","v":"EPGASNUOC J   "}]
[{"$f":"adb_generic!B115&\" \"&adb_generic!C115&\" \"&adb_generic!D115&\" \"&adb_generic!E115&\" \"&adb_generic!F115","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B116&\" \"&adb_generic!C116&\" \"&adb_generic!D116&\" \"&adb_generic!E116&\" \"&adb_generic!F116","v":" moutp e-L c 0.3"}]
[{"$f":"adb_generic!B117&\" \"&adb_generic!C117&\" \"&adb_generic!D117&\" \"&adb_generic!E117&\" \"&adb_generic!F117","v":" fyear 2014  "}]
[{"$f":"adb_generic!B118&\" \"&adb_generic!C118&\" \"&adb_generic!D118&\" \"&adb_generic!E118&\" \"&adb_generic!F118","v":" plf c 0.935 "}]
[{"$f":"adb_generic!B119&\" \"&adb_generic!C119&\" \"&adb_generic!D119&\" \"&adb_generic!E119&\" \"&adb_generic!F119","v":" pll c 25 "}]
[{"$f":"adb_generic!B120&\" \"&adb_generic!C120&\" \"&adb_generic!D120&\" \"&adb_generic!E120&\" \"&adb_generic!F120","v":" inv c 603 "}]
[{"$f":"adb_generic!B121&\" \"&adb_generic!C121&\" \"&adb_generic!D121&\" \"&adb_generic!E121&\" \"&adb_generic!F121","v":" fom c 0 "}]
[{"$f":"adb_generic!B122&\" \"&adb_generic!C122&\" \"&adb_generic!D122&\" \"&adb_generic!E122&\" \"&adb_generic!F122","v":" vom c 174.53 "}]
[{"$f":"adb_generic!B123&\" \"&adb_generic!C123&\" \"&adb_generic!D123&\" \"&adb_generic!E123&\" \"&adb_generic!F123","v":" ctime c 2 "}]
[{"$f":"adb_generic!B124&\" \"&adb_generic!C124&\" \"&adb_generic!D124&\" \"&adb_generic!E124&\" \"&adb_generic!F124","v":" optm c 0.909 "}]
[{"$f":"adb_generic!B125&\" \"&adb_generic!C125&\" \"&adb_generic!D125&\" \"&adb_generic!E125&\" \"&adb_generic!F125","v":" minutil c 0.0007 "}]
[{"$f":"adb_generic!B126&\" \"&adb_generic!C126&\" \"&adb_generic!D126&\" \"&adb_generic!E126&\" \"&adb_generic!F126","v":"    "}]
[{"$f":"adb_generic!B127&\" \"&adb_generic!C127&\" \"&adb_generic!D127&\" \"&adb_generic!E127&\" \"&adb_generic!F127","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B128&\" \"&adb_generic!C128&\" \"&adb_generic!D128&\" \"&adb_generic!E128&\" \"&adb_generic!F128","v":"    "}]
[{"$f":"adb_generic!B129&\" \"&adb_generic!C129&\" \"&adb_generic!D129&\" \"&adb_generic!E129&\" \"&adb_generic!F129","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B130&\" \"&adb_generic!C130&\" \"&adb_generic!D130&\" \"&adb_generic!E130&\" \"&adb_generic!F130","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B131&\" \"&adb_generic!C131&\" \"&adb_generic!D131&\" \"&adb_generic!E131&\" \"&adb_generic!F131","v":"    "}]
[{"$f":"adb_generic!B132&\" \"&adb_generic!C132&\" \"&adb_generic!D132&\" \"&adb_generic!E132&\" \"&adb_generic!F132","v":"    "}]
[{"$f":"adb_generic!B133&\" \"&adb_generic!C133&\" \"&adb_generic!D133&\" \"&adb_generic!E133&\" \"&adb_generic!F133","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B134&\" \"&adb_generic!C134&\" \"&adb_generic!D134&\" \"&adb_generic!E134&\" \"&adb_generic!F134","v":"#    "}]
[{"$f":"adb_generic!B135&\" \"&adb_generic!C135&\" \"&adb_generic!D135&\" \"&adb_generic!E135&\" \"&adb_generic!F135","v":"*    "}]
[{"$f":"adb_generic!B136&\" \"&adb_generic!C136&\" \"&adb_generic!D136&\" \"&adb_generic!E136&\" \"&adb_generic!F136","v":"EPGASNUCC K   "}]
[{"$f":"adb_generic!B137&\" \"&adb_generic!C137&\" \"&adb_generic!D137&\" \"&adb_generic!E137&\" \"&adb_generic!F137","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B138&\" \"&adb_generic!C138&\" \"&adb_generic!D138&\" \"&adb_generic!E138&\" \"&adb_generic!F138","v":" moutp e-L c 0.48"}]
[{"$f":"adb_generic!B139&\" \"&adb_generic!C139&\" \"&adb_generic!D139&\" \"&adb_generic!E139&\" \"&adb_generic!F139","v":" fyear 2014  "}]
[{"$f":"adb_generic!B140&\" \"&adb_generic!C140&\" \"&adb_generic!D140&\" \"&adb_generic!E140&\" \"&adb_generic!F140","v":" plf c 0.935 "}]
[{"$f":"adb_generic!B141&\" \"&adb_generic!C141&\" \"&adb_generic!D141&\" \"&adb_generic!E141&\" \"&adb_generic!F141","v":" pll c 30 "}]
[{"$f":"adb_generic!B142&\" \"&adb_generic!C142&\" \"&adb_generic!D142&\" \"&adb_generic!E142&\" \"&adb_generic!F142","v":" inv c 1069 "}]
[{"$f":"adb_generic!B143&\" \"&adb_generic!C143&\" \"&adb_generic!D143&\" \"&adb_generic!E143&\" \"&adb_generic!F143","v":" fom c 0 "}]
[{"$f":"adb_generic!B144&\" \"&adb_generic!C144&\" \"&adb_generic!D144&\" \"&adb_generic!E144&\" \"&adb_generic!F144","v":" vom c 25.363 "}]
[{"$f":"adb_generic!B145&\" \"&adb_generic!C145&\" \"&adb_generic!D145&\" \"&adb_generic!E145&\" \"&adb_generic!F145","v":" ctime c 3 "}]
[{"$f":"adb_generic!B146&\" \"&adb_generic!C146&\" \"&adb_generic!D146&\" \"&adb_generic!E146&\" \"&adb_generic!F146","v":" optm c 0.909 "}]
[{"$f":"adb_generic!B147&\" \"&adb_generic!C147&\" \"&adb_generic!D147&\" \"&adb_generic!E147&\" \"&adb_generic!F147","v":" minutil c 0.2525 "}]
[{"$f":"adb_generic!B148&\" \"&adb_generic!C148&\" \"&adb_generic!D148&\" \"&adb_generic!E148&\" \"&adb_generic!F148","v":"    "}]
[{"$f":"adb_generic!B149&\" \"&adb_generic!C149&\" \"&adb_generic!D149&\" \"&adb_generic!E149&\" \"&adb_generic!F149","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B150&\" \"&adb_generic!C150&\" \"&adb_generic!D150&\" \"&adb_generic!E150&\" \"&adb_generic!F150","v":"    "}]
[{"$f":"adb_generic!B151&\" \"&adb_generic!C151&\" \"&adb_generic!D151&\" \"&adb_generic!E151&\" \"&adb_generic!F151","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B152&\" \"&adb_generic!C152&\" \"&adb_generic!D152&\" \"&adb_generic!E152&\" \"&adb_generic!F152","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B153&\" \"&adb_generic!C153&\" \"&adb_generic!D153&\" \"&adb_generic!E153&\" \"&adb_generic!F153","v":"    "}]
[{"$f":"adb_generic!B154&\" \"&adb_generic!C154&\" \"&adb_generic!D154&\" \"&adb_generic!E154&\" \"&adb_generic!F154","v":"    "}]
[{"$f":"adb_generic!B155&\" \"&adb_generic!C155&\" \"&adb_generic!D155&\" \"&adb_generic!E155&\" \"&adb_generic!F155","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B156&\" \"&adb_generic!C156&\" \"&adb_generic!D156&\" \"&adb_generic!E156&\" \"&adb_generic!F156","v":"#    "}]
[{"$f":"adb_generic!B157&\" \"&adb_generic!C157&\" \"&adb_generic!D157&\" \"&adb_generic!E157&\" \"&adb_generic!F157","v":"*    "}]
[{"$f":"adb_generic!B158&\" \"&adb_generic!C158&\" \"&adb_generic!D158&\" \"&adb_generic!E158&\" \"&adb_generic!F158","v":"EPCOCNUCCS J   "}]
[{"$f":"adb_generic!B159&\" \"&adb_generic!C159&\" \"&adb_generic!D159&\" \"&adb_generic!E159&\" \"&adb_generic!F159","v":" minp C-p 1 "}]
[{"$f":"adb_generic!B160&\" \"&adb_generic!C160&\" \"&adb_generic!D160&\" \"&adb_generic!E160&\" \"&adb_generic!F160","v":" moutp e-L c 0.28"}]
[{"$f":"adb_generic!B161&\" \"&adb_generic!C161&\" \"&adb_generic!D161&\" \"&adb_generic!E161&\" \"&adb_generic!F161","v":" fyear 2030  "}]
[{"$f":"adb_generic!B162&\" \"&adb_generic!C162&\" \"&adb_generic!D162&\" \"&adb_generic!E162&\" \"&adb_generic!F162","v":" plf c 0.85 "}]
[{"$f":"adb_generic!B163&\" \"&adb_generic!C163&\" \"&adb_generic!D163&\" \"&adb_generic!E163&\" \"&adb_generic!F163","v":" pll c 35 "}]
[{"$f":"adb_generic!B164&\" \"&adb_generic!C164&\" \"&adb_generic!D164&\" \"&adb_generic!E164&\" \"&adb_generic!F164","v":" inv c 3605.1 "}]
[{"$f":"adb_generic!B165&\" \"&adb_generic!C165&\" \"&adb_generic!D165&\" \"&adb_generic!E165&\" \"&adb_generic!F165","v":" fom c 0 "}]
[{"$f":"adb_generic!B166&\" \"&adb_generic!C166&\" \"&adb_generic!D166&\" \"&adb_generic!E166&\" \"&adb_generic!F166","v":" vom c 315.215 "}]
[{"$f":"adb_generic!B167&\" \"&adb_generic!C167&\" \"&adb_generic!D167&\" \"&adb_generic!E167&\" \"&adb_generic!F167","v":" ctime c 5 "}]
[{"$f":"adb_generic!B168&\" \"&adb_generic!C168&\" \"&adb_generic!D168&\" \"&adb_generic!E168&\" \"&adb_generic!F168","v":" optm c 1 "}]
[{"$f":"adb_generic!B169&\" \"&adb_generic!C169&\" \"&adb_generic!D169&\" \"&adb_generic!E169&\" \"&adb_generic!F169","v":"    "}]
[{"$f":"adb_generic!B170&\" \"&adb_generic!C170&\" \"&adb_generic!D170&\" \"&adb_generic!E170&\" \"&adb_generic!F170","v":"    "}]
[{"$f":"adb_generic!B171&\" \"&adb_generic!C171&\" \"&adb_generic!D171&\" \"&adb_generic!E171&\" \"&adb_generic!F171","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B172&\" \"&adb_generic!C172&\" \"&adb_generic!D172&\" \"&adb_generic!E172&\" \"&adb_generic!F172","v":"    "}]
[{"$f":"adb_generic!B173&\" \"&adb_generic!C173&\" \"&adb_generic!D173&\" \"&adb_generic!E173&\" \"&adb_generic!F173","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B174&\" \"&adb_generic!C174&\" \"&adb_generic!D174&\" \"&adb_generic!E174&\" \"&adb_generic!F174","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B175&\" \"&adb_generic!C175&\" \"&adb_generic!D175&\" \"&adb_generic!E175&\" \"&adb_generic!F175","v":"    "}]
[{"$f":"adb_generic!B176&\" \"&adb_generic!C176&\" \"&adb_generic!D176&\" \"&adb_generic!E176&\" \"&adb_generic!F176","v":"    "}]
[{"$f":"adb_generic!B177&\" \"&adb_generic!C177&\" \"&adb_generic!D177&\" \"&adb_generic!E177&\" \"&adb_generic!F177","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B178&\" \"&adb_generic!C178&\" \"&adb_generic!D178&\" \"&adb_generic!E178&\" \"&adb_generic!F178","v":"#    "}]
[{"$f":"adb_generic!B179&\" \"&adb_generic!C179&\" \"&adb_generic!D179&\" \"&adb_generic!E179&\" \"&adb_generic!F179","v":"*    "}]
[{"$f":"adb_generic!B180&\" \"&adb_generic!C180&\" \"&adb_generic!D180&\" \"&adb_generic!E180&\" \"&adb_generic!F180","v":"EPCOANUSC K   "}]
[{"$f":"adb_generic!B181&\" \"&adb_generic!C181&\" \"&adb_generic!D181&\" \"&adb_generic!E181&\" \"&adb_generic!F181","v":" minp c-p 1 "}]
[{"$f":"adb_generic!B182&\" \"&adb_generic!C182&\" \"&adb_generic!D182&\" \"&adb_generic!E182&\" \"&adb_generic!F182","v":" moutp e-L c 0.37"}]
[{"$f":"adb_generic!B183&\" \"&adb_generic!C183&\" \"&adb_generic!D183&\" \"&adb_generic!E183&\" \"&adb_generic!F183","v":" fyear 2016  "}]
[{"$f":"adb_generic!B184&\" \"&adb_generic!C184&\" \"&adb_generic!D184&\" \"&adb_generic!E184&\" \"&adb_generic!F184","v":" plf c 0.85 "}]
[{"$f":"adb_generic!B185&\" \"&adb_generic!C185&\" \"&adb_generic!D185&\" \"&adb_generic!E185&\" \"&adb_generic!F185","v":" pll c 35 "}]
[{"$f":"adb_generic!B186&\" \"&adb_generic!C186&\" \"&adb_generic!D186&\" \"&adb_generic!E186&\" \"&adb_generic!F186","v":" inv c 2403.4 "}]
[{"$f":"adb_generic!B187&\" \"&adb_generic!C187&\" \"&adb_generic!D187&\" \"&adb_generic!E187&\" \"&adb_generic!F187","v":" fom c 0 "}]
[{"$f":"adb_generic!B188&\" \"&adb_generic!C188&\" \"&adb_generic!D188&\" \"&adb_generic!E188&\" \"&adb_generic!F188","v":" vom c 124.897 "}]
[{"$f":"adb_generic!B189&\" \"&adb_generic!C189&\" \"&adb_generic!D189&\" \"&adb_generic!E189&\" \"&adb_generic!F189","v":" ctime c 4 "}]
[{"$f":"adb_generic!B190&\" \"&adb_generic!C190&\" \"&adb_generic!D190&\" \"&adb_generic!E190&\" \"&adb_generic!F190","v":" optm c 1 "}]
[{"$f":"adb_generic!B191&\" \"&adb_generic!C191&\" \"&adb_generic!D191&\" \"&adb_generic!E191&\" \"&adb_generic!F191","v":"    "}]
[{"$f":"adb_generic!B192&\" \"&adb_generic!C192&\" \"&adb_generic!D192&\" \"&adb_generic!E192&\" \"&adb_generic!F192","v":"    "}]
[{"$f":"adb_generic!B193&\" \"&adb_generic!C193&\" \"&adb_generic!D193&\" \"&adb_generic!E193&\" \"&adb_generic!F193","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B194&\" \"&adb_generic!C194&\" \"&adb_generic!D194&\" \"&adb_generic!E194&\" \"&adb_generic!F194","v":"    "}]
[{"$f":"adb_generic!B195&\" \"&adb_generic!C195&\" \"&adb_generic!D195&\" \"&adb_generic!E195&\" \"&adb_generic!F195","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B196&\" \"&adb_generic!C196&\" \"&adb_generic!D196&\" \"&adb_generic!E196&\" \"&adb_generic!F196","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B197&\" \"&adb_generic!C197&\" \"&adb_generic!D197&\" \"&adb_generic!E197&\" \"&adb_generic!F197","v":"    "}]
[{"$f":"adb_generic!B198&\" \"&adb_generic!C198&\" \"&adb_generic!D198&\" \"&adb_generic!E198&\" \"&adb_generic!F198","v":"    "}]
[{"$f":"adb_generic!B199&\" \"&adb_generic!C199&\" \"&adb_generic!D199&\" \"&adb_generic!E199&\" \"&adb_generic!F199","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B200&\" \"&adb_generic!C200&\" \"&adb_generic!D200&\" \"&adb_generic!E200&\" \"&adb_generic!F200","v":"#    "}]
[{"$f":"adb_generic!B201&\" \"&adb_generic!C201&\" \"&adb_generic!D201&\" \"&adb_generic!E201&\" \"&adb_generic!F201","v":"*    "}]
[{"$f":"adb_generic!B202&\" \"&adb_generic!C202&\" \"&adb_generic!D202&\" \"&adb_generic!E202&\" \"&adb_generic!F202","v":"EPNUCNUPW J   "}]
[{"$f":"adb_generic!B203&\" \"&adb_generic!C203&\" \"&adb_generic!D203&\" \"&adb_generic!E203&\" \"&adb_generic!F203","v":" minp n-p 1 "}]
[{"$f":"adb_generic!B204&\" \"&adb_generic!C204&\" \"&adb_generic!D204&\" \"&adb_generic!E204&\" \"&adb_generic!F204","v":" moutp e-L c 0.33"}]
[{"$f":"adb_generic!B205&\" \"&adb_generic!C205&\" \"&adb_generic!D205&\" \"&adb_generic!E205&\" \"&adb_generic!F205","v":" fyear 2023  "}]
[{"$f":"adb_generic!B206&\" \"&adb_generic!C206&\" \"&adb_generic!D206&\" \"&adb_generic!E206&\" \"&adb_generic!F206","v":" plf c 0.85 "}]
[{"$f":"adb_generic!B207&\" \"&adb_generic!C207&\" \"&adb_generic!D207&\" \"&adb_generic!E207&\" \"&adb_generic!F207","v":" pll c 60 "}]
[{"$f":"adb_generic!B208&\" \"&adb_generic!C208&\" \"&adb_generic!D208&\" \"&adb_generic!E208&\" \"&adb_generic!F208","v":" inv c 5027.7 "}]
[{"$f":"adb_generic!B209&\" \"&adb_generic!C209&\" \"&adb_generic!D209&\" \"&adb_generic!E209&\" \"&adb_generic!F209","v":" fom c 0 "}]
[{"$f":"adb_generic!B210&\" \"&adb_generic!C210&\" \"&adb_generic!D210&\" \"&adb_generic!E210&\" \"&adb_generic!F210","v":" vom c 122.048 "}]
[{"$f":"adb_generic!B211&\" \"&adb_generic!C211&\" \"&adb_generic!D211&\" \"&adb_generic!E211&\" \"&adb_generic!F211","v":" ctime c 8 "}]
[{"$f":"adb_generic!B212&\" \"&adb_generic!C212&\" \"&adb_generic!D212&\" \"&adb_generic!E212&\" \"&adb_generic!F212","v":" optm c 1 "}]
[{"$f":"adb_generic!B213&\" \"&adb_generic!C213&\" \"&adb_generic!D213&\" \"&adb_generic!E213&\" \"&adb_generic!F213","v":"    "}]
[{"$f":"adb_generic!B214&\" \"&adb_generic!C214&\" \"&adb_generic!D214&\" \"&adb_generic!E214&\" \"&adb_generic!F214","v":"    "}]
[{"$f":"adb_generic!B215&\" \"&adb_generic!C215&\" \"&adb_generic!D215&\" \"&adb_generic!E215&\" \"&adb_generic!F215","v":" bdc up c 1600"}]
[{"$f":"adb_generic!B216&\" \"&adb_generic!C216&\" \"&adb_generic!D216&\" \"&adb_generic!E216&\" \"&adb_generic!F216","v":" bdi up c 0"}]
[{"$f":"adb_generic!B217&\" \"&adb_generic!C217&\" \"&adb_generic!D217&\" \"&adb_generic!E217&\" \"&adb_generic!F217","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B218&\" \"&adb_generic!C218&\" \"&adb_generic!D218&\" \"&adb_generic!E218&\" \"&adb_generic!F218","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B219&\" \"&adb_generic!C219&\" \"&adb_generic!D219&\" \"&adb_generic!E219&\" \"&adb_generic!F219","v":"    "}]
[{"$f":"adb_generic!B220&\" \"&adb_generic!C220&\" \"&adb_generic!D220&\" \"&adb_generic!E220&\" \"&adb_generic!F220","v":"    "}]
[{"$f":"adb_generic!B221&\" \"&adb_generic!C221&\" \"&adb_generic!D221&\" \"&adb_generic!E221&\" \"&adb_generic!F221","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B222&\" \"&adb_generic!C222&\" \"&adb_generic!D222&\" \"&adb_generic!E222&\" \"&adb_generic!F222","v":"#    "}]
[{"$f":"adb_generic!B223&\" \"&adb_generic!C223&\" \"&adb_generic!D223&\" \"&adb_generic!E223&\" \"&adb_generic!F223","v":"*    "}]
[{"$f":"adb_generic!B224&\" \"&adb_generic!C224&\" \"&adb_generic!D224&\" \"&adb_generic!E224&\" \"&adb_generic!F224","v":"EPHYDNU K   "}]
[{"$f":"adb_generic!B225&\" \"&adb_generic!C225&\" \"&adb_generic!D225&\" \"&adb_generic!E225&\" \"&adb_generic!F225","v":"    "}]
[{"$f":"adb_generic!B226&\" \"&adb_generic!C226&\" \"&adb_generic!D226&\" \"&adb_generic!E226&\" \"&adb_generic!F226","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B227&\" \"&adb_generic!C227&\" \"&adb_generic!D227&\" \"&adb_generic!E227&\" \"&adb_generic!F227","v":" fyear 2026  "}]
[{"$f":"adb_generic!B228&\" \"&adb_generic!C228&\" \"&adb_generic!D228&\" \"&adb_generic!E228&\" \"&adb_generic!F228","v":" plf c 0.95 "}]
[{"$f":"adb_generic!B229&\" \"&adb_generic!C229&\" \"&adb_generic!D229&\" \"&adb_generic!E229&\" \"&adb_generic!F229","v":" pll c 50 "}]
[{"$f":"adb_generic!B230&\" \"&adb_generic!C230&\" \"&adb_generic!D230&\" \"&adb_generic!E230&\" \"&adb_generic!F230","v":" inv c 2000 "}]
[{"$f":"adb_generic!B231&\" \"&adb_generic!C231&\" \"&adb_generic!D231&\" \"&adb_generic!E231&\" \"&adb_generic!F231","v":" fom c 0 "}]
[{"$f":"adb_generic!B232&\" \"&adb_generic!C232&\" \"&adb_generic!D232&\" \"&adb_generic!E232&\" \"&adb_generic!F232","v":" vom c 52.485 "}]
[{"$f":"adb_generic!B233&\" \"&adb_generic!C233&\" \"&adb_generic!D233&\" \"&adb_generic!E233&\" \"&adb_generic!F233","v":" ctime c 5 "}]
[{"$f":"adb_generic!B234&\" \"&adb_generic!C234&\" \"&adb_generic!D234&\" \"&adb_generic!E234&\" \"&adb_generic!F234","v":" optm c 0.526 "}]
[{"$f":"adb_generic!B235&\" \"&adb_generic!C235&\" \"&adb_generic!D235&\" \"&adb_generic!E235&\" \"&adb_generic!F235","v":"    "}]
[{"$f":"adb_generic!B236&\" \"&adb_generic!C236&\" \"&adb_generic!D236&\" \"&adb_generic!E236&\" \"&adb_generic!F236","v":"    "}]
[{"$f":"adb_generic!B237&\" \"&adb_generic!C237&\" \"&adb_generic!D237&\" \"&adb_generic!E237&\" \"&adb_generic!F237","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B238&\" \"&adb_generic!C238&\" \"&adb_generic!D238&\" \"&adb_generic!E238&\" \"&adb_generic!F238","v":" bdi up c 0"}]
[{"$f":"adb_generic!B239&\" \"&adb_generic!C239&\" \"&adb_generic!D239&\" \"&adb_generic!E239&\" \"&adb_generic!F239","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B240&\" \"&adb_generic!C240&\" \"&adb_generic!D240&\" \"&adb_generic!E240&\" \"&adb_generic!F240","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B241&\" \"&adb_generic!C241&\" \"&adb_generic!D241&\" \"&adb_generic!E241&\" \"&adb_generic!F241","v":"    "}]
[{"$f":"adb_generic!B242&\" \"&adb_generic!C242&\" \"&adb_generic!D242&\" \"&adb_generic!E242&\" \"&adb_generic!F242","v":"    "}]
[{"$f":"adb_generic!B243&\" \"&adb_generic!C243&\" \"&adb_generic!D243&\" \"&adb_generic!E243&\" \"&adb_generic!F243","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B244&\" \"&adb_generic!C244&\" \"&adb_generic!D244&\" \"&adb_generic!E244&\" \"&adb_generic!F244","v":"#    "}]
[{"$f":"adb_generic!B245&\" \"&adb_generic!C245&\" \"&adb_generic!D245&\" \"&adb_generic!E245&\" \"&adb_generic!F245","v":"*    "}]
[{"$f":"adb_generic!B246&\" \"&adb_generic!C246&\" \"&adb_generic!D246&\" \"&adb_generic!E246&\" \"&adb_generic!F246","v":"EPHYDNUmic J   "}]
[{"$f":"adb_generic!B247&\" \"&adb_generic!C247&\" \"&adb_generic!D247&\" \"&adb_generic!E247&\" \"&adb_generic!F247","v":"    "}]
[{"$f":"adb_generic!B248&\" \"&adb_generic!C248&\" \"&adb_generic!D248&\" \"&adb_generic!E248&\" \"&adb_generic!F248","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B249&\" \"&adb_generic!C249&\" \"&adb_generic!D249&\" \"&adb_generic!E249&\" \"&adb_generic!F249","v":" fyear 2014  "}]
[{"$f":"adb_generic!B250&\" \"&adb_generic!C250&\" \"&adb_generic!D250&\" \"&adb_generic!E250&\" \"&adb_generic!F250","v":" plf c 0.5 "}]
[{"$f":"adb_generic!B251&\" \"&adb_generic!C251&\" \"&adb_generic!D251&\" \"&adb_generic!E251&\" \"&adb_generic!F251","v":" pll c 30 "}]
[{"$f":"adb_generic!B252&\" \"&adb_generic!C252&\" \"&adb_generic!D252&\" \"&adb_generic!E252&\" \"&adb_generic!F252","v":" inv c 4000 "}]
[{"$f":"adb_generic!B253&\" \"&adb_generic!C253&\" \"&adb_generic!D253&\" \"&adb_generic!E253&\" \"&adb_generic!F253","v":" fom c 0 "}]
[{"$f":"adb_generic!B254&\" \"&adb_generic!C254&\" \"&adb_generic!D254&\" \"&adb_generic!E254&\" \"&adb_generic!F254","v":" vom c 47.52 "}]
[{"$f":"adb_generic!B255&\" \"&adb_generic!C255&\" \"&adb_generic!D255&\" \"&adb_generic!E255&\" \"&adb_generic!F255","v":" ctime c 2 "}]
[{"$f":"adb_generic!B256&\" \"&adb_generic!C256&\" \"&adb_generic!D256&\" \"&adb_generic!E256&\" \"&adb_generic!F256","v":" optm c 1 "}]
[{"$f":"adb_generic!B257&\" \"&adb_generic!C257&\" \"&adb_generic!D257&\" \"&adb_generic!E257&\" \"&adb_generic!F257","v":"    "}]
[{"$f":"adb_generic!B258&\" \"&adb_generic!C258&\" \"&adb_generic!D258&\" \"&adb_generic!E258&\" \"&adb_generic!F258","v":"    "}]
[{"$f":"adb_generic!B259&\" \"&adb_generic!C259&\" \"&adb_generic!D259&\" \"&adb_generic!E259&\" \"&adb_generic!F259","v":" bdc up ts 630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"}]
[{"$f":"adb_generic!B260&\" \"&adb_generic!C260&\" \"&adb_generic!D260&\" \"&adb_generic!E260&\" \"&adb_generic!F260","v":" bdi up c 300"}]
[{"$f":"adb_generic!B261&\" \"&adb_generic!C261&\" \"&adb_generic!D261&\" \"&adb_generic!E261&\" \"&adb_generic!F261","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B262&\" \"&adb_generic!C262&\" \"&adb_generic!D262&\" \"&adb_generic!E262&\" \"&adb_generic!F262","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B263&\" \"&adb_generic!C263&\" \"&adb_generic!D263&\" \"&adb_generic!E263&\" \"&adb_generic!F263","v":"    "}]
[{"$f":"adb_generic!B264&\" \"&adb_generic!C264&\" \"&adb_generic!D264&\" \"&adb_generic!E264&\" \"&adb_generic!F264","v":"    "}]
[{"$f":"adb_generic!B265&\" \"&adb_generic!C265&\" \"&adb_generic!D265&\" \"&adb_generic!E265&\" \"&adb_generic!F265","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B266&\" \"&adb_generic!C266&\" \"&adb_generic!D266&\" \"&adb_generic!E266&\" \"&adb_generic!F266","v":"#    "}]
[{"$f":"adb_generic!B267&\" \"&adb_generic!C267&\" \"&adb_generic!D267&\" \"&adb_generic!E267&\" \"&adb_generic!F267","v":"*    "}]
[{"$f":"adb_generic!B268&\" \"&adb_generic!C268&\" \"&adb_generic!D268&\" \"&adb_generic!E268&\" \"&adb_generic!F268","v":"EPBIONU J   "}]
[{"$f":"adb_generic!B269&\" \"&adb_generic!C269&\" \"&adb_generic!D269&\" \"&adb_generic!E269&\" \"&adb_generic!F269","v":" minp b-p 1 "}]
[{"$f":"adb_generic!B270&\" \"&adb_generic!C270&\" \"&adb_generic!D270&\" \"&adb_generic!E270&\" \"&adb_generic!F270","v":" moutp e-L c 0.38"}]
[{"$f":"adb_generic!B271&\" \"&adb_generic!C271&\" \"&adb_generic!D271&\" \"&adb_generic!E271&\" \"&adb_generic!F271","v":" fyear 2014  "}]
[{"$f":"adb_generic!B272&\" \"&adb_generic!C272&\" \"&adb_generic!D272&\" \"&adb_generic!E272&\" \"&adb_generic!F272","v":" plf c 0.5 "}]
[{"$f":"adb_generic!B273&\" \"&adb_generic!C273&\" \"&adb_generic!D273&\" \"&adb_generic!E273&\" \"&adb_generic!F273","v":" pll c 30 "}]
[{"$f":"adb_generic!B274&\" \"&adb_generic!C274&\" \"&adb_generic!D274&\" \"&adb_generic!E274&\" \"&adb_generic!F274","v":" inv c 2500 "}]
[{"$f":"adb_generic!B275&\" \"&adb_generic!C275&\" \"&adb_generic!D275&\" \"&adb_generic!E275&\" \"&adb_generic!F275","v":" fom c 0 "}]
[{"$f":"adb_generic!B276&\" \"&adb_generic!C276&\" \"&adb_generic!D276&\" \"&adb_generic!E276&\" \"&adb_generic!F276","v":" vom c 175.335 "}]
[{"$f":"adb_generic!B277&\" \"&adb_generic!C277&\" \"&adb_generic!D277&\" \"&adb_generic!E277&\" \"&adb_generic!F277","v":" ctime c 4 "}]
[{"$f":"adb_generic!B278&\" \"&adb_generic!C278&\" \"&adb_generic!D278&\" \"&adb_generic!E278&\" \"&adb_generic!F278","v":" optm c 1 "}]
[{"$f":"adb_generic!B279&\" \"&adb_generic!C279&\" \"&adb_generic!D279&\" \"&adb_generic!E279&\" \"&adb_generic!F279","v":"    "}]
[{"$f":"adb_generic!B280&\" \"&adb_generic!C280&\" \"&adb_generic!D280&\" \"&adb_generic!E280&\" \"&adb_generic!F280","v":" bdc lo ts 0 0 30 60 0                  "}]
[{"$f":"adb_generic!B281&\" \"&adb_generic!C281&\" \"&adb_generic!D281&\" \"&adb_generic!E281&\" \"&adb_generic!F281","v":" bdc up ts 630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"}]
[{"$f":"adb_generic!B282&\" \"&adb_generic!C282&\" \"&adb_generic!D282&\" \"&adb_generic!E282&\" \"&adb_generic!F282","v":" bdi up c 1000"}]
[{"$f":"adb_generic!B283&\" \"&adb_generic!C283&\" \"&adb_generic!D283&\" \"&adb_generic!E283&\" \"&adb_generic!F283","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B284&\" \"&adb_generic!C284&\" \"&adb_generic!D284&\" \"&adb_generic!E284&\" \"&adb_generic!F284","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B285&\" \"&adb_generic!C285&\" \"&adb_generic!D285&\" \"&adb_generic!E285&\" \"&adb_generic!F285","v":"    "}]
[{"$f":"adb_generic!B286&\" \"&adb_generic!C286&\" \"&adb_generic!D286&\" \"&adb_generic!E286&\" \"&adb_generic!F286","v":"    "}]
[{"$f":"adb_generic!B287&\" \"&adb_generic!C287&\" \"&adb_generic!D287&\" \"&adb_generic!E287&\" \"&adb_generic!F287","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B288&\" \"&adb_generic!C288&\" \"&adb_generic!D288&\" \"&adb_generic!E288&\" \"&adb_generic!F288","v":"#    "}]
[{"$f":"adb_generic!B289&\" \"&adb_generic!C289&\" \"&adb_generic!D289&\" \"&adb_generic!E289&\" \"&adb_generic!F289","v":"*    "}]
[{"$f":"adb_generic!B290&\" \"&adb_generic!C290&\" \"&adb_generic!D290&\" \"&adb_generic!E290&\" \"&adb_generic!F290","v":"EPGEONU L   "}]
[{"$f":"adb_generic!B291&\" \"&adb_generic!C291&\" \"&adb_generic!D291&\" \"&adb_generic!E291&\" \"&adb_generic!F291","v":"    "}]
[{"$f":"adb_generic!B292&\" \"&adb_generic!C292&\" \"&adb_generic!D292&\" \"&adb_generic!E292&\" \"&adb_generic!F292","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B293&\" \"&adb_generic!C293&\" \"&adb_generic!D293&\" \"&adb_generic!E293&\" \"&adb_generic!F293","v":" fyear 2013  "}]
[{"$f":"adb_generic!B294&\" \"&adb_generic!C294&\" \"&adb_generic!D294&\" \"&adb_generic!E294&\" \"&adb_generic!F294","v":" plf c 0.93 "}]
[{"$f":"adb_generic!B295&\" \"&adb_generic!C295&\" \"&adb_generic!D295&\" \"&adb_generic!E295&\" \"&adb_generic!F295","v":" pll c 25 "}]
[{"$f":"adb_generic!B296&\" \"&adb_generic!C296&\" \"&adb_generic!D296&\" \"&adb_generic!E296&\" \"&adb_generic!F296","v":" inv ts 4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6 "}]
[{"$f":"adb_generic!B297&\" \"&adb_generic!C297&\" \"&adb_generic!D297&\" \"&adb_generic!E297&\" \"&adb_generic!F297","v":" fom c 0 "}]
[{"$f":"adb_generic!B298&\" \"&adb_generic!C298&\" \"&adb_generic!D298&\" \"&adb_generic!E298&\" \"&adb_generic!F298","v":" vom c 43.959 "}]
[{"$f":"adb_generic!B299&\" \"&adb_generic!C299&\" \"&adb_generic!D299&\" \"&adb_generic!E299&\" \"&adb_generic!F299","v":" ctime c 4 "}]
[{"$f":"adb_generic!B300&\" \"&adb_generic!C300&\" \"&adb_generic!D300&\" \"&adb_generic!E300&\" \"&adb_generic!F300","v":" optm c 0.914 "}]
[{"$f":"adb_generic!B301&\" \"&adb_generic!C301&\" \"&adb_generic!D301&\" \"&adb_generic!E301&\" \"&adb_generic!F301","v":"    "}]
[{"$f":"adb_generic!B302&\" \"&adb_generic!C302&\" \"&adb_generic!D302&\" \"&adb_generic!E302&\" \"&adb_generic!F302","v":"    "}]
[{"$f":"adb_generic!B303&\" \"&adb_generic!C303&\" \"&adb_generic!D303&\" \"&adb_generic!E303&\" \"&adb_generic!F303","v":" bdc up c 500"}]
[{"$f":"adb_generic!B304&\" \"&adb_generic!C304&\" \"&adb_generic!D304&\" \"&adb_generic!E304&\" \"&adb_generic!F304","v":" bdi up c 0"}]
[{"$f":"adb_generic!B305&\" \"&adb_generic!C305&\" \"&adb_generic!D305&\" \"&adb_generic!E305&\" \"&adb_generic!F305","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B306&\" \"&adb_generic!C306&\" \"&adb_generic!D306&\" \"&adb_generic!E306&\" \"&adb_generic!F306","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B307&\" \"&adb_generic!C307&\" \"&adb_generic!D307&\" \"&adb_generic!E307&\" \"&adb_generic!F307","v":"    "}]
[{"$f":"adb_generic!B308&\" \"&adb_generic!C308&\" \"&adb_generic!D308&\" \"&adb_generic!E308&\" \"&adb_generic!F308","v":"    "}]
[{"$f":"adb_generic!B309&\" \"&adb_generic!C309&\" \"&adb_generic!D309&\" \"&adb_generic!E309&\" \"&adb_generic!F309","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B310&\" \"&adb_generic!C310&\" \"&adb_generic!D310&\" \"&adb_generic!E310&\" \"&adb_generic!F310","v":"#    "}]
[{"$f":"adb_generic!B311&\" \"&adb_generic!C311&\" \"&adb_generic!D311&\" \"&adb_generic!E311&\" \"&adb_generic!F311","v":"*    "}]
[{"$f":"adb_generic!B312&\" \"&adb_generic!C312&\" \"&adb_generic!D312&\" \"&adb_generic!E312&\" \"&adb_generic!F312","v":"EPWNDNU25 M   "}]
[{"$f":"adb_generic!B313&\" \"&adb_generic!C313&\" \"&adb_generic!D313&\" \"&adb_generic!E313&\" \"&adb_generic!F313","v":"    "}]
[{"$f":"adb_generic!B314&\" \"&adb_generic!C314&\" \"&adb_generic!D314&\" \"&adb_generic!E314&\" \"&adb_generic!F314","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B315&\" \"&adb_generic!C315&\" \"&adb_generic!D315&\" \"&adb_generic!E315&\" \"&adb_generic!F315","v":" fyear 2014  "}]
[{"$f":"adb_generic!B316&\" \"&adb_generic!C316&\" \"&adb_generic!D316&\" \"&adb_generic!E316&\" \"&adb_generic!F316","v":" plf c 0.3 "}]
[{"$f":"adb_generic!B317&\" \"&adb_generic!C317&\" \"&adb_generic!D317&\" \"&adb_generic!E317&\" \"&adb_generic!F317","v":" pll c 25 "}]
[{"$f":"adb_generic!B318&\" \"&adb_generic!C318&\" \"&adb_generic!D318&\" \"&adb_generic!E318&\" \"&adb_generic!F318","v":" inv ts 2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4 "}]
[{"$f":"adb_generic!B319&\" \"&adb_generic!C319&\" \"&adb_generic!D319&\" \"&adb_generic!E319&\" \"&adb_generic!F319","v":" fom c 0 "}]
[{"$f":"adb_generic!B320&\" \"&adb_generic!C320&\" \"&adb_generic!D320&\" \"&adb_generic!E320&\" \"&adb_generic!F320","v":" vom c 125.139 "}]
[{"$f":"adb_generic!B321&\" \"&adb_generic!C321&\" \"&adb_generic!D321&\" \"&adb_generic!E321&\" \"&adb_generic!F321","v":" ctime c 2 "}]
[{"$f":"adb_generic!B322&\" \"&adb_generic!C322&\" \"&adb_generic!D322&\" \"&adb_generic!E322&\" \"&adb_generic!F322","v":" optm c 1 "}]
[{"$f":"adb_generic!B323&\" \"&adb_generic!C323&\" \"&adb_generic!D323&\" \"&adb_generic!E323&\" \"&adb_generic!F323","v":"    "}]
[{"$f":"adb_generic!B324&\" \"&adb_generic!C324&\" \"&adb_generic!D324&\" \"&adb_generic!E324&\" \"&adb_generic!F324","v":"    "}]
[{"$f":"adb_generic!B325&\" \"&adb_generic!C325&\" \"&adb_generic!D325&\" \"&adb_generic!E325&\" \"&adb_generic!F325","v":" bdc up ts 300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500"}]
[{"$f":"adb_generic!B326&\" \"&adb_generic!C326&\" \"&adb_generic!D326&\" \"&adb_generic!E326&\" \"&adb_generic!F326","v":" bdi up c 3986.11996239308"}]
[{"$f":"adb_generic!B327&\" \"&adb_generic!C327&\" \"&adb_generic!D327&\" \"&adb_generic!E327&\" \"&adb_generic!F327","v":" con1c RM:tin c 0.033"}]
[{"$f":"adb_generic!B328&\" \"&adb_generic!C328&\" \"&adb_generic!D328&\" \"&adb_generic!E328&\" \"&adb_generic!F328","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B329&\" \"&adb_generic!C329&\" \"&adb_generic!D329&\" \"&adb_generic!E329&\" \"&adb_generic!F329","v":"    "}]
[{"$f":"adb_generic!B330&\" \"&adb_generic!C330&\" \"&adb_generic!D330&\" \"&adb_generic!E330&\" \"&adb_generic!F330","v":"    "}]
[{"$f":"adb_generic!B331&\" \"&adb_generic!C331&\" \"&adb_generic!D331&\" \"&adb_generic!E331&\" \"&adb_generic!F331","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B332&\" \"&adb_generic!C332&\" \"&adb_generic!D332&\" \"&adb_generic!E332&\" \"&adb_generic!F332","v":"#    "}]
[{"$f":"adb_generic!B333&\" \"&adb_generic!C333&\" \"&adb_generic!D333&\" \"&adb_generic!E333&\" \"&adb_generic!F333","v":"*    "}]
[{"$f":"adb_generic!B334&\" \"&adb_generic!C334&\" \"&adb_generic!D334&\" \"&adb_generic!E334&\" \"&adb_generic!F334","v":"EPWNDNU30 N   "}]
[{"$f":"adb_generic!B335&\" \"&adb_generic!C335&\" \"&adb_generic!D335&\" \"&adb_generic!E335&\" \"&adb_generic!F335","v":"    "}]
[{"$f":"adb_generic!B336&\" \"&adb_generic!C336&\" \"&adb_generic!D336&\" \"&adb_generic!E336&\" \"&adb_generic!F336","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B337&\" \"&adb_generic!C337&\" \"&adb_generic!D337&\" \"&adb_generic!E337&\" \"&adb_generic!F337","v":" fyear 2014  "}]
[{"$f":"adb_generic!B338&\" \"&adb_generic!C338&\" \"&adb_generic!D338&\" \"&adb_generic!E338&\" \"&adb_generic!F338","v":" plf c 0.3 "}]
[{"$f":"adb_generic!B339&\" \"&adb_generic!C339&\" \"&adb_generic!D339&\" \"&adb_generic!E339&\" \"&adb_generic!F339","v":" pll c 25 "}]
[{"$f":"adb_generic!B340&\" \"&adb_generic!C340&\" \"&adb_generic!D340&\" \"&adb_generic!E340&\" \"&adb_generic!F340","v":" inv ts 2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4 "}]
[{"$f":"adb_generic!B341&\" \"&adb_generic!C341&\" \"&adb_generic!D341&\" \"&adb_generic!E341&\" \"&adb_generic!F341","v":" fom c 0 "}]
[{"$f":"adb_generic!B342&\" \"&adb_generic!C342&\" \"&adb_generic!D342&\" \"&adb_generic!E342&\" \"&adb_generic!F342","v":" vom c 125.139 "}]
[{"$f":"adb_generic!B343&\" \"&adb_generic!C343&\" \"&adb_generic!D343&\" \"&adb_generic!E343&\" \"&adb_generic!F343","v":" ctime c 2 "}]
[{"$f":"adb_generic!B344&\" \"&adb_generic!C344&\" \"&adb_generic!D344&\" \"&adb_generic!E344&\" \"&adb_generic!F344","v":" optm c 1 "}]
[{"$f":"adb_generic!B345&\" \"&adb_generic!C345&\" \"&adb_generic!D345&\" \"&adb_generic!E345&\" \"&adb_generic!F345","v":"    "}]
[{"$f":"adb_generic!B346&\" \"&adb_generic!C346&\" \"&adb_generic!D346&\" \"&adb_generic!E346&\" \"&adb_generic!F346","v":"    "}]
[{"$f":"adb_generic!B347&\" \"&adb_generic!C347&\" \"&adb_generic!D347&\" \"&adb_generic!E347&\" \"&adb_generic!F347","v":" bdc up ts 300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500"}]
[{"$f":"adb_generic!B348&\" \"&adb_generic!C348&\" \"&adb_generic!D348&\" \"&adb_generic!E348&\" \"&adb_generic!F348","v":" bdi up c 3986.11996239308"}]
[{"$f":"adb_generic!B349&\" \"&adb_generic!C349&\" \"&adb_generic!D349&\" \"&adb_generic!E349&\" \"&adb_generic!F349","v":" con1c RM:tin c 0.05"}]
[{"$f":"adb_generic!B350&\" \"&adb_generic!C350&\" \"&adb_generic!D350&\" \"&adb_generic!E350&\" \"&adb_generic!F350","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B351&\" \"&adb_generic!C351&\" \"&adb_generic!D351&\" \"&adb_generic!E351&\" \"&adb_generic!F351","v":"    "}]
[{"$f":"adb_generic!B352&\" \"&adb_generic!C352&\" \"&adb_generic!D352&\" \"&adb_generic!E352&\" \"&adb_generic!F352","v":" con1a WND c 1"}]
[{"$f":"adb_generic!B353&\" \"&adb_generic!C353&\" \"&adb_generic!D353&\" \"&adb_generic!E353&\" \"&adb_generic!F353","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B354&\" \"&adb_generic!C354&\" \"&adb_generic!D354&\" \"&adb_generic!E354&\" \"&adb_generic!F354","v":"#    "}]
[{"$f":"adb_generic!B355&\" \"&adb_generic!C355&\" \"&adb_generic!D355&\" \"&adb_generic!E355&\" \"&adb_generic!F355","v":"*    "}]
[{"$f":"adb_generic!B356&\" \"&adb_generic!C356&\" \"&adb_generic!D356&\" \"&adb_generic!E356&\" \"&adb_generic!F356","v":"EPSOLNUPVut O   "}]
[{"$f":"adb_generic!B357&\" \"&adb_generic!C357&\" \"&adb_generic!D357&\" \"&adb_generic!E357&\" \"&adb_generic!F357","v":"    "}]
[{"$f":"adb_generic!B358&\" \"&adb_generic!C358&\" \"&adb_generic!D358&\" \"&adb_generic!E358&\" \"&adb_generic!F358","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B359&\" \"&adb_generic!C359&\" \"&adb_generic!D359&\" \"&adb_generic!E359&\" \"&adb_generic!F359","v":" fyear 2013  "}]
[{"$f":"adb_generic!B360&\" \"&adb_generic!C360&\" \"&adb_generic!D360&\" \"&adb_generic!E360&\" \"&adb_generic!F360","v":" plf c 0.535 "}]
[{"$f":"adb_generic!B361&\" \"&adb_generic!C361&\" \"&adb_generic!D361&\" \"&adb_generic!E361&\" \"&adb_generic!F361","v":" pll c 25 "}]
[{"$f":"adb_generic!B362&\" \"&adb_generic!C362&\" \"&adb_generic!D362&\" \"&adb_generic!E362&\" \"&adb_generic!F362","v":" inv ts 2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5 "}]
[{"$f":"adb_generic!B363&\" \"&adb_generic!C363&\" \"&adb_generic!D363&\" \"&adb_generic!E363&\" \"&adb_generic!F363","v":" fom c 0 "}]
[{"$f":"adb_generic!B364&\" \"&adb_generic!C364&\" \"&adb_generic!D364&\" \"&adb_generic!E364&\" \"&adb_generic!F364","v":" vom c 176.038 "}]
[{"$f":"adb_generic!B365&\" \"&adb_generic!C365&\" \"&adb_generic!D365&\" \"&adb_generic!E365&\" \"&adb_generic!F365","v":" ctime c 1 "}]
[{"$f":"adb_generic!B366&\" \"&adb_generic!C366&\" \"&adb_generic!D366&\" \"&adb_generic!E366&\" \"&adb_generic!F366","v":" optm c 1 "}]
[{"$f":"adb_generic!B367&\" \"&adb_generic!C367&\" \"&adb_generic!D367&\" \"&adb_generic!E367&\" \"&adb_generic!F367","v":"    "}]
[{"$f":"adb_generic!B368&\" \"&adb_generic!C368&\" \"&adb_generic!D368&\" \"&adb_generic!E368&\" \"&adb_generic!F368","v":"    "}]
[{"$f":"adb_generic!B369&\" \"&adb_generic!C369&\" \"&adb_generic!D369&\" \"&adb_generic!E369&\" \"&adb_generic!F369","v":" bdc up ts 500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[{"$f":"adb_generic!B370&\" \"&adb_generic!C370&\" \"&adb_generic!D370&\" \"&adb_generic!E370&\" \"&adb_generic!F370","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B371&\" \"&adb_generic!C371&\" \"&adb_generic!D371&\" \"&adb_generic!E371&\" \"&adb_generic!F371","v":" con1c RM:tin c 0.05"}]
[{"$f":"adb_generic!B372&\" \"&adb_generic!C372&\" \"&adb_generic!D372&\" \"&adb_generic!E372&\" \"&adb_generic!F372","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B373&\" \"&adb_generic!C373&\" \"&adb_generic!D373&\" \"&adb_generic!E373&\" \"&adb_generic!F373","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B374&\" \"&adb_generic!C374&\" \"&adb_generic!D374&\" \"&adb_generic!E374&\" \"&adb_generic!F374","v":" con1a PV c 1"}]
[{"$f":"adb_generic!B375&\" \"&adb_generic!C375&\" \"&adb_generic!D375&\" \"&adb_generic!E375&\" \"&adb_generic!F375","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B376&\" \"&adb_generic!C376&\" \"&adb_generic!D376&\" \"&adb_generic!E376&\" \"&adb_generic!F376","v":"#    "}]
[{"$f":"adb_generic!B377&\" \"&adb_generic!C377&\" \"&adb_generic!D377&\" \"&adb_generic!E377&\" \"&adb_generic!F377","v":"*    "}]
[{"$f":"adb_generic!B378&\" \"&adb_generic!C378&\" \"&adb_generic!D378&\" \"&adb_generic!E378&\" \"&adb_generic!F378","v":"EPSOLNUPVrt K   "}]
[{"$f":"adb_generic!B379&\" \"&adb_generic!C379&\" \"&adb_generic!D379&\" \"&adb_generic!E379&\" \"&adb_generic!F379","v":"    "}]
[{"$f":"adb_generic!B380&\" \"&adb_generic!C380&\" \"&adb_generic!D380&\" \"&adb_generic!E380&\" \"&adb_generic!F380","v":" moutp u-t c 1"}]
[{"$f":"adb_generic!B381&\" \"&adb_generic!C381&\" \"&adb_generic!D381&\" \"&adb_generic!E381&\" \"&adb_generic!F381","v":" fyear 2013  "}]
[{"$f":"adb_generic!B382&\" \"&adb_generic!C382&\" \"&adb_generic!D382&\" \"&adb_generic!E382&\" \"&adb_generic!F382","v":" plf c 0.428 "}]
[{"$f":"adb_generic!B383&\" \"&adb_generic!C383&\" \"&adb_generic!D383&\" \"&adb_generic!E383&\" \"&adb_generic!F383","v":" pll c 20 "}]
[{"$f":"adb_generic!B384&\" \"&adb_generic!C384&\" \"&adb_generic!D384&\" \"&adb_generic!E384&\" \"&adb_generic!F384","v":" inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "}]
[{"$f":"adb_generic!B385&\" \"&adb_generic!C385&\" \"&adb_generic!D385&\" \"&adb_generic!E385&\" \"&adb_generic!F385","v":" fom c 0 "}]
[{"$f":"adb_generic!B386&\" \"&adb_generic!C386&\" \"&adb_generic!D386&\" \"&adb_generic!E386&\" \"&adb_generic!F386","v":" vom c 131.25 "}]
[{"$f":"adb_generic!B387&\" \"&adb_generic!C387&\" \"&adb_generic!D387&\" \"&adb_generic!E387&\" \"&adb_generic!F387","v":" ctime c 0 "}]
[{"$f":"adb_generic!B388&\" \"&adb_generic!C388&\" \"&adb_generic!D388&\" \"&adb_generic!E388&\" \"&adb_generic!F388","v":" optm c 1 "}]
[{"$f":"adb_generic!B389&\" \"&adb_generic!C389&\" \"&adb_generic!D389&\" \"&adb_generic!E389&\" \"&adb_generic!F389","v":"    "}]
[{"$f":"adb_generic!B390&\" \"&adb_generic!C390&\" \"&adb_generic!D390&\" \"&adb_generic!E390&\" \"&adb_generic!F390","v":"    "}]
[{"$f":"adb_generic!B391&\" \"&adb_generic!C391&\" \"&adb_generic!D391&\" \"&adb_generic!E391&\" \"&adb_generic!F391","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[{"$f":"adb_generic!B392&\" \"&adb_generic!C392&\" \"&adb_generic!D392&\" \"&adb_generic!E392&\" \"&adb_generic!F392","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B393&\" \"&adb_generic!C393&\" \"&adb_generic!D393&\" \"&adb_generic!E393&\" \"&adb_generic!F393","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B394&\" \"&adb_generic!C394&\" \"&adb_generic!D394&\" \"&adb_generic!E394&\" \"&adb_generic!F394","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B395&\" \"&adb_generic!C395&\" \"&adb_generic!D395&\" \"&adb_generic!E395&\" \"&adb_generic!F395","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B396&\" \"&adb_generic!C396&\" \"&adb_generic!D396&\" \"&adb_generic!E396&\" \"&adb_generic!F396","v":"    "}]
[{"$f":"adb_generic!B397&\" \"&adb_generic!C397&\" \"&adb_generic!D397&\" \"&adb_generic!E397&\" \"&adb_generic!F397","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B398&\" \"&adb_generic!C398&\" \"&adb_generic!D398&\" \"&adb_generic!E398&\" \"&adb_generic!F398","v":"#    "}]
[{"$f":"adb_generic!B399&\" \"&adb_generic!C399&\" \"&adb_generic!D399&\" \"&adb_generic!E399&\" \"&adb_generic!F399","v":"*    "}]
[{"$f":"adb_generic!B400&\" \"&adb_generic!C400&\" \"&adb_generic!D400&\" \"&adb_generic!E400&\" \"&adb_generic!F400","v":"EPSOLNUPVst L   "}]
[{"$f":"adb_generic!B401&\" \"&adb_generic!C401&\" \"&adb_generic!D401&\" \"&adb_generic!E401&\" \"&adb_generic!F401","v":"    "}]
[{"$f":"adb_generic!B402&\" \"&adb_generic!C402&\" \"&adb_generic!D402&\" \"&adb_generic!E402&\" \"&adb_generic!F402","v":" moutp u-t c 1"}]
[{"$f":"adb_generic!B403&\" \"&adb_generic!C403&\" \"&adb_generic!D403&\" \"&adb_generic!E403&\" \"&adb_generic!F403","v":" fyear 2013  "}]
[{"$f":"adb_generic!B404&\" \"&adb_generic!C404&\" \"&adb_generic!D404&\" \"&adb_generic!E404&\" \"&adb_generic!F404","v":" plf c 0.392 "}]
[{"$f":"adb_generic!B405&\" \"&adb_generic!C405&\" \"&adb_generic!D405&\" \"&adb_generic!E405&\" \"&adb_generic!F405","v":" pll c 20 "}]
[{"$f":"adb_generic!B406&\" \"&adb_generic!C406&\" \"&adb_generic!D406&\" \"&adb_generic!E406&\" \"&adb_generic!F406","v":" inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2 "}]
[{"$f":"adb_generic!B407&\" \"&adb_generic!C407&\" \"&adb_generic!D407&\" \"&adb_generic!E407&\" \"&adb_generic!F407","v":" fom c 0 "}]
[{"$f":"adb_generic!B408&\" \"&adb_generic!C408&\" \"&adb_generic!D408&\" \"&adb_generic!E408&\" \"&adb_generic!F408","v":" vom c 166.667 "}]
[{"$f":"adb_generic!B409&\" \"&adb_generic!C409&\" \"&adb_generic!D409&\" \"&adb_generic!E409&\" \"&adb_generic!F409","v":" ctime c 0 "}]
[{"$f":"adb_generic!B410&\" \"&adb_generic!C410&\" \"&adb_generic!D410&\" \"&adb_generic!E410&\" \"&adb_generic!F410","v":" optm c 1 "}]
[{"$f":"adb_generic!B411&\" \"&adb_generic!C411&\" \"&adb_generic!D411&\" \"&adb_generic!E411&\" \"&adb_generic!F411","v":"    "}]
[{"$f":"adb_generic!B412&\" \"&adb_generic!C412&\" \"&adb_generic!D412&\" \"&adb_generic!E412&\" \"&adb_generic!F412","v":"    "}]
[{"$f":"adb_generic!B413&\" \"&adb_generic!C413&\" \"&adb_generic!D413&\" \"&adb_generic!E413&\" \"&adb_generic!F413","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[{"$f":"adb_generic!B414&\" \"&adb_generic!C414&\" \"&adb_generic!D414&\" \"&adb_generic!E414&\" \"&adb_generic!F414","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B415&\" \"&adb_generic!C415&\" \"&adb_generic!D415&\" \"&adb_generic!E415&\" \"&adb_generic!F415","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B416&\" \"&adb_generic!C416&\" \"&adb_generic!D416&\" \"&adb_generic!E416&\" \"&adb_generic!F416","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B417&\" \"&adb_generic!C417&\" \"&adb_generic!D417&\" \"&adb_generic!E417&\" \"&adb_generic!F417","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B418&\" \"&adb_generic!C418&\" \"&adb_generic!D418&\" \"&adb_generic!E418&\" \"&adb_generic!F418","v":"    "}]
[{"$f":"adb_generic!B419&\" \"&adb_generic!C419&\" \"&adb_generic!D419&\" \"&adb_generic!E419&\" \"&adb_generic!F419","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B420&\" \"&adb_generic!C420&\" \"&adb_generic!D420&\" \"&adb_generic!E420&\" \"&adb_generic!F420","v":"#    "}]
[{"$f":"adb_generic!B421&\" \"&adb_generic!C421&\" \"&adb_generic!D421&\" \"&adb_generic!E421&\" \"&adb_generic!F421","v":"*    "}]
[{"$f":"adb_generic!B422&\" \"&adb_generic!C422&\" \"&adb_generic!D422&\" \"&adb_generic!E422&\" \"&adb_generic!F422","v":"EPSOLNUPVst2 R   "}]
[{"$f":"adb_generic!B423&\" \"&adb_generic!C423&\" \"&adb_generic!D423&\" \"&adb_generic!E423&\" \"&adb_generic!F423","v":"    "}]
[{"$f":"adb_generic!B424&\" \"&adb_generic!C424&\" \"&adb_generic!D424&\" \"&adb_generic!E424&\" \"&adb_generic!F424","v":" moutp u-t c 1"}]
[{"$f":"adb_generic!B425&\" \"&adb_generic!C425&\" \"&adb_generic!D425&\" \"&adb_generic!E425&\" \"&adb_generic!F425","v":" fyear 2013  "}]
[{"$f":"adb_generic!B426&\" \"&adb_generic!C426&\" \"&adb_generic!D426&\" \"&adb_generic!E426&\" \"&adb_generic!F426","v":" plf c 0.381 "}]
[{"$f":"adb_generic!B427&\" \"&adb_generic!C427&\" \"&adb_generic!D427&\" \"&adb_generic!E427&\" \"&adb_generic!F427","v":" pll c 20 "}]
[{"$f":"adb_generic!B428&\" \"&adb_generic!C428&\" \"&adb_generic!D428&\" \"&adb_generic!E428&\" \"&adb_generic!F428","v":" inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "}]
[{"$f":"adb_generic!B429&\" \"&adb_generic!C429&\" \"&adb_generic!D429&\" \"&adb_generic!E429&\" \"&adb_generic!F429","v":" fom c 0 "}]
[{"$f":"adb_generic!B430&\" \"&adb_generic!C430&\" \"&adb_generic!D430&\" \"&adb_generic!E430&\" \"&adb_generic!F430","v":" vom c 150 "}]
[{"$f":"adb_generic!B431&\" \"&adb_generic!C431&\" \"&adb_generic!D431&\" \"&adb_generic!E431&\" \"&adb_generic!F431","v":" ctime c 0 "}]
[{"$f":"adb_generic!B432&\" \"&adb_generic!C432&\" \"&adb_generic!D432&\" \"&adb_generic!E432&\" \"&adb_generic!F432","v":" optm c 1 "}]
[{"$f":"adb_generic!B433&\" \"&adb_generic!C433&\" \"&adb_generic!D433&\" \"&adb_generic!E433&\" \"&adb_generic!F433","v":"    "}]
[{"$f":"adb_generic!B434&\" \"&adb_generic!C434&\" \"&adb_generic!D434&\" \"&adb_generic!E434&\" \"&adb_generic!F434","v":"    "}]
[{"$f":"adb_generic!B435&\" \"&adb_generic!C435&\" \"&adb_generic!D435&\" \"&adb_generic!E435&\" \"&adb_generic!F435","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[{"$f":"adb_generic!B436&\" \"&adb_generic!C436&\" \"&adb_generic!D436&\" \"&adb_generic!E436&\" \"&adb_generic!F436","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B437&\" \"&adb_generic!C437&\" \"&adb_generic!D437&\" \"&adb_generic!E437&\" \"&adb_generic!F437","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B438&\" \"&adb_generic!C438&\" \"&adb_generic!D438&\" \"&adb_generic!E438&\" \"&adb_generic!F438","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B439&\" \"&adb_generic!C439&\" \"&adb_generic!D439&\" \"&adb_generic!E439&\" \"&adb_generic!F439","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B440&\" \"&adb_generic!C440&\" \"&adb_generic!D440&\" \"&adb_generic!E440&\" \"&adb_generic!F440","v":"    "}]
[{"$f":"adb_generic!B441&\" \"&adb_generic!C441&\" \"&adb_generic!D441&\" \"&adb_generic!E441&\" \"&adb_generic!F441","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B442&\" \"&adb_generic!C442&\" \"&adb_generic!D442&\" \"&adb_generic!E442&\" \"&adb_generic!F442","v":"#    "}]
[{"$f":"adb_generic!B443&\" \"&adb_generic!C443&\" \"&adb_generic!D443&\" \"&adb_generic!E443&\" \"&adb_generic!F443","v":"*    "}]
[{"$f":"adb_generic!B444&\" \"&adb_generic!C444&\" \"&adb_generic!D444&\" \"&adb_generic!E444&\" \"&adb_generic!F444","v":"EPSOLNUPVrtru M   "}]
[{"$f":"adb_generic!B445&\" \"&adb_generic!C445&\" \"&adb_generic!D445&\" \"&adb_generic!E445&\" \"&adb_generic!F445","v":"    "}]
[{"$f":"adb_generic!B446&\" \"&adb_generic!C446&\" \"&adb_generic!D446&\" \"&adb_generic!E446&\" \"&adb_generic!F446","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B447&\" \"&adb_generic!C447&\" \"&adb_generic!D447&\" \"&adb_generic!E447&\" \"&adb_generic!F447","v":" fyear 2013  "}]
[{"$f":"adb_generic!B448&\" \"&adb_generic!C448&\" \"&adb_generic!D448&\" \"&adb_generic!E448&\" \"&adb_generic!F448","v":" plf c 0.428 "}]
[{"$f":"adb_generic!B449&\" \"&adb_generic!C449&\" \"&adb_generic!D449&\" \"&adb_generic!E449&\" \"&adb_generic!F449","v":" pll c 20 "}]
[{"$f":"adb_generic!B450&\" \"&adb_generic!C450&\" \"&adb_generic!D450&\" \"&adb_generic!E450&\" \"&adb_generic!F450","v":" inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "}]
[{"$f":"adb_generic!B451&\" \"&adb_generic!C451&\" \"&adb_generic!D451&\" \"&adb_generic!E451&\" \"&adb_generic!F451","v":" fom c 0 "}]
[{"$f":"adb_generic!B452&\" \"&adb_generic!C452&\" \"&adb_generic!D452&\" \"&adb_generic!E452&\" \"&adb_generic!F452","v":" vom c 131.25 "}]
[{"$f":"adb_generic!B453&\" \"&adb_generic!C453&\" \"&adb_generic!D453&\" \"&adb_generic!E453&\" \"&adb_generic!F453","v":" ctime c 0 "}]
[{"$f":"adb_generic!B454&\" \"&adb_generic!C454&\" \"&adb_generic!D454&\" \"&adb_generic!E454&\" \"&adb_generic!F454","v":" optm c 1 "}]
[{"$f":"adb_generic!B455&\" \"&adb_generic!C455&\" \"&adb_generic!D455&\" \"&adb_generic!E455&\" \"&adb_generic!F455","v":"    "}]
[{"$f":"adb_generic!B456&\" \"&adb_generic!C456&\" \"&adb_generic!D456&\" \"&adb_generic!E456&\" \"&adb_generic!F456","v":"    "}]
[{"$f":"adb_generic!B457&\" \"&adb_generic!C457&\" \"&adb_generic!D457&\" \"&adb_generic!E457&\" \"&adb_generic!F457","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[{"$f":"adb_generic!B458&\" \"&adb_generic!C458&\" \"&adb_generic!D458&\" \"&adb_generic!E458&\" \"&adb_generic!F458","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B459&\" \"&adb_generic!C459&\" \"&adb_generic!D459&\" \"&adb_generic!E459&\" \"&adb_generic!F459","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B460&\" \"&adb_generic!C460&\" \"&adb_generic!D460&\" \"&adb_generic!E460&\" \"&adb_generic!F460","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B461&\" \"&adb_generic!C461&\" \"&adb_generic!D461&\" \"&adb_generic!E461&\" \"&adb_generic!F461","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B462&\" \"&adb_generic!C462&\" \"&adb_generic!D462&\" \"&adb_generic!E462&\" \"&adb_generic!F462","v":"    "}]
[{"$f":"adb_generic!B463&\" \"&adb_generic!C463&\" \"&adb_generic!D463&\" \"&adb_generic!E463&\" \"&adb_generic!F463","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B464&\" \"&adb_generic!C464&\" \"&adb_generic!D464&\" \"&adb_generic!E464&\" \"&adb_generic!F464","v":"#    "}]
[{"$f":"adb_generic!B465&\" \"&adb_generic!C465&\" \"&adb_generic!D465&\" \"&adb_generic!E465&\" \"&adb_generic!F465","v":"*    "}]
[{"$f":"adb_generic!B466&\" \"&adb_generic!C466&\" \"&adb_generic!D466&\" \"&adb_generic!E466&\" \"&adb_generic!F466","v":"EPSOLNUPVstru N   "}]
[{"$f":"adb_generic!B467&\" \"&adb_generic!C467&\" \"&adb_generic!D467&\" \"&adb_generic!E467&\" \"&adb_generic!F467","v":"    "}]
[{"$f":"adb_generic!B468&\" \"&adb_generic!C468&\" \"&adb_generic!D468&\" \"&adb_generic!E468&\" \"&adb_generic!F468","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B469&\" \"&adb_generic!C469&\" \"&adb_generic!D469&\" \"&adb_generic!E469&\" \"&adb_generic!F469","v":" fyear 2013  "}]
[{"$f":"adb_generic!B470&\" \"&adb_generic!C470&\" \"&adb_generic!D470&\" \"&adb_generic!E470&\" \"&adb_generic!F470","v":" plf c 0.392 "}]
[{"$f":"adb_generic!B471&\" \"&adb_generic!C471&\" \"&adb_generic!D471&\" \"&adb_generic!E471&\" \"&adb_generic!F471","v":" pll c 20 "}]
[{"$f":"adb_generic!B472&\" \"&adb_generic!C472&\" \"&adb_generic!D472&\" \"&adb_generic!E472&\" \"&adb_generic!F472","v":" inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5 "}]
[{"$f":"adb_generic!B473&\" \"&adb_generic!C473&\" \"&adb_generic!D473&\" \"&adb_generic!E473&\" \"&adb_generic!F473","v":" fom c 0 "}]
[{"$f":"adb_generic!B474&\" \"&adb_generic!C474&\" \"&adb_generic!D474&\" \"&adb_generic!E474&\" \"&adb_generic!F474","v":" vom c 131.25 "}]
[{"$f":"adb_generic!B475&\" \"&adb_generic!C475&\" \"&adb_generic!D475&\" \"&adb_generic!E475&\" \"&adb_generic!F475","v":" ctime c 0 "}]
[{"$f":"adb_generic!B476&\" \"&adb_generic!C476&\" \"&adb_generic!D476&\" \"&adb_generic!E476&\" \"&adb_generic!F476","v":" optm c 1 "}]
[{"$f":"adb_generic!B477&\" \"&adb_generic!C477&\" \"&adb_generic!D477&\" \"&adb_generic!E477&\" \"&adb_generic!F477","v":"    "}]
[{"$f":"adb_generic!B478&\" \"&adb_generic!C478&\" \"&adb_generic!D478&\" \"&adb_generic!E478&\" \"&adb_generic!F478","v":"    "}]
[{"$f":"adb_generic!B479&\" \"&adb_generic!C479&\" \"&adb_generic!D479&\" \"&adb_generic!E479&\" \"&adb_generic!F479","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[{"$f":"adb_generic!B480&\" \"&adb_generic!C480&\" \"&adb_generic!D480&\" \"&adb_generic!E480&\" \"&adb_generic!F480","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B481&\" \"&adb_generic!C481&\" \"&adb_generic!D481&\" \"&adb_generic!E481&\" \"&adb_generic!F481","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B482&\" \"&adb_generic!C482&\" \"&adb_generic!D482&\" \"&adb_generic!E482&\" \"&adb_generic!F482","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B483&\" \"&adb_generic!C483&\" \"&adb_generic!D483&\" \"&adb_generic!E483&\" \"&adb_generic!F483","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B484&\" \"&adb_generic!C484&\" \"&adb_generic!D484&\" \"&adb_generic!E484&\" \"&adb_generic!F484","v":"    "}]
[{"$f":"adb_generic!B485&\" \"&adb_generic!C485&\" \"&adb_generic!D485&\" \"&adb_generic!E485&\" \"&adb_generic!F485","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B486&\" \"&adb_generic!C486&\" \"&adb_generic!D486&\" \"&adb_generic!E486&\" \"&adb_generic!F486","v":"#    "}]
[{"$f":"adb_generic!B487&\" \"&adb_generic!C487&\" \"&adb_generic!D487&\" \"&adb_generic!E487&\" \"&adb_generic!F487","v":"*    "}]
[{"$f":"adb_generic!B488&\" \"&adb_generic!C488&\" \"&adb_generic!D488&\" \"&adb_generic!E488&\" \"&adb_generic!F488","v":"EPSOLNUPVstru2 S   "}]
[{"$f":"adb_generic!B489&\" \"&adb_generic!C489&\" \"&adb_generic!D489&\" \"&adb_generic!E489&\" \"&adb_generic!F489","v":"    "}]
[{"$f":"adb_generic!B490&\" \"&adb_generic!C490&\" \"&adb_generic!D490&\" \"&adb_generic!E490&\" \"&adb_generic!F490","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B491&\" \"&adb_generic!C491&\" \"&adb_generic!D491&\" \"&adb_generic!E491&\" \"&adb_generic!F491","v":" fyear 2013  "}]
[{"$f":"adb_generic!B492&\" \"&adb_generic!C492&\" \"&adb_generic!D492&\" \"&adb_generic!E492&\" \"&adb_generic!F492","v":" plf c 0.381 "}]
[{"$f":"adb_generic!B493&\" \"&adb_generic!C493&\" \"&adb_generic!D493&\" \"&adb_generic!E493&\" \"&adb_generic!F493","v":" pll c 20 "}]
[{"$f":"adb_generic!B494&\" \"&adb_generic!C494&\" \"&adb_generic!D494&\" \"&adb_generic!E494&\" \"&adb_generic!F494","v":" inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "}]
[{"$f":"adb_generic!B495&\" \"&adb_generic!C495&\" \"&adb_generic!D495&\" \"&adb_generic!E495&\" \"&adb_generic!F495","v":" fom c 0 "}]
[{"$f":"adb_generic!B496&\" \"&adb_generic!C496&\" \"&adb_generic!D496&\" \"&adb_generic!E496&\" \"&adb_generic!F496","v":" vom c 166.667 "}]
[{"$f":"adb_generic!B497&\" \"&adb_generic!C497&\" \"&adb_generic!D497&\" \"&adb_generic!E497&\" \"&adb_generic!F497","v":" ctime c 0 "}]
[{"$f":"adb_generic!B498&\" \"&adb_generic!C498&\" \"&adb_generic!D498&\" \"&adb_generic!E498&\" \"&adb_generic!F498","v":" optm c 1 "}]
[{"$f":"adb_generic!B499&\" \"&adb_generic!C499&\" \"&adb_generic!D499&\" \"&adb_generic!E499&\" \"&adb_generic!F499","v":"    "}]
[{"$f":"adb_generic!B500&\" \"&adb_generic!C500&\" \"&adb_generic!D500&\" \"&adb_generic!E500&\" \"&adb_generic!F500","v":"    "}]
[{"$f":"adb_generic!B501&\" \"&adb_generic!C501&\" \"&adb_generic!D501&\" \"&adb_generic!E501&\" \"&adb_generic!F501","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
[{"$f":"adb_generic!B502&\" \"&adb_generic!C502&\" \"&adb_generic!D502&\" \"&adb_generic!E502&\" \"&adb_generic!F502","v":" bdi up c 89519.337624866"}]
[{"$f":"adb_generic!B503&\" \"&adb_generic!C503&\" \"&adb_generic!D503&\" \"&adb_generic!E503&\" \"&adb_generic!F503","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B504&\" \"&adb_generic!C504&\" \"&adb_generic!D504&\" \"&adb_generic!E504&\" \"&adb_generic!F504","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B505&\" \"&adb_generic!C505&\" \"&adb_generic!D505&\" \"&adb_generic!E505&\" \"&adb_generic!F505","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B506&\" \"&adb_generic!C506&\" \"&adb_generic!D506&\" \"&adb_generic!E506&\" \"&adb_generic!F506","v":"    "}]
[{"$f":"adb_generic!B507&\" \"&adb_generic!C507&\" \"&adb_generic!D507&\" \"&adb_generic!E507&\" \"&adb_generic!F507","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B508&\" \"&adb_generic!C508&\" \"&adb_generic!D508&\" \"&adb_generic!E508&\" \"&adb_generic!F508","v":"#    "}]
[{"$f":"adb_generic!B509&\" \"&adb_generic!C509&\" \"&adb_generic!D509&\" \"&adb_generic!E509&\" \"&adb_generic!F509","v":"*    "}]
[{"$f":"adb_generic!B510&\" \"&adb_generic!C510&\" \"&adb_generic!D510&\" \"&adb_generic!E510&\" \"&adb_generic!F510","v":"EPTSONUTH P   "}]
[{"$f":"adb_generic!B511&\" \"&adb_generic!C511&\" \"&adb_generic!D511&\" \"&adb_generic!E511&\" \"&adb_generic!F511","v":"    "}]
[{"$f":"adb_generic!B512&\" \"&adb_generic!C512&\" \"&adb_generic!D512&\" \"&adb_generic!E512&\" \"&adb_generic!F512","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B513&\" \"&adb_generic!C513&\" \"&adb_generic!D513&\" \"&adb_generic!E513&\" \"&adb_generic!F513","v":" fyear 2014  "}]
[{"$f":"adb_generic!B514&\" \"&adb_generic!C514&\" \"&adb_generic!D514&\" \"&adb_generic!E514&\" \"&adb_generic!F514","v":" plf c 0.728 "}]
[{"$f":"adb_generic!B515&\" \"&adb_generic!C515&\" \"&adb_generic!D515&\" \"&adb_generic!E515&\" \"&adb_generic!F515","v":" pll c 25 "}]
[{"$f":"adb_generic!B516&\" \"&adb_generic!C516&\" \"&adb_generic!D516&\" \"&adb_generic!E516&\" \"&adb_generic!F516","v":" inv ts 3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2 "}]
[{"$f":"adb_generic!B517&\" \"&adb_generic!C517&\" \"&adb_generic!D517&\" \"&adb_generic!E517&\" \"&adb_generic!F517","v":" fom c 0 "}]
[{"$f":"adb_generic!B518&\" \"&adb_generic!C518&\" \"&adb_generic!D518&\" \"&adb_generic!E518&\" \"&adb_generic!F518","v":" vom c 195.621 "}]
[{"$f":"adb_generic!B519&\" \"&adb_generic!C519&\" \"&adb_generic!D519&\" \"&adb_generic!E519&\" \"&adb_generic!F519","v":" ctime c 4 "}]
[{"$f":"adb_generic!B520&\" \"&adb_generic!C520&\" \"&adb_generic!D520&\" \"&adb_generic!E520&\" \"&adb_generic!F520","v":" optm c 1 "}]
[{"$f":"adb_generic!B521&\" \"&adb_generic!C521&\" \"&adb_generic!D521&\" \"&adb_generic!E521&\" \"&adb_generic!F521","v":"    "}]
[{"$f":"adb_generic!B522&\" \"&adb_generic!C522&\" \"&adb_generic!D522&\" \"&adb_generic!E522&\" \"&adb_generic!F522","v":"    "}]
[{"$f":"adb_generic!B523&\" \"&adb_generic!C523&\" \"&adb_generic!D523&\" \"&adb_generic!E523&\" \"&adb_generic!F523","v":" bdc up ts 100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[{"$f":"adb_generic!B524&\" \"&adb_generic!C524&\" \"&adb_generic!D524&\" \"&adb_generic!E524&\" \"&adb_generic!F524","v":" bdi up c 38726.7969365541"}]
[{"$f":"adb_generic!B525&\" \"&adb_generic!C525&\" \"&adb_generic!D525&\" \"&adb_generic!E525&\" \"&adb_generic!F525","v":" con1c RM:tin c 0.3"}]
[{"$f":"adb_generic!B526&\" \"&adb_generic!C526&\" \"&adb_generic!D526&\" \"&adb_generic!E526&\" \"&adb_generic!F526","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B527&\" \"&adb_generic!C527&\" \"&adb_generic!D527&\" \"&adb_generic!E527&\" \"&adb_generic!F527","v":" con1a STl c 1"}]
[{"$f":"adb_generic!B528&\" \"&adb_generic!C528&\" \"&adb_generic!D528&\" \"&adb_generic!E528&\" \"&adb_generic!F528","v":"    "}]
[{"$f":"adb_generic!B529&\" \"&adb_generic!C529&\" \"&adb_generic!D529&\" \"&adb_generic!E529&\" \"&adb_generic!F529","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B530&\" \"&adb_generic!C530&\" \"&adb_generic!D530&\" \"&adb_generic!E530&\" \"&adb_generic!F530","v":"#    "}]
[{"$f":"adb_generic!B531&\" \"&adb_generic!C531&\" \"&adb_generic!D531&\" \"&adb_generic!E531&\" \"&adb_generic!F531","v":"*    "}]
[{"$f":"adb_generic!B532&\" \"&adb_generic!C532&\" \"&adb_generic!D532&\" \"&adb_generic!E532&\" \"&adb_generic!F532","v":"EPTSONUTHst Q   "}]
[{"$f":"adb_generic!B533&\" \"&adb_generic!C533&\" \"&adb_generic!D533&\" \"&adb_generic!E533&\" \"&adb_generic!F533","v":"    "}]
[{"$f":"adb_generic!B534&\" \"&adb_generic!C534&\" \"&adb_generic!D534&\" \"&adb_generic!E534&\" \"&adb_generic!F534","v":" moutp e-L c 1"}]
[{"$f":"adb_generic!B535&\" \"&adb_generic!C535&\" \"&adb_generic!D535&\" \"&adb_generic!E535&\" \"&adb_generic!F535","v":" fyear 2014  "}]
[{"$f":"adb_generic!B536&\" \"&adb_generic!C536&\" \"&adb_generic!D536&\" \"&adb_generic!E536&\" \"&adb_generic!F536","v":" plf c 0.952 "}]
[{"$f":"adb_generic!B537&\" \"&adb_generic!C537&\" \"&adb_generic!D537&\" \"&adb_generic!E537&\" \"&adb_generic!F537","v":" pll c 25 "}]
[{"$f":"adb_generic!B538&\" \"&adb_generic!C538&\" \"&adb_generic!D538&\" \"&adb_generic!E538&\" \"&adb_generic!F538","v":" inv ts 7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6 "}]
[{"$f":"adb_generic!B539&\" \"&adb_generic!C539&\" \"&adb_generic!D539&\" \"&adb_generic!E539&\" \"&adb_generic!F539","v":" fom c 0 "}]
[{"$f":"adb_generic!B540&\" \"&adb_generic!C540&\" \"&adb_generic!D540&\" \"&adb_generic!E540&\" \"&adb_generic!F540","v":" vom c 143.887 "}]
[{"$f":"adb_generic!B541&\" \"&adb_generic!C541&\" \"&adb_generic!D541&\" \"&adb_generic!E541&\" \"&adb_generic!F541","v":" ctime c 4 "}]
[{"$f":"adb_generic!B542&\" \"&adb_generic!C542&\" \"&adb_generic!D542&\" \"&adb_generic!E542&\" \"&adb_generic!F542","v":" optm c 1 "}]
[{"$f":"adb_generic!B543&\" \"&adb_generic!C543&\" \"&adb_generic!D543&\" \"&adb_generic!E543&\" \"&adb_generic!F543","v":"    "}]
[{"$f":"adb_generic!B544&\" \"&adb_generic!C544&\" \"&adb_generic!D544&\" \"&adb_generic!E544&\" \"&adb_generic!F544","v":"    "}]
[{"$f":"adb_generic!B545&\" \"&adb_generic!C545&\" \"&adb_generic!D545&\" \"&adb_generic!E545&\" \"&adb_generic!F545","v":" bdc up ts 100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[{"$f":"adb_generic!B546&\" \"&adb_generic!C546&\" \"&adb_generic!D546&\" \"&adb_generic!E546&\" \"&adb_generic!F546","v":" bdi up c 38726.7969365541"}]
[{"$f":"adb_generic!B547&\" \"&adb_generic!C547&\" \"&adb_generic!D547&\" \"&adb_generic!E547&\" \"&adb_generic!F547","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B548&\" \"&adb_generic!C548&\" \"&adb_generic!D548&\" \"&adb_generic!E548&\" \"&adb_generic!F548","v":" con1a RE c 1"}]
[{"$f":"adb_generic!B549&\" \"&adb_generic!C549&\" \"&adb_generic!D549&\" \"&adb_generic!E549&\" \"&adb_generic!F549","v":" con1a STl c 1"}]
[{"$f":"adb_generic!B550&\" \"&adb_generic!C550&\" \"&adb_generic!D550&\" \"&adb_generic!E550&\" \"&adb_generic!F550","v":"    "}]
[{"$f":"adb_generic!B551&\" \"&adb_generic!C551&\" \"&adb_generic!D551&\" \"&adb_generic!E551&\" \"&adb_generic!F551","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B552&\" \"&adb_generic!C552&\" \"&adb_generic!D552&\" \"&adb_generic!E552&\" \"&adb_generic!F552","v":"#    "}]
[{"$f":"adb_generic!B553&\" \"&adb_generic!C553&\" \"&adb_generic!D553&\" \"&adb_generic!E553&\" \"&adb_generic!F553","v":"*    "}]
[{"$f":"adb_generic!B554&\" \"&adb_generic!C554&\" \"&adb_generic!D554&\" \"&adb_generic!E554&\" \"&adb_generic!F554","v":"EPGASNUSO L   "}]
[{"$f":"adb_generic!B555&\" \"&adb_generic!C555&\" \"&adb_generic!D555&\" \"&adb_generic!E555&\" \"&adb_generic!F555","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B556&\" \"&adb_generic!C556&\" \"&adb_generic!D556&\" \"&adb_generic!E556&\" \"&adb_generic!F556","v":" moutp e-L c 0.53"}]
[{"$f":"adb_generic!B557&\" \"&adb_generic!C557&\" \"&adb_generic!D557&\" \"&adb_generic!E557&\" \"&adb_generic!F557","v":" fyear 2014  "}]
[{"$f":"adb_generic!B558&\" \"&adb_generic!C558&\" \"&adb_generic!D558&\" \"&adb_generic!E558&\" \"&adb_generic!F558","v":" plf c 0.92 "}]
[{"$f":"adb_generic!B559&\" \"&adb_generic!C559&\" \"&adb_generic!D559&\" \"&adb_generic!E559&\" \"&adb_generic!F559","v":" pll c 25 "}]
[{"$f":"adb_generic!B560&\" \"&adb_generic!C560&\" \"&adb_generic!D560&\" \"&adb_generic!E560&\" \"&adb_generic!F560","v":" inv ts 1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6 "}]
[{"$f":"adb_generic!B561&\" \"&adb_generic!C561&\" \"&adb_generic!D561&\" \"&adb_generic!E561&\" \"&adb_generic!F561","v":" fom c 0 "}]
[{"$f":"adb_generic!B562&\" \"&adb_generic!C562&\" \"&adb_generic!D562&\" \"&adb_generic!E562&\" \"&adb_generic!F562","v":" vom c 143.887 "}]
[{"$f":"adb_generic!B563&\" \"&adb_generic!C563&\" \"&adb_generic!D563&\" \"&adb_generic!E563&\" \"&adb_generic!F563","v":" ctime c 4 "}]
[{"$f":"adb_generic!B564&\" \"&adb_generic!C564&\" \"&adb_generic!D564&\" \"&adb_generic!E564&\" \"&adb_generic!F564","v":" optm c 0.924 "}]
[{"$f":"adb_generic!B565&\" \"&adb_generic!C565&\" \"&adb_generic!D565&\" \"&adb_generic!E565&\" \"&adb_generic!F565","v":"    "}]
[{"$f":"adb_generic!B566&\" \"&adb_generic!C566&\" \"&adb_generic!D566&\" \"&adb_generic!E566&\" \"&adb_generic!F566","v":"    "}]
[{"$f":"adb_generic!B567&\" \"&adb_generic!C567&\" \"&adb_generic!D567&\" \"&adb_generic!E567&\" \"&adb_generic!F567","v":" bdc up ts 100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"}]
[{"$f":"adb_generic!B568&\" \"&adb_generic!C568&\" \"&adb_generic!D568&\" \"&adb_generic!E568&\" \"&adb_generic!F568","v":" bdi up c 38726.7969365541"}]
[{"$f":"adb_generic!B569&\" \"&adb_generic!C569&\" \"&adb_generic!D569&\" \"&adb_generic!E569&\" \"&adb_generic!F569","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B570&\" \"&adb_generic!C570&\" \"&adb_generic!D570&\" \"&adb_generic!E570&\" \"&adb_generic!F570","v":" con1a RE c 0"}]
[{"$f":"adb_generic!B571&\" \"&adb_generic!C571&\" \"&adb_generic!D571&\" \"&adb_generic!E571&\" \"&adb_generic!F571","v":"    "}]
[{"$f":"adb_generic!B572&\" \"&adb_generic!C572&\" \"&adb_generic!D572&\" \"&adb_generic!E572&\" \"&adb_generic!F572","v":"    "}]
[{"$f":"adb_generic!B573&\" \"&adb_generic!C573&\" \"&adb_generic!D573&\" \"&adb_generic!E573&\" \"&adb_generic!F573","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B574&\" \"&adb_generic!C574&\" \"&adb_generic!D574&\" \"&adb_generic!E574&\" \"&adb_generic!F574","v":"#    "}]
[{"$f":"adb_generic!B575&\" \"&adb_generic!C575&\" \"&adb_generic!D575&\" \"&adb_generic!E575&\" \"&adb_generic!F575","v":"    "}]
[{"$f":"adb_generic!B576&\" \"&adb_generic!C576&\" \"&adb_generic!D576&\" \"&adb_generic!E576&\" \"&adb_generic!F576","v":"    "}]
[{"$f":"adb_generic!B577&\" \"&adb_generic!C577&\" \"&adb_generic!D577&\" \"&adb_generic!E577&\" \"&adb_generic!F577","v":"    "}]
[{"$f":"adb_generic!B578&\" \"&adb_generic!C578&\" \"&adb_generic!D578&\" \"&adb_generic!E578&\" \"&adb_generic!F578","v":"    "}]
[{"$f":"adb_generic!B579&\" \"&adb_generic!C579&\" \"&adb_generic!D579&\" \"&adb_generic!E579&\" \"&adb_generic!F579","v":"    "}]
[{"$f":"adb_generic!B580&\" \"&adb_generic!C580&\" \"&adb_generic!D580&\" \"&adb_generic!E580&\" \"&adb_generic!F580","v":"    "}]
[{"$f":"adb_generic!B581&\" \"&adb_generic!C581&\" \"&adb_generic!D581&\" \"&adb_generic!E581&\" \"&adb_generic!F581","v":"    "}]
[{"$f":"adb_generic!B582&\" \"&adb_generic!C582&\" \"&adb_generic!D582&\" \"&adb_generic!E582&\" \"&adb_generic!F582","v":"    "}]
[{"$f":"adb_generic!B583&\" \"&adb_generic!C583&\" \"&adb_generic!D583&\" \"&adb_generic!E583&\" \"&adb_generic!F583","v":"    "}]
[{"$f":"adb_generic!B584&\" \"&adb_generic!C584&\" \"&adb_generic!D584&\" \"&adb_generic!E584&\" \"&adb_generic!F584","v":"    "}]
[{"$f":"adb_generic!B585&\" \"&adb_generic!C585&\" \"&adb_generic!D585&\" \"&adb_generic!E585&\" \"&adb_generic!F585","v":"    "}]
[{"$f":"adb_generic!B586&\" \"&adb_generic!C586&\" \"&adb_generic!D586&\" \"&adb_generic!E586&\" \"&adb_generic!F586","v":"    "}]
[{"$f":"adb_generic!B587&\" \"&adb_generic!C587&\" \"&adb_generic!D587&\" \"&adb_generic!E587&\" \"&adb_generic!F587","v":"    "}]
[{"$f":"adb_generic!B588&\" \"&adb_generic!C588&\" \"&adb_generic!D588&\" \"&adb_generic!E588&\" \"&adb_generic!F588","v":"    "}]
[{"$f":"adb_generic!B589&\" \"&adb_generic!C589&\" \"&adb_generic!D589&\" \"&adb_generic!E589&\" \"&adb_generic!F589","v":"    "}]
[{"$f":"adb_generic!B590&\" \"&adb_generic!C590&\" \"&adb_generic!D590&\" \"&adb_generic!E590&\" \"&adb_generic!F590","v":"    "}]
[{"$f":"adb_generic!B591&\" \"&adb_generic!C591&\" \"&adb_generic!D591&\" \"&adb_generic!E591&\" \"&adb_generic!F591","v":"    "}]
[{"$f":"adb_generic!B592&\" \"&adb_generic!C592&\" \"&adb_generic!D592&\" \"&adb_generic!E592&\" \"&adb_generic!F592","v":"    "}]
[{"$f":"adb_generic!B593&\" \"&adb_generic!C593&\" \"&adb_generic!D593&\" \"&adb_generic!E593&\" \"&adb_generic!F593","v":"    "}]
[{"$f":"adb_generic!B594&\" \"&adb_generic!C594&\" \"&adb_generic!D594&\" \"&adb_generic!E594&\" \"&adb_generic!F594","v":"    "}]
[{"$f":"adb_generic!B595&\" \"&adb_generic!C595&\" \"&adb_generic!D595&\" \"&adb_generic!E595&\" \"&adb_generic!F595","v":"    "}]
[{"$f":"adb_generic!B596&\" \"&adb_generic!C596&\" \"&adb_generic!D596&\" \"&adb_generic!E596&\" \"&adb_generic!F596","v":"    "}]

{"sheet":"adb_all","index":23,"n_rows":1201,"n_cols":28,"rows_kept":1201,"cut":false,"hidden":false,"merged":[]}
["Country",{"$f":"OFFSET(NameConvsw!$B$57,C1,0)","v":"ZIM"},12,{"$f":"OFFSET(NameConvsw!$B$57,C1,2)","v":"ZIr"},null,null,null,null,"single/multi","single",0,null,null,{"$f":"1.04/0.95","v":1.0947368421052632}]
["General Parameters",null,null,null,null,null,null,null,1,"multi",1]
["Discount Rate",0.1]
["years",{"$f":"C4&\" \"&D4&\" \"&E4&\" \"&F4&\" \"&G4&\" \"&H4&\" \"&I4&\" \"&J4&\" \"&K4&\" \"&L4&\" \"&M4&\" \"&N4&\" \"&O4&\" \"&P4&\" \"&Q4&\" \"&R4&\" \"&S4&\" \"&T4&\" \"&U4&\" \"&V4&\" \"&W4&\" \"&X4&\" \"&Y4","v":"2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031"},2009,2010,{"$f":"D4+1","v":2011},{"$f":"E4+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"S4+1","v":2026},2027,2028,2029,{"$f":"W4+1","v":2030},{"$f":"X4+1","v":2031},2040,2050,2060]
["RM",0.1]
["RM ETrans string",{"$f":"IF(ISBLANK(B5),0,ROUND(-(1+B5)/SUMIF(OtherData!$C$4:$C$16,$B$1,OtherData!$J$4:$J$16),3))","v":-1.1579999999999999},null,"Solar Thermal Upper limit",null,null,{"$f":"SUMIF(NameConvsw!B57:B69,B1,NameConvsw!M57:M69)","v":13554.378927793947},null,"PV Upper limit",null,{"$f":"SUMIF(NameConvsw!B57:B69,B1,NameConvsw!O57:O69)","v":17903.867524973208}]
["CO2 tax",{"$f":"D7&\" \"&E7&\" \"&F7&\" \"&G7&\" \"&H7&\" \"&I7&\" \"&J7&\" \"&K7&\" \"&L7&\" \"&M7&\" \"&N7&\" \"&O7&\" \"&P7&\" \"&Q7&\" \"&R7&\" \"&S7&\" \"&T7&\" \"&U7&\" \"&V7&\" \"&W7&\" \"&X7&\" \"&Y7&\" \"&Z7&\" \"&AA7&\" \"","v":"0 0 0 0 1.47 2.94 4.41 5.88 7.35 8.82 10.29 11.76 13.23 14.7 16.17 17.64 19.11 20.58 22.05 23.52 25 25 25 25 "},null,0,0,0,0,{"$f":"ROUND($X$7/($X$4-$G$4)+G7,2)","v":1.47},{"$f":"ROUND($X$7/($X$4-$G$4)+H7,2)","v":2.94},4.41,5.88,7.35,8.82,10.29,11.76,13.23,14.7,16.170000000000002,17.64,19.11,20.58,22.05,23.52,25,{"$f":"X7","v":25},{"$f":"Y7","v":25},{"$f":"Z7","v":25},{"$f":"AA7","v":25}]
["RE share",{"$f":"D8&\" \"&E8&\" \"&F8&\" \"&G8&\" \"&H8&\" \"&I8&\" \"&J8&\" \"&K8&\" \"&L8&\" \"&M8&\" \"&N8&\" \"&O8&\" \"&P8&\" \"&Q8&\" \"&R8&\" \"&S8&\" \"&T8&\" \"&U8&\" \"&V8&\" \"&W8&\" \"&X8&\" \"&Y8&\" \"&Z8&\" \"&AA8&\" \"","v":"0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Domestic share",{"$f":"D9&\" \"&E9&\" \"&F9&\" \"&G9&\" \"&H9&\" \"&I9&\" \"&J9&\" \"&K9&\" \"&L9&\" \"&M9&\" \"&N9&\" \"&O9&\" \"&P9&\" \"&Q9&\" \"&R9&\" \"&S9&\" \"&T9&\" \"&U9&\" \"&V9&\" \"&W9&\" \"&X9&\" \"&Y9&\" \"&Z9&\" \"&AA9&\" \"","v":"-0.05 -0.0505263157894737 -0.0510526315789474 -0.0515789473684211 -0.0521052631578948 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 "},null,-0.05,{"$f":"($I$9-$D$9)/5+D9","v":-5.052631578947369E-2},{"$f":"($I$9-$D$9)/5+E9","v":-5.1052631578947377E-2},{"$f":"($I$9-$D$9)/5+F9","v":-5.1578947368421064E-2},{"$f":"($I$9-$D$9)/5+G9","v":-5.2105263157894752E-2},{"$f":"-5%/SUMIF(OtherData!$C$4:$C$16,$B$1,OtherData!$J$4:$J$16)","v":-5.2631578947368425E-2},{"$f":"I9","v":-5.2631578947368425E-2},{"$f":"J9","v":-5.2631578947368425E-2},-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2,-5.2631578947368425E-2]
[null,"Exist2","Sitespec2","generic2","fuel2",null,null,null,null,null,null,"Generic RE",null,1,null,"Limit on cheap wind",null,1]
["# of techs",{"$f":"adb_exist!B2","v":2},{"$f":"adb_sitespec!B2","v":5},{"$f":"adb_generic!B2","v":26},{"$f":"adb_fuel!B2","v":7},{"$f":"SUM(B11:D11)","v":33},null,"start",{"$f":"ROW(D41)","v":41},null,null,"Associated Gas",null,0]
["# of parameters",{"$f":"adb_exist!D2","v":16},{"$f":"adb_sitespec!D2","v":18},{"$f":"adb_generic!D2","v":22},{"$f":"adb_fuel!D2","v":6},null,null,"techs",{"$f":"ROW(D114)","v":114},null,null,"Escalated Fuel Prices",null,1]
["index start",1,{"$f":"B12*B11+B13","v":33},{"$f":"C12*C11+C13","v":123},{"$f":"D12*D11+D13","v":695},{"$f":"E13+E12*E11","v":737},null,"end",{"$f":"I12+F13-2","v":849},null,null,"RE Costs",null,0]
[null,null,null,{"$f":"OFFSET(NameConvsw!$H$18,0,lang)&\" \"&MID(D67,9,1)","v":"Secondary L"},null,null,null,null,null,null,null,"Dry Year",null,1]
[null,null,"Exports E",{"$f":"ROUND(SUMIF(OtherData!$C$36:$C$47,$B$1,OtherData!E36:E47)/8.76,2)","v":117.01},null,null,null,null,null,null,null,"Grand Inga",null,1]
["Header",null,"Demand e",{"$f":"VLOOKUP(B1,OtherData!$C$4:$D$16,2,FALSE)","v":"490.2 521.1 553.7 588.1 624.4 662.6 702.9 745.3 790.1 837.2 886.8 923.2 961.1 1000.6 1041.6 1084.4 1128.9 1175.3 1223.5 1273.7 1326 1379.1 1962.9 2905.5 "}]
[null,null,"Demand u",{"$f":"VLOOKUP(B1,OtherData!$C$4:$E$16,3,FALSE)","v":"488.9 500 511 521.9 532.7 543.4 551.5 559.2 566.4 573.1 579.1 605 632.1 660.3 689.8 720.6 752.8 786.3 821.4 858 896.2 932 1326.6 1963.7 "}]
[null,null,"Demand r",{"$f":"VLOOKUP(B1,OtherData!$C$4:$F$16,4,FALSE)","v":"17.8 20.3 23.1 26 29.1 32.5 38.3 44.5 51.1 58.2 65.8 68.4 71.2 74 77 80.1 83.3 86.6 90.1 93.7 97.4 101.3 144.2 213.4 "}]
[null,2,"Load Data",{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B19,FALSE)","v":"0.335 0.347 0.318"}]
[null,{"$f":"B19+1","v":3},"Industry",{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B20,FALSE)","v":1}]
[null,4,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B21,FALSE)","v":"0.28 0.52 0.2"}]
[null,5,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B22,FALSE)","v":1}]
[null,6,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B23,FALSE)","v":"0.248 0.55 0.162 0.04"}]
[null,7,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B24,FALSE)","v":1}]
[null,8,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B25,FALSE)","v":"0.28 0.52 0.2"}]
[null,9,"Load Data",{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B26,FALSE)","v":"0.335 0.347 0.318"}]
[null,10,"Urban",{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B27,FALSE)","v":1}]
[null,11,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B28,FALSE)","v":"0.2632 0.52 0.2168"}]
[null,12,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B29,FALSE)","v":1}]
[null,13,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B30,FALSE)","v":"0.23 0.47 0.23 0.07"}]
[null,14,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B31,FALSE)","v":1}]
[null,15,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B32,FALSE)","v":"0.2632 0.52 0.2168"}]
[null,16,"Load Data",{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B33,FALSE)","v":"0.335 0.347 0.318"}]
[null,17,"Rural",{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B34,FALSE)","v":1}]
[null,18,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B35,FALSE)","v":"0.293 0.351 0.356"}]
[null,19,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B36,FALSE)","v":1}]
[null,20,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B37,FALSE)","v":"0.298 0.365 0.252 0.085"}]
[null,21,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B38,FALSE)","v":1}]
[null,22,null,{"$f":"HLOOKUP($B$1,OtherData!$B$50:$N$72,B39,FALSE)","v":"0.293 0.351 0.356"}]
[null,null,null,"systems:"]
[null,null,null,"EDist a"]
[null,null,null,"    minp e-t 1."]
[null,null,null,{"$f":"\"    moutp i-t ts \"&VLOOKUP(B1,OtherData!$C$4:$I$16,5,FALSE)","v":"    moutp i-t ts 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$21","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$21,2)","v":" inv c 840.4"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$19:$A$30,$D$1,OtherData!$F$19:$F$30))","v":" hisc 0 hc 1950 9.3 1951 9.3 1952 9.3 1953 9.3 1954 9.3 1955 9.3 1956 9.3 1957 9.3 1958 9.3 1959 9.3 1960 9.3 1961 9.3 1962 9.3 1963 9.3 1964 9.3 1965 9.3 1966 9.3 1967 9.3 1968 9.3 1969 9.3 1970 9.3 1971 9.3 1972 9.3 1973 9.3 1974 9.3 1975 9.3 1976 9.3 1977 9.3 1978 9.3 1979 9.3 1980 9.3 1981 9.3 1982 9.3 1983 9.3 1984 9.3 1985 9.3 1986 9.3 1987 9.3 1988 9.3 1989 9.3 1990 9.3 1991 9.3 1992 9.3 1993 9.3 1994 9.3 1995 9.3 1996 9.3 1997 9.3 1998 9.3 1999 9.3 2000 9.3 2001 9.3 2002 9.3 2003 9.3 2004 9.3 2005 9.3 2006 9.3 2007 9.3 2008 9.3 2009 9.3 "}]
[null,null,null,{"$f":"\" con1a RE ts \"&B8","v":" con1a RE ts 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 "}]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EDistUrban a"]
[null,null,null," minp \te-t 1."]
[null,null,null,{"$f":"\" moutp \tu-t ts \"&VLOOKUP(B1,OtherData!$C$4:$I$16,6,FALSE)","v":" moutp \tu-t ts 0.83 0.835 0.84 0.845 0.85 0.855 0.86 0.865 0.87 0.875 0.88 0.884 0.888 0.892 0.896 0.9 0.904 0.908 0.912 0.916 0.92 0.92 0.92 0.92 "}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$22","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$22,2)","v":" inv c 2433.3"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$19:$A$30,$D$1,OtherData!$G$19:$G$30))","v":" hisc 0 hc 1950 14.5 1951 14.5 1952 14.5 1953 14.5 1954 14.5 1955 14.5 1956 14.5 1957 14.5 1958 14.5 1959 14.5 1960 14.5 1961 14.5 1962 14.5 1963 14.5 1964 14.5 1965 14.5 1966 14.5 1967 14.5 1968 14.5 1969 14.5 1970 14.5 1971 14.5 1972 14.5 1973 14.5 1974 14.5 1975 14.5 1976 14.5 1977 14.5 1978 14.5 1979 14.5 1980 14.5 1981 14.5 1982 14.5 1983 14.5 1984 14.5 1985 14.5 1986 14.5 1987 14.5 1988 14.5 1989 14.5 1990 14.5 1991 14.5 1992 14.5 1993 14.5 1994 14.5 1995 14.5 1996 14.5 1997 14.5 1998 14.5 1999 14.5 2000 14.5 2001 14.5 2002 14.5 2003 14.5 2004 14.5 2005 14.5 2006 14.5 2007 14.5 2008 14.5 2009 14.5 "}]
[null,null,null,"#"]
[null,null,null,"*"]
[null,null,null,"EDistRural a"]
[null,null,null," minp \te-t 1."]
[null,null,null,{"$f":"\" moutp  r-t ts \"&VLOOKUP(B1,OtherData!$C$4:$I$16,7,FALSE)","v":" moutp  r-t ts 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$23","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$23,2)","v":" inv c 4233.6"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$19:$A$30,$D$1,OtherData!$H$19:$H$30))","v":" hisc 0 hc 1950 0.6 1951 0.6 1952 0.6 1953 0.6 1954 0.6 1955 0.6 1956 0.6 1957 0.6 1958 0.6 1959 0.6 1960 0.6 1961 0.6 1962 0.6 1963 0.6 1964 0.6 1965 0.6 1966 0.6 1967 0.6 1968 0.6 1969 0.6 1970 0.6 1971 0.6 1972 0.6 1973 0.6 1974 0.6 1975 0.6 1976 0.6 1977 0.6 1978 0.6 1979 0.6 1980 0.6 1981 0.6 1982 0.6 1983 0.6 1984 0.6 1985 0.6 1986 0.6 1987 0.6 1988 0.6 1989 0.6 1990 0.6 1991 0.6 1992 0.6 1993 0.6 1994 0.6 1995 0.6 1996 0.6 1997 0.6 1998 0.6 1999 0.6 2000 0.6 2001 0.6 2002 0.6 2003 0.6 2004 0.6 2005 0.6 2006 0.6 2007 0.6 2008 0.6 2009 0.6 "}]
[null,null,null,"#"]
[null,null,null,"*"]
[null,null,null,"ETrans a"]
[null,null,null,{"$f":"\" minp \"&VLOOKUP($B$1,NameConvsw!$C$104:$D$116,2,FALSE)&\" 1.\"","v":" minp e-L 1."}]
[null,null,null,{"$f":"\" moutp e-t c \"&(SUMIF(OtherData!$C$4:$C$16,$B$1,OtherData!$J$4:$J$16))","v":" moutp e-t c 0.95"}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$20","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$20,2)","v":" inv c 365"}]
[null,null,null,{"$f":"\" vom c 0\"","v":" vom c 0"}]
[null,null,null,{"$f":"\" hisc 0 hc 2000 \"&SUMIF(OtherData!$A$19:$A$30,$D$1,OtherData!$I$19:$I$30)","v":" hisc 0 hc 2000 1467"}]
[null,null,null,{"$f":"\" con1c RM:tin c \"&B6","v":" con1c RM:tin c -1.158"}]
[null,null,null,{"$f":"\" con1a DOM ts \"&B9","v":" con1a DOM ts -0.05 -0.0505263157894737 -0.0510526315789474 -0.0515789473684211 -0.0521052631578948 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 -0.0526315789473684 "}]
[null,null,null,{"$f":"\" con1a WND c \"&IF(R10=1,\"-0.05\",\"-0.5\")","v":" con1a WND c -0.05"}]
[null,null,null," con1a PV c -0.5"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EInd a"]
[null,null,null," minp i-t 1."]
[null,null,null," moutp e-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EUrban a"]
[null,null,null," minp u-t 1."]
[null,null,null," moutp u-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"ERural a"]
[null,null,null," minp r-t 1."]
[null,null,null," moutp r-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EXelc a"]
[null,null,null,{"$f":"\" minp \"&VLOOKUP($B$1,NameConvsw!$C$104:$D$116,2,FALSE)&\" 1.\"","v":" minp e-L 1."}]
[null,null,null,"    moutp E-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"IMIelc I"]
[null,null,null,{"$f":"\" moutp \"&VLOOKUP($B$1,NameConvsw!$C$104:$D$116,2,FALSE)&\" c 1.\"","v":" moutp e-L c 1."}]
[null,null,null,"    vom c 900"]
[null,null,null,{"$f":"\"    abda up c \"&IF($I$2,\"0\",ROUND(SUMIF(OtherData!$C$36:$C$47,$B$1,OtherData!$D$36:$D$47)/8.76,1))","v":"    abda up c 0"}]
[null,null,null,"#"]
[null,null,null,{"$f":"OFFSET(INDIRECT(\"adb_\"&A114&\"!a1\"),B114,0)","v":"*"}]
[null,null,null,"EBZ z"]
[null,null,null," moutp e-t c 1."]
[null,null,null," pll c 2"]
[null,null,null," inv c 99999"]
[null,null,null," vom c 99999"]
[null,null,null," con1c RM:tin c 1"]
[null,null,null," con1a RE c 1"]
[null,null,null," con1a DOM c 1"]
["sheet","row","index","# "]
[{"$f":"B10","v":"Exist2"},1,1,{"$f":"OFFSET(INDIRECT(\"adb_\"&A114&\"!a1\"),B114,0)","v":"*"}]
[{"$f":"IF(C115<$C$13,$B$10,IF(C115>=$E$13,$E$10,IF(AND(C115<$E$13,C115>=$D$13),$D$10,$C$10)))","v":"Exist2"},{"$f":"IF(A115=A114,B114+1,1)","v":2},{"$f":"C114+1","v":2},{"$f":"OFFSET(INDIRECT(\"adb_\"&A115&\"!a1\"),B115,0)","v":"EPCOAEXPF a"}]
[{"$f":"IF(C116<$C$13,$B$10,IF(C116>=$E$13,$E$10,IF(AND(C116<$E$13,C116>=$D$13),$D$10,$C$10)))","v":"Exist2"},{"$f":"IF(A116=A115,B115+1,1)","v":3},{"$f":"C115+1","v":3},{"$f":"OFFSET(INDIRECT(\"adb_\"&A116&\"!a1\"),B116,0)","v":" minp c-p 1"}]
["Exist2",4,4," moutp e-L c 0.3"]
["Exist2",5,5," plf c 0.948 "]
["Exist2",6,6," pll c 100 "]
["Exist2",7,7," fom c 60.731 "]
["Exist2",8,8," vom c 11.86 "]
["Exist2",9,9," hisc 0 hc 2000 360"]
["Exist2",10,10," optm c 0.928 "]
["Exist2",11,11," bdc up ts   0 0 0 100 150 150 0"]
["Exist2",12,12," con1c RM:tin c 1"]
["Exist2",13,13," con1a RE c 0"]
["Exist2",14,14," con1a DOM c 1"]
["Exist2",15,15,"    "]
["Exist2",16,16,"#    "]
["Exist2",17,17,"*    "]
["Exist2",18,18,"EPHYDEX a   "]
["Exist2",19,19,"    "]
["Exist2",20,20," moutp e-L c 1"]
["Exist2",{"$f":"IF(A134=A133,B133+1,1)","v":21},{"$f":"C133+1","v":21},{"$f":"OFFSET(INDIRECT(\"adb_\"&A134&\"!a1\"),B134,0)","v":" plf c 0.98 "}]
["Exist2",22,22," pll c 100 "]
["Exist2",23,23," fom c 9.345 "]
["Exist2",24,24," vom c 14.176 "]
["Exist2",25,25," hisc 0 hc 2000 750"]
["Exist2",26,26," optm c 0.487 "]
["Exist2",27,27," bdc up ts 0"]
["Exist2",28,28," con1c RM:tin c 1"]
["Exist2",29,29," con1a RE c 1"]
["Exist2",30,30," con1a DOM c 1"]
["Exist2",31,31,"    "]
["Exist2",32,32,"#    "]
["Sitespec2",1,33,"*"]
["Sitespec2",2,34,"EPCOANUSChwa i"]
["Sitespec2",3,35," minp c-p 1"]
["Sitespec2",4,36," moutp e-L c 0.37"]
["Sitespec2",5,37," fyear 2016  "]
["Sitespec2",6,38," plf c 0.948 "]
["Sitespec2",7,39," pll c 35 "]
["Sitespec2",8,40," inv c 1800 "]
["Sitespec2",9,41," fom c 21.401 "]
["Sitespec2",10,42," vom c 9.012 "]
["Sitespec2",11,43," optm c 0.928 "]
["Sitespec2",12,44," bdc up c 300"]
["Sitespec2",13,45," bdi up c 600"]
["Sitespec2",14,46," con1c RM:tin c 1"]
["Sitespec2",15,47," con1a RE c 0"]
["Sitespec2",16,48," con1a DOM c 1"]
["Sitespec2",17,49,"    "]
["Sitespec2",18,50,"#    "]
["Sitespec2",19,51,"*    "]
["Sitespec2",20,52,"EPCOANUSCgon j   "]
["Sitespec2",21,53," minp c-p 1 "]
["Sitespec2",22,54," moutp e-L c 0.37"]
["Sitespec2",23,55," fyear 2017  "]
["Sitespec2",24,56," plf c 0.948 "]
["Sitespec2",25,57," pll c 35 "]
["Sitespec2",26,58," inv c 2578.1 "]
["Sitespec2",27,59," fom c 21.401 "]
["Sitespec2",28,60," vom c 9.012 "]
["Sitespec2",29,61," optm c 0.928 "]
["Sitespec2",30,62," bdc up c 320"]
["Sitespec2",31,63," bdi up c 1280"]
["Sitespec2",32,64," con1c RM:tin c 1"]
["Sitespec2",33,65," con1a RE c 0"]
["Sitespec2",34,66," con1a DOM c 1"]
[{"$f":"IF(C180<$C$13,$B$10,IF(C180>=$E$13,$E$10,IF(AND(C180<$E$13,C180>=$D$13),$D$10,$C$10)))","v":"Sitespec2"},35,67,"    "]
["Sitespec2",36,68,"#    "]
["Sitespec2",37,69,"*    "]
["Sitespec2",38,70,"EPGASNUCClup i   "]
["Sitespec2",39,71," minp g-p 1 "]
["Sitespec2",40,72," moutp e-L c 0.53"]
["Sitespec2",41,73," fyear 2017  "]
["Sitespec2",42,74," plf c 0.935 "]
["Sitespec2",43,75," pll c 25 "]
["Sitespec2",44,76," inv c 1550 "]
["Sitespec2",45,77," fom c 25.731 "]
["Sitespec2",46,78," vom c 13.612 "]
["Sitespec2",47,79," optm c 0.913 "]
["Sitespec2",48,80," bdc up c 300"]
["Sitespec2",49,81," bdi up c 300"]
["Sitespec2",50,82," con1c RM:tin c 1"]
["Sitespec2",51,83," con1a RE c 0"]
["Sitespec2",52,84," con1a DOM c 1"]
["Sitespec2",{"$f":"IF(A198=A197,B197+1,1)","v":53},{"$f":"C197+1","v":85},{"$f":"OFFSET(INDIRECT(\"adb_\"&A198&\"!a1\"),B198,0)","v":"    "}]
["Sitespec2",54,86,"#    "]
["Sitespec2",55,87,"*    "]
["Sitespec2",56,88,"EPHYDNUkse i   "]
["Sitespec2",57,89,"    "]
["Sitespec2",58,90," moutp e-L c 1"]
["Sitespec2",59,91,"    "]
["Sitespec2",60,92," plf c 0.98 "]
["Sitespec2",61,93," pll c 50 "]
["Sitespec2",62,94," inv c 1333.3 "]
["Sitespec2",63,95," fom c 9.345 "]
["Sitespec2",64,96," vom c 14.176 "]
["Sitespec2",65,97," optm c 0.36 "]
["Sitespec2",66,98," bdc fx ts 0 0 0 0 0 0 300 0 0 0 0 0 0"]
["Sitespec2",67,99,"    "]
["Sitespec2",68,100," con1c RM:tin c 1"]
["Sitespec2",69,101," con1a RE c 1"]
["Sitespec2",70,102," con1a DOM c 1"]
["Sitespec2",71,103,"    "]
["Sitespec2",72,104,"#    "]
["Sitespec2",73,105,"*    "]
["Sitespec2",74,106,"EPHYDNUbat j   "]
["Sitespec2",75,107,"    "]
["Sitespec2",76,108," moutp e-L c 1"]
["Sitespec2",77,109," fyear 2022  "]
["Sitespec2",78,110," plf c 0.98 "]
["Sitespec2",79,111," pll c 50 "]
["Sitespec2",80,112," inv c 3375 "]
["Sitespec2",81,113," fom c 9.345 "]
["Sitespec2",82,114," vom c 14.176 "]
["Sitespec2",83,115," optm c 0.458 "]
["Sitespec2",84,116," bdc up c 100"]
["Sitespec2",85,117," bdi up c 800"]
["Sitespec2",86,118," con1c RM:tin c 1"]
["Sitespec2",87,119," con1a RE c 1"]
["Sitespec2",88,120," con1a DOM c 1"]
["Sitespec2",89,121,"    "]
["Sitespec2",90,122,"#    "]
["generic2",1,123,"*    "]
["generic2",2,124,"EPODSNU J   "]
["generic2",3,125," minp o-p 1 "]
["generic2",4,126," moutp e-L c 0.35"]
["generic2",5,127," fyear 2014  "]
["generic2",6,128," plf c 0.9 "]
["generic2",7,129," pll c 25 "]
["generic2",8,130," inv c 1070 "]
[{"$f":"IF(C244<$C$13,$B$10,IF(C244>=$E$13,$E$10,IF(AND(C244<$E$13,C244>=$D$13),$D$10,$C$10)))","v":"generic2"},9,131," fom c 0 "]
["generic2",10,132," vom c 148.92 "]
["generic2",11,133," ctime c 1 "]
["generic2",12,134," optm c 0.889 "]
["generic2",13,135," minutil c 0.0397 "]
["generic2",14,136,"    "]
["generic2",15,137," bdc up c 500"]
["generic2",16,138,"    "]
["generic2",17,139," con1c RM:tin c 1"]
["generic2",18,140," con1a RE c 0"]
["generic2",19,141,"    "]
["generic2",20,142,"    "]
["generic2",21,143," con1a DOM c 1"]
["generic2",22,144,"#    "]
["generic2",23,145,"*    "]
["generic2",24,146,"EPODSNUind K   "]
["generic2",25,147," minp o-p 1 "]
["generic2",26,148," moutp i-t c 0.35"]
["generic2",{"$f":"IF(A262=A261,B261+1,1)","v":27},{"$f":"C261+1","v":149},{"$f":"OFFSET(INDIRECT(\"adb_\"&A262&\"!a1\"),B262,0)","v":" fyear 2010  "}]
["generic2",28,150," plf c 0.9 "]
["generic2",29,151," pll c 20 "]
["generic2",30,152," inv c 658.7 "]
["generic2",31,153," fom c 0 "]
["generic2",32,154," vom c 484.866 "]
["generic2",33,155," ctime c 0 "]
["generic2",34,156," optm c 0.889 "]
["generic2",35,157," minutil c 0.0397 "]
["generic2",36,158,"    "]
["generic2",37,159," bdc up c 2000"]
["generic2",38,160,"    "]
["generic2",39,161," con1c RM:tin c 0"]
["generic2",40,162," con1a RE c 0"]
["generic2",41,163,"    "]
["generic2",42,164,"    "]
["generic2",43,165," con1a DOM c 0"]
["generic2",44,166,"#    "]
["generic2",45,167,"*    "]
["generic2",46,168,"EPODSNUurb L   "]
["generic2",47,169," minp o-p 1 "]
["generic2",48,170," moutp u-t c 0.16"]
["generic2",49,171," fyear 2010  "]
["generic2",50,172," plf c 0.9 "]
["generic2",51,173," pll c 10 "]
["generic2",52,174," inv c 691.9 "]
["generic2",53,175," fom c 0 "]
["generic2",54,176," vom c 290.92 "]
["generic2",55,177," ctime c 0 "]
["generic2",56,178," optm c 0.333 "]
["generic2",57,179," minutil c 0.0768 "]
["generic2",58,180,"    "]
["generic2",59,181," bdc up c 2000"]
["generic2",60,182,"    "]
["generic2",61,183," con1c RM:tin c 0"]
["generic2",62,184," con1a RE c 0"]
["generic2",63,185,"    "]
["generic2",64,186,"    "]
["generic2",65,187," con1a DOM c 0"]
["generic2",66,188,"#    "]
["generic2",67,189,"*    "]
["generic2",68,190,"EPODSNUrur M   "]
["generic2",69,191," minp o-p 1 "]
["generic2",70,192," moutp r-t c 0.16"]
["generic2",71,193," fyear 2010  "]
["generic2",72,194," plf c 0.9 "]
[{"$f":"IF(C308<$C$13,$B$10,IF(C308>=$E$13,$E$10,IF(AND(C308<$E$13,C308>=$D$13),$D$10,$C$10)))","v":"generic2"},73,195," pll c 10 "]
["generic2",74,196," inv c 691.9 "]
["generic2",75,197," fom c 0 "]
["generic2",76,198," vom c 290.92 "]
["generic2",77,199," ctime c 0 "]
["generic2",78,200," optm c 0.333 "]
["generic2",79,201," minutil c 0.0768 "]
["generic2",80,202,"    "]
["generic2",81,203," bdc up c 2000"]
["generic2",82,204,"    "]
["generic2",83,205," con1c RM:tin c 0"]
["generic2",84,206," con1a RE c 0"]
["generic2",85,207,"    "]
["generic2",86,208,"    "]
["generic2",87,209," con1a DOM c 0"]
["generic2",88,210,"#    "]
["generic2",89,211,"*    "]
["generic2",90,212,"EPOHFNU J   "]
["generic2",{"$f":"IF(A326=A325,B325+1,1)","v":91},{"$f":"C325+1","v":213},{"$f":"OFFSET(INDIRECT(\"adb_\"&A326&\"!a1\"),B326,0)","v":" minp h-p 1 "}]
["generic2",92,214," moutp e-L c 0.35"]
["generic2",93,215," fyear 2014  "]
["generic2",94,216," plf c 0.9 "]
["generic2",95,217," pll c 25 "]
["generic2",96,218," inv c 1350 "]
["generic2",97,219," fom c 0 "]
["generic2",98,220," vom c 131.4 "]
["generic2",99,221," ctime c 2 "]
["generic2",100,222," optm c 0.889 "]
["generic2",101,223," minutil c 0.0397 "]
["generic2",102,224,"    "]
["generic2",103,225," bdc up c 500"]
["generic2",104,226,"    "]
["generic2",105,227," con1c RM:tin c 1"]
["generic2",106,228," con1a RE c 0"]
["generic2",107,229,"    "]
["generic2",108,230,"    "]
["generic2",109,231," con1a DOM c 1"]
["generic2",110,232,"#    "]
["generic2",111,233,"*    "]
["generic2",112,234,"EPGASNUOC J   "]
["generic2",113,235," minp g-p 1 "]
["generic2",114,236," moutp e-L c 0.3"]
["generic2",115,237," fyear 2014  "]
["generic2",116,238," plf c 0.935 "]
["generic2",117,239," pll c 25 "]
["generic2",118,240," inv c 603 "]
["generic2",119,241," fom c 0 "]
["generic2",120,242," vom c 174.53 "]
["generic2",121,243," ctime c 2 "]
["generic2",122,244," optm c 0.909 "]
["generic2",123,245," minutil c 0.0007 "]
["generic2",124,246,"    "]
["generic2",125,247," bdc up c 1000"]
["generic2",126,248,"    "]
["generic2",127,249," con1c RM:tin c 1"]
["generic2",128,250," con1a RE c 0"]
["generic2",129,251,"    "]
["generic2",130,252,"    "]
["generic2",131,253," con1a DOM c 1"]
["generic2",132,254,"#    "]
["generic2",133,255,"*    "]
["generic2",134,256,"EPGASNUCC K   "]
["generic2",135,257," minp g-p 1 "]
["generic2",136,258," moutp e-L c 0.48"]
[{"$f":"IF(C372<$C$13,$B$10,IF(C372>=$E$13,$E$10,IF(AND(C372<$E$13,C372>=$D$13),$D$10,$C$10)))","v":"generic2"},137,259," fyear 2014  "]
["generic2",138,260," plf c 0.935 "]
["generic2",139,261," pll c 30 "]
["generic2",140,262," inv c 1069 "]
["generic2",141,263," fom c 0 "]
["generic2",142,264," vom c 25.363 "]
["generic2",143,265," ctime c 3 "]
["generic2",144,266," optm c 0.909 "]
["generic2",145,267," minutil c 0.2525 "]
["generic2",146,268,"    "]
["generic2",147,269," bdc up c 1000"]
["generic2",148,270,"    "]
["generic2",149,271," con1c RM:tin c 1"]
["generic2",150,272," con1a RE c 0"]
["generic2",151,273,"    "]
["generic2",152,274,"    "]
["generic2",153,275," con1a DOM c 1"]
["generic2",154,276,"#    "]
["generic2",{"$f":"IF(A390=A389,B389+1,1)","v":155},{"$f":"C389+1","v":277},{"$f":"OFFSET(INDIRECT(\"adb_\"&A390&\"!a1\"),B390,0)","v":"*    "}]
["generic2",156,278,"EPCOCNUCCS J   "]
["generic2",157,279," minp C-p 1 "]
["generic2",158,280," moutp e-L c 0.28"]
["generic2",159,281," fyear 2030  "]
["generic2",160,282," plf c 0.85 "]
["generic2",161,283," pll c 35 "]
["generic2",162,284," inv c 3605.1 "]
["generic2",163,285," fom c 0 "]
["generic2",164,286," vom c 315.215 "]
["generic2",165,287," ctime c 5 "]
["generic2",166,288," optm c 1 "]
["generic2",167,289,"    "]
["generic2",168,290,"    "]
["generic2",169,291," bdc up c 1000"]
["generic2",170,292,"    "]
["generic2",171,293," con1c RM:tin c 1"]
["generic2",172,294," con1a RE c 0"]
["generic2",173,295,"    "]
["generic2",174,296,"    "]
["generic2",175,297," con1a DOM c 1"]
["generic2",176,298,"#    "]
["generic2",177,299,"*    "]
["generic2",178,300,"EPCOANUSC K   "]
["generic2",179,301," minp c-p 1 "]
["generic2",180,302," moutp e-L c 0.37"]
["generic2",181,303," fyear 2016  "]
["generic2",182,304," plf c 0.85 "]
["generic2",183,305," pll c 35 "]
["generic2",184,306," inv c 2403.4 "]
["generic2",185,307," fom c 0 "]
["generic2",186,308," vom c 124.897 "]
["generic2",187,309," ctime c 4 "]
["generic2",188,310," optm c 1 "]
["generic2",189,311,"    "]
["generic2",190,312,"    "]
["generic2",191,313," bdc up c 1000"]
["generic2",192,314,"    "]
["generic2",193,315," con1c RM:tin c 1"]
["generic2",194,316," con1a RE c 0"]
["generic2",195,317,"    "]
["generic2",196,318,"    "]
["generic2",197,319," con1a DOM c 1"]
["generic2",198,320,"#    "]
["generic2",199,321,"*    "]
["generic2",200,322,"EPNUCNUPW J   "]
[{"$f":"IF(C436<$C$13,$B$10,IF(C436>=$E$13,$E$10,IF(AND(C436<$E$13,C436>=$D$13),$D$10,$C$10)))","v":"generic2"},201,323," minp n-p 1 "]
["generic2",202,324," moutp e-L c 0.33"]
["generic2",203,325," fyear 2023  "]
["generic2",204,326," plf c 0.85 "]
["generic2",205,327," pll c 60 "]
["generic2",206,328," inv c 5027.7 "]
["generic2",207,329," fom c 0 "]
["generic2",208,330," vom c 122.048 "]
["generic2",209,331," ctime c 8 "]
["generic2",210,332," optm c 1 "]
["generic2",211,333,"    "]
["generic2",212,334,"    "]
["generic2",213,335," bdc up c 1600"]
["generic2",214,336," bdi up c 0"]
["generic2",215,337," con1c RM:tin c 1"]
["generic2",216,338," con1a RE c 0"]
["generic2",217,339,"    "]
["generic2",218,340,"    "]
["generic2",{"$f":"IF(A454=A453,B453+1,1)","v":219},{"$f":"C453+1","v":341},{"$f":"OFFSET(INDIRECT(\"adb_\"&A454&\"!a1\"),B454,0)","v":" con1a DOM c 1"}]
["generic2",220,342,"#    "]
["generic2",221,343,"*    "]
["generic2",222,344,"EPHYDNU K   "]
["generic2",223,345,"    "]
["generic2",224,346," moutp e-L c 1"]
["generic2",225,347," fyear 2026  "]
["generic2",226,348," plf c 0.95 "]
["generic2",227,349," pll c 50 "]
["generic2",228,350," inv c 2000 "]
["generic2",229,351," fom c 0 "]
["generic2",230,352," vom c 52.485 "]
["generic2",231,353," ctime c 5 "]
["generic2",232,354," optm c 0.526 "]
["generic2",233,355,"    "]
["generic2",234,356,"    "]
["generic2",235,357," bdc up c 1000"]
["generic2",236,358," bdi up c 0"]
["generic2",237,359," con1c RM:tin c 1"]
["generic2",238,360," con1a RE c 1"]
["generic2",239,361,"    "]
["generic2",240,362,"    "]
["generic2",241,363," con1a DOM c 1"]
["generic2",242,364,"#    "]
["generic2",243,365,"*    "]
["generic2",244,366,"EPHYDNUmic J   "]
["generic2",245,367,"    "]
["generic2",246,368," moutp r-t c 1"]
["generic2",247,369," fyear 2014  "]
["generic2",248,370," plf c 0.5 "]
["generic2",249,371," pll c 30 "]
["generic2",250,372," inv c 4000 "]
["generic2",251,373," fom c 0 "]
["generic2",252,374," vom c 47.52 "]
["generic2",253,375," ctime c 2 "]
["generic2",254,376," optm c 1 "]
["generic2",255,377,"    "]
["generic2",256,378,"    "]
["generic2",257,379," bdc up ts 630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"]
["generic2",258,380," bdi up c 300"]
["generic2",259,381," con1c RM:tin c 0"]
["generic2",260,382," con1a RE c 1"]
["generic2",261,383,"    "]
["generic2",262,384,"    "]
["generic2",263,385," con1a DOM c 0"]
["generic2",264,386,"#    "]
[{"$f":"IF(C500<$C$13,$B$10,IF(C500>=$E$13,$E$10,IF(AND(C500<$E$13,C500>=$D$13),$D$10,$C$10)))","v":"generic2"},265,387,"*    "]
["generic2",266,388,"EPBIONU J   "]
["generic2",267,389," minp b-p 1 "]
["generic2",268,390," moutp e-L c 0.38"]
["generic2",269,391," fyear 2014  "]
["generic2",270,392," plf c 0.5 "]
["generic2",271,393," pll c 30 "]
["generic2",272,394," inv c 2500 "]
["generic2",273,395," fom c 0 "]
["generic2",274,396," vom c 175.335 "]
["generic2",275,397," ctime c 4 "]
["generic2",276,398," optm c 1 "]
["generic2",277,399,"    "]
["generic2",278,400," bdc lo ts 0 0 30 60 0                  "]
["generic2",279,401," bdc up ts 630 693 756 819 882 945 1008 1071 1134 1197 1260 1386 1512 1638 1764 1890 2016 2142 2268 2394 2520 5040 10080"]
["generic2",280,402," bdi up c 1000"]
["generic2",281,403," con1c RM:tin c 1"]
["generic2",282,404," con1a RE c 1"]
["generic2",{"$f":"IF(A518=A517,B517+1,1)","v":283},{"$f":"C517+1","v":405},{"$f":"OFFSET(INDIRECT(\"adb_\"&A518&\"!a1\"),B518,0)","v":"    "}]
["generic2",284,406,"    "]
["generic2",285,407," con1a DOM c 1"]
["generic2",286,408,"#    "]
["generic2",287,409,"*    "]
["generic2",288,410,"EPGEONU L   "]
["generic2",289,411,"    "]
["generic2",290,412," moutp e-L c 1"]
["generic2",291,413," fyear 2013  "]
["generic2",292,414," plf c 0.93 "]
["generic2",293,415," pll c 25 "]
["generic2",294,416," inv ts 4000 3923.1 3846.2 3769.3 3692.4 3615.7 3546.2 3476.7 3407.2 3337.7 3268.3 3237.1 3205.9 3174.7 3143.5 3112.3 3081.1 3049.9 3018.7 2987.5 2955.8 2928.9 2686.7 2417.6 "]
["generic2",295,417," fom c 0 "]
["generic2",296,418," vom c 43.959 "]
["generic2",297,419," ctime c 4 "]
["generic2",298,420," optm c 0.914 "]
["generic2",299,421,"    "]
["generic2",300,422,"    "]
["generic2",301,423," bdc up c 500"]
["generic2",302,424," bdi up c 0"]
["generic2",303,425," con1c RM:tin c 1"]
["generic2",304,426," con1a RE c 1"]
["generic2",305,427,"    "]
["generic2",306,428,"    "]
["generic2",307,429," con1a DOM c 1"]
["generic2",308,430,"#    "]
["generic2",309,431,"*    "]
["generic2",310,432,"EPWNDNU25 M   "]
["generic2",311,433,"    "]
["generic2",312,434," moutp e-L c 1"]
["generic2",313,435," fyear 2014  "]
["generic2",314,436," plf c 0.3 "]
["generic2",315,437," pll c 25 "]
["generic2",316,438," inv ts 2365 2319.6 2274.2 2228.8 2183.4 2137.8 2104.7 2071.6 2038.5 2005.4 1972.1 1953.3 1934.5 1915.7 1896.9 1878.1 1859.3 1840.5 1821.7 1802.9 1783.6 1775.1 1698.5 1613.4 "]
["generic2",317,439," fom c 0 "]
["generic2",318,440," vom c 125.139 "]
["generic2",319,441," ctime c 2 "]
["generic2",320,442," optm c 1 "]
["generic2",321,443,"    "]
["generic2",322,444,"    "]
["generic2",323,445," bdc up ts 300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500"]
["generic2",324,446," bdi up c 3986.11996239308"]
["generic2",325,447," con1c RM:tin c 0.033"]
["generic2",326,448," con1a RE c 1"]
["generic2",327,449,"    "]
["generic2",328,450,"    "]
[{"$f":"IF(C564<$C$13,$B$10,IF(C564>=$E$13,$E$10,IF(AND(C564<$E$13,C564>=$D$13),$D$10,$C$10)))","v":"generic2"},329,451," con1a DOM c 1"]
["generic2",330,452,"#    "]
["generic2",331,453,"*    "]
["generic2",332,454,"EPWNDNU30 N   "]
["generic2",333,455,"    "]
["generic2",334,456," moutp e-L c 1"]
["generic2",335,457," fyear 2014  "]
["generic2",336,458," plf c 0.3 "]
["generic2",337,459," pll c 25 "]
["generic2",338,460," inv ts 2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4 "]
["generic2",339,461," fom c 0 "]
["generic2",340,462," vom c 125.139 "]
["generic2",341,463," ctime c 2 "]
["generic2",342,464," optm c 1 "]
["generic2",343,465,"    "]
["generic2",344,466,"    "]
["generic2",345,467," bdc up ts 300 420 540 660 780 900 1020 1140 1260 1380 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500"]
["generic2",346,468," bdi up c 3986.11996239308"]
["generic2",{"$f":"IF(A582=A581,B581+1,1)","v":347},{"$f":"C581+1","v":469},{"$f":"OFFSET(INDIRECT(\"adb_\"&A582&\"!a1\"),B582,0)","v":" con1c RM:tin c 0.05"}]
["generic2",348,470," con1a RE c 1"]
["generic2",349,471,"    "]
["generic2",350,472," con1a WND c 1"]
["generic2",351,473," con1a DOM c 1"]
["generic2",352,474,"#    "]
["generic2",353,475,"*    "]
["generic2",354,476,"EPSOLNUPVut O   "]
["generic2",355,477,"    "]
["generic2",356,478," moutp e-L c 1"]
["generic2",357,479," fyear 2013  "]
["generic2",358,480," plf c 0.535 "]
["generic2",359,481," pll c 25 "]
["generic2",360,482," inv ts 2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5 "]
["generic2",361,483," fom c 0 "]
["generic2",362,484," vom c 176.038 "]
["generic2",363,485," ctime c 1 "]
["generic2",364,486," optm c 1 "]
["generic2",365,487,"    "]
["generic2",366,488,"    "]
["generic2",367,489," bdc up ts 500 950 1400 1850 2300 2750 3200 3650 4100 4550 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"]
["generic2",368,490," bdi up c 89519.337624866"]
["generic2",369,491," con1c RM:tin c 0.05"]
["generic2",370,492," con1a RE c 1"]
["generic2",371,493," con1a PVl c 1"]
["generic2",372,494," con1a PV c 1"]
["generic2",373,495," con1a DOM c 1"]
["generic2",374,496,"#    "]
["generic2",375,497,"*    "]
["generic2",376,498,"EPSOLNUPVrt K   "]
["generic2",377,499,"    "]
["generic2",378,500," moutp u-t c 1"]
["generic2",379,501," fyear 2013  "]
["generic2",380,502," plf c 0.428 "]
["generic2",381,503," pll c 20 "]
["generic2",382,504," inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "]
["generic2",383,505," fom c 0 "]
["generic2",384,506," vom c 131.25 "]
["generic2",385,507," ctime c 0 "]
["generic2",386,508," optm c 1 "]
["generic2",387,509,"    "]
["generic2",388,510,"    "]
["generic2",389,511," bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"]
["generic2",390,512," bdi up c 89519.337624866"]
["generic2",391,513," con1c RM:tin c 0"]
["generic2",392,514," con1a RE c 1"]
[{"$f":"IF(C628<$C$13,$B$10,IF(C628>=$E$13,$E$10,IF(AND(C628<$E$13,C628>=$D$13),$D$10,$C$10)))","v":"generic2"},393,515," con1a PVl c 1"]
["generic2",394,516,"    "]
["generic2",395,517," con1a DOM c 0"]
["generic2",396,518,"#    "]
["generic2",397,519,"*    "]
["generic2",398,520,"EPSOLNUPVst L   "]
["generic2",399,521,"    "]
["generic2",400,522," moutp u-t c 1"]
["generic2",401,523," fyear 2013  "]
["generic2",402,524," plf c 0.392 "]
["generic2",403,525," pll c 20 "]
["generic2",404,526," inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2 "]
["generic2",405,527," fom c 0 "]
["generic2",406,528," vom c 166.667 "]
["generic2",407,529," ctime c 0 "]
["generic2",408,530," optm c 1 "]
["generic2",409,531,"    "]
["generic2",410,532,"    "]
["generic2",{"$f":"IF(A646=A645,B645+1,1)","v":411},{"$f":"C645+1","v":533},{"$f":"OFFSET(INDIRECT(\"adb_\"&A646&\"!a1\"),B646,0)","v":" bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"}]
["generic2",412,534," bdi up c 89519.337624866"]
["generic2",413,535," con1c RM:tin c 0"]
["generic2",414,536," con1a RE c 1"]
["generic2",415,537," con1a PVl c 1"]
["generic2",416,538,"    "]
["generic2",417,539," con1a DOM c 0"]
["generic2",418,540,"#    "]
["generic2",419,541,"*    "]
["generic2",420,542,"EPSOLNUPVst2 R   "]
["generic2",421,543,"    "]
["generic2",422,544," moutp u-t c 1"]
["generic2",423,545," fyear 2013  "]
["generic2",424,546," plf c 0.381 "]
["generic2",425,547," pll c 20 "]
["generic2",426,548," inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "]
["generic2",427,549," fom c 0 "]
["generic2",428,550," vom c 150 "]
["generic2",429,551," ctime c 0 "]
["generic2",430,552," optm c 1 "]
["generic2",431,553,"    "]
["generic2",432,554,"    "]
["generic2",433,555," bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"]
["generic2",434,556," bdi up c 89519.337624866"]
["generic2",435,557," con1c RM:tin c 0"]
["generic2",436,558," con1a RE c 1"]
["generic2",437,559," con1a PVl c 1"]
["generic2",438,560,"    "]
["generic2",439,561," con1a DOM c 0"]
["generic2",440,562,"#    "]
["generic2",441,563,"*    "]
["generic2",442,564,"EPSOLNUPVrtru M   "]
["generic2",443,565,"    "]
["generic2",444,566," moutp r-t c 1"]
["generic2",445,567," fyear 2013  "]
["generic2",446,568," plf c 0.428 "]
["generic2",447,569," pll c 20 "]
["generic2",448,570," inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "]
["generic2",449,571," fom c 0 "]
["generic2",450,572," vom c 131.25 "]
["generic2",451,573," ctime c 0 "]
["generic2",452,574," optm c 1 "]
["generic2",453,575,"    "]
["generic2",454,576,"    "]
["generic2",455,577," bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"]
["generic2",456,578," bdi up c 89519.337624866"]
[{"$f":"IF(C692<$C$13,$B$10,IF(C692>=$E$13,$E$10,IF(AND(C692<$E$13,C692>=$D$13),$D$10,$C$10)))","v":"generic2"},457,579," con1c RM:tin c 0"]
["generic2",458,580," con1a RE c 1"]
["generic2",459,581," con1a PVl c 1"]
["generic2",460,582,"    "]
["generic2",461,583," con1a DOM c 0"]
["generic2",462,584,"#    "]
["generic2",463,585,"*    "]
["generic2",464,586,"EPSOLNUPVstru N   "]
["generic2",465,587,"    "]
["generic2",466,588," moutp r-t c 1"]
["generic2",467,589," fyear 2013  "]
["generic2",468,590," plf c 0.392 "]
["generic2",469,591," pll c 20 "]
["generic2",470,592," inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3404.7 3338 3271.3 3204.6 3137.9 3093.9 3049.9 3005.9 2961.9 2917.9 2873.9 2829.9 2785.9 2741.9 2697.8 2673.2 2452.2 2206.5 "]
["generic2",471,593," fom c 0 "]
["generic2",472,594," vom c 131.25 "]
["generic2",473,595," ctime c 0 "]
["generic2",474,596," optm c 1 "]
["generic2",{"$f":"IF(A710=A709,B709+1,1)","v":475},{"$f":"C709+1","v":597},{"$f":"OFFSET(INDIRECT(\"adb_\"&A710&\"!a1\"),B710,0)","v":"    "}]
["generic2",476,598,"    "]
["generic2",477,599," bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"]
["generic2",478,600," bdi up c 89519.337624866"]
["generic2",479,601," con1c RM:tin c 0"]
["generic2",480,602," con1a RE c 1"]
["generic2",481,603," con1a PVl c 1"]
["generic2",482,604,"    "]
["generic2",483,605," con1a DOM c 0"]
["generic2",484,606,"#    "]
["generic2",485,607,"*    "]
["generic2",486,608,"EPSOLNUPVstru2 S   "]
["generic2",487,609,"    "]
["generic2",488,610," moutp r-t c 1"]
["generic2",489,611," fyear 2013  "]
["generic2",490,612," plf c 0.381 "]
["generic2",491,613," pll c 20 "]
["generic2",492,614," inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "]
["generic2",493,615," fom c 0 "]
["generic2",494,616," vom c 166.667 "]
["generic2",495,617," ctime c 0 "]
["generic2",496,618," optm c 1 "]
["generic2",497,619,"    "]
["generic2",498,620,"    "]
["generic2",499,621," bdc up ts 630 1067 1504 1941 2378 2815 3252 3689 4126 4563 5000 5500 6000 6500 7000 7500 8000 8500 9000 9500 10000 20000 40000"]
["generic2",500,622," bdi up c 89519.337624866"]
["generic2",501,623," con1c RM:tin c 0"]
["generic2",502,624," con1a RE c 1"]
["generic2",503,625," con1a PVl c 1"]
["generic2",504,626,"    "]
["generic2",505,627," con1a DOM c 0"]
["generic2",506,628,"#    "]
["generic2",507,629,"*    "]
["generic2",508,630,"EPTSONUTH P   "]
["generic2",509,631,"    "]
["generic2",510,632," moutp e-L c 1"]
["generic2",511,633," fyear 2014  "]
["generic2",512,634," plf c 0.728 "]
["generic2",513,635," pll c 25 "]
["generic2",514,636," inv ts 3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2 "]
["generic2",515,637," fom c 0 "]
["generic2",516,638," vom c 195.621 "]
["generic2",517,639," ctime c 4 "]
["generic2",518,640," optm c 1 "]
["generic2",519,641,"    "]
["generic2",520,642,"    "]
[{"$f":"IF(C756<$C$13,$B$10,IF(C756>=$E$13,$E$10,IF(AND(C756<$E$13,C756>=$D$13),$D$10,$C$10)))","v":"generic2"},521,643," bdc up ts 100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"]
["generic2",522,644," bdi up c 38726.7969365541"]
["generic2",523,645," con1c RM:tin c 0.3"]
["generic2",524,646," con1a RE c 1"]
["generic2",525,647," con1a STl c 1"]
["generic2",526,648,"    "]
["generic2",527,649," con1a DOM c 1"]
["generic2",528,650,"#    "]
["generic2",529,651,"*    "]
["generic2",530,652,"EPTSONUTHst Q   "]
["generic2",531,653,"    "]
["generic2",532,654," moutp e-L c 1"]
["generic2",533,655," fyear 2014  "]
["generic2",534,656," plf c 0.952 "]
["generic2",535,657," pll c 25 "]
["generic2",536,658," inv ts 7000 6802.2 6604.4 6406.6 6208.8 6011.1 5868.2 5725.3 5582.4 5439.5 5296.4 5199.5 5102.6 5005.7 4908.8 4811.9 4715 4618.1 4521.2 4424.3 4327.5 4271.1 3763.1 3198.6 "]
["generic2",537,659," fom c 0 "]
["generic2",538,660," vom c 143.887 "]
["generic2",{"$f":"IF(A774=A773,B773+1,1)","v":539},{"$f":"C773+1","v":661},{"$f":"OFFSET(INDIRECT(\"adb_\"&A774&\"!a1\"),B774,0)","v":" ctime c 4 "}]
["generic2",540,662," optm c 1 "]
["generic2",541,663,"    "]
["generic2",542,664,"    "]
["generic2",543,665," bdc up ts 100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"]
["generic2",544,666," bdi up c 38726.7969365541"]
["generic2",545,667," con1c RM:tin c 1"]
["generic2",546,668," con1a RE c 1"]
["generic2",547,669," con1a STl c 1"]
["generic2",548,670,"    "]
["generic2",549,671," con1a DOM c 1"]
["generic2",550,672,"#    "]
["generic2",551,673,"*    "]
["generic2",552,674,"EPGASNUSO L   "]
["generic2",553,675," minp g-p 1 "]
["generic2",554,676," moutp e-L c 0.53"]
["generic2",555,677," fyear 2014  "]
["generic2",556,678," plf c 0.92 "]
["generic2",557,679," pll c 25 "]
["generic2",558,680," inv ts 1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6 "]
["generic2",559,681," fom c 0 "]
["generic2",560,682," vom c 143.887 "]
["generic2",561,683," ctime c 4 "]
["generic2",562,684," optm c 0.924 "]
["generic2",563,685,"    "]
["generic2",564,686,"    "]
["generic2",565,687," bdc up ts 100 590 1080 1570 2060 2550 3040 3530 4020 4510 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000"]
["generic2",566,688," bdi up c 38726.7969365541"]
["generic2",567,689," con1c RM:tin c 1"]
["generic2",568,690," con1a RE c 0"]
["generic2",569,691,"    "]
["generic2",570,692,"    "]
["generic2",571,693," con1a DOM c 1"]
["generic2",572,694,"#    "]
["fuel2",1,695,"*    "]
["fuel2",2,696,"MIBIO a   "]
["fuel2",3,697," moutp b-p c 1"]
["fuel2",4,698," vom c 47 "]
["fuel2",5,699," con1a CO2 c 0"]
["fuel2",6,700,"#    "]
["fuel2",7,701,"*    "]
["fuel2",8,702,"IMOHF a   "]
["fuel2",9,703," moutp h-p c 1"]
["fuel2",10,704," vom ts 514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695  "]
["fuel2",11,705," con1a CO2 c 2.54"]
["fuel2",12,706,"#    "]
[{"$f":"IF(C820<$C$13,$B$10,IF(C820>=$E$13,$E$10,IF(AND(C820<$E$13,C820>=$D$13),$D$10,$C$10)))","v":"fuel2"},13,707,"*    "]
["fuel2",14,708,"IMODS a   "]
["fuel2",15,709," moutp o-p c 1"]
["fuel2",16,710," vom ts 795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076  "]
["fuel2",17,711," con1a CO2 c 2.34"]
["fuel2",18,712,"#    "]
["fuel2",19,713,"*    "]
["fuel2",20,714,"IMOLC a   "]
["fuel2",21,715," moutp p-p c 1"]
["fuel2",22,716," vom ts 596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807  "]
["fuel2",23,717," con1a CO2 c 2.31"]
["fuel2",24,718,"#    "]
["fuel2",25,719,"*    "]
["fuel2",26,720,"IMGAS a   "]
["fuel2",27,721," moutp g-p c 1"]
["fuel2",28,722," vom ts 325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425  "]
["fuel2",29,723," con1a CO2 c 1.77"]
["fuel2",30,724,"#    "]
["fuel2",{"$f":"IF(A838=A837,B837+1,1)","v":31},{"$f":"C837+1","v":725},{"$f":"OFFSET(INDIRECT(\"adb_\"&A838&\"!a1\"),B838,0)","v":"*    "}]
["fuel2",32,726,"IMCOA a   "]
["fuel2",33,727," moutp c-p c 1"]
["fuel2",34,728," vom ts 63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123  "]
["fuel2",35,729," con1a CO2 c 3.04"]
["fuel2",36,730,"#    "]
["fuel2",37,731,"*    "]
["fuel2",38,732,"IMCOC a   "]
["fuel2",39,733," moutp C-p c 1"]
["fuel2",40,734," vom c 63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123  "]
["fuel2",41,735," con1a CO2 c 0.61"]
["fuel2",42,736,"#    "]
["fuel2",43,737,"*    "]
["fuel2",44,738,"0 a   "]
["fuel2",45,739,{"$error":"#N/A"}]
["fuel2",46,740,{"$error":"#N/A"}]
["fuel2",47,741,{"$error":"#N/A"}]
["fuel2",48,742,"#    "]
["fuel2",49,743,"    "]
["fuel2",50,744,"    "]
["fuel2",51,745,"    "]
["fuel2",52,746,"    "]
["fuel2",53,747,"    "]
["fuel2",54,748,"    "]
["fuel2",55,749,"    "]
["fuel2",56,750,"    "]
["fuel2",57,751,"    "]
["fuel2",58,752,"    "]
["fuel2",59,753,"    "]
["fuel2",60,754,"    "]
["fuel2",61,755,"    "]
["fuel2",62,756,"    "]
["fuel2",63,757,"    "]
["fuel2",64,758,"    "]
["fuel2",65,759,"    "]
["fuel2",66,760,"    "]
["fuel2",67,761,"    "]
["fuel2",68,762,"    "]
["fuel2",69,763,"    "]
["fuel2",70,764,"    "]
["fuel2",71,765,"    "]
["fuel2",72,766,"    "]
["fuel2",73,767,"    "]
["fuel2",74,768,"    "]
["fuel2",75,769,"    "]
["fuel2",76,770,"    "]
[{"$f":"IF(C884<$C$13,$B$10,IF(C884>=$E$13,$E$10,IF(AND(C884<$E$13,C884>=$D$13),$D$10,$C$10)))","v":"fuel2"},77,771,"    "]
["fuel2",78,772,"    "]
["fuel2",79,773,"    "]
["fuel2",80,774,"    "]
["fuel2",81,775,"    "]
["fuel2",82,776,"    "]
["fuel2",83,777,"    "]
["fuel2",84,778,"    "]
["fuel2",85,779,"    "]
["fuel2",86,780,"    "]
["fuel2",87,781,"    "]
["fuel2",88,782,"    "]
["fuel2",89,783,"    "]
["fuel2",90,784,"    "]
["fuel2",91,785,"    "]
["fuel2",92,786,"    "]
["fuel2",93,787,"    "]
["fuel2",94,788,"    "]
["fuel2",{"$f":"IF(A902=A901,B901+1,1)","v":95},{"$f":"C901+1","v":789},{"$f":"OFFSET(INDIRECT(\"adb_\"&A902&\"!a1\"),B902,0)","v":"    "}]
["fuel2",96,790,"    "]
["fuel2",97,791,"    "]
["fuel2",98,792,"    "]
["fuel2",99,793,"    "]
["fuel2",100,794,"    "]
["fuel2",101,795,"    "]
["fuel2",102,796,"    "]
["fuel2",103,797,"    "]
["fuel2",104,798,"    "]
["fuel2",105,799,"    "]
["fuel2",106,800,"    "]
["fuel2",107,801,"    "]
["fuel2",108,802,"    "]
["fuel2",109,803,"    "]
["fuel2",110,804,"    "]
["fuel2",111,805,"    "]
["fuel2",112,806,"    "]
["fuel2",113,807,"    "]
["fuel2",114,808,"    "]
["fuel2",115,809,"    "]
["fuel2",116,810,"    "]
["fuel2",117,811,"    "]
["fuel2",118,812,"    "]
["fuel2",119,813,"    "]
["fuel2",120,814,"    "]
["fuel2",121,815,"    "]
["fuel2",122,816,"    "]
["fuel2",123,817,"    "]
["fuel2",124,818,"    "]
["fuel2",125,819,"    "]
["fuel2",126,820,"    "]
["fuel2",127,821,"    "]
["fuel2",128,822,"    "]
["fuel2",129,823,"    "]
["fuel2",130,824,"    "]
["fuel2",131,825,"    "]
["fuel2",132,826,"    "]
["fuel2",133,827,"    "]
["fuel2",134,828,"    "]
["fuel2",135,829,"    "]
["fuel2",136,830,"    "]
["fuel2",137,831,"    "]
["fuel2",138,832,"    "]
["fuel2",139,833,"    "]
["fuel2",140,834,"    "]
[{"$f":"IF(C948<$C$13,$B$10,IF(C948>=$E$13,$E$10,IF(AND(C948<$E$13,C948>=$D$13),$D$10,$C$10)))","v":"fuel2"},141,835,"    "]
["fuel2",142,836,"    "]
["fuel2",143,837,"    "]
["fuel2",144,838,"    "]
["fuel2",145,839,"    "]
["fuel2",146,840,"    "]
["fuel2",147,841,"    "]
["fuel2",148,842,"    "]
["fuel2",149,843,"    "]
["fuel2",150,844,"    "]
["fuel2",151,845,"    "]
["fuel2",152,846,"    "]
["fuel2",153,847,"    "]
["fuel2",154,848,"    "]
["fuel2",155,849,"    "]
["fuel2",156,850,"    "]
["fuel2",157,851,"    "]
["fuel2",158,852,"    "]
["fuel2",{"$f":"IF(A966=A965,B965+1,1)","v":159},{"$f":"C965+1","v":853},{"$f":"OFFSET(INDIRECT(\"adb_\"&A966&\"!a1\"),B966,0)","v":"    "}]
["fuel2",160,854,"    "]
["fuel2",161,855,"    "]
["fuel2",162,856,"    "]
["fuel2",163,857,"    "]
["fuel2",164,858,"    "]
["fuel2",165,859,"    "]
["fuel2",166,860,"    "]
["fuel2",167,861,"    "]
["fuel2",168,862,"    "]
["fuel2",169,863,"    "]
["fuel2",170,864,"    "]
["fuel2",171,865,"    "]
["fuel2",172,866,"    "]
["fuel2",173,867,"    "]
["fuel2",174,868,"    "]
["fuel2",175,869,"    "]
["fuel2",176,870,"    "]
["fuel2",177,871,"    "]
["fuel2",178,872,"    "]
["fuel2",179,873,"    "]
["fuel2",180,874,"    "]
["fuel2",181,875,"    "]
["fuel2",182,876,"    "]
["fuel2",183,877,"    "]
["fuel2",184,878,"    "]
["fuel2",185,879,"    "]
["fuel2",186,880,"    "]
["fuel2",187,881,"    "]
["fuel2",188,882,"    "]
["fuel2",189,883,"    "]
["fuel2",190,884,"    "]
["fuel2",191,885,"    "]
["fuel2",192,886,"    "]
["fuel2",193,887,"    "]
["fuel2",194,888,"    "]
["fuel2",195,889,"    "]
["fuel2",196,890,"    "]
["fuel2",197,891,"    "]
["fuel2",198,892,"    "]
["fuel2",199,893,"    "]
["fuel2",200,894,"    "]
["fuel2",201,895,"    "]
["fuel2",202,896,"    "]
["fuel2",203,897,"    "]
["fuel2",204,898,"    "]
[{"$f":"IF(C1012<$C$13,$B$10,IF(C1012>=$E$13,$E$10,IF(AND(C1012<$E$13,C1012>=$D$13),$D$10,$C$10)))","v":"fuel2"},205,899,"    "]
["fuel2",206,900,"    "]
["fuel2",207,901,"    "]
["fuel2",208,902,"    "]
["fuel2",209,903,"    "]
["fuel2",210,904,"    "]
["fuel2",211,905,"    "]
["fuel2",212,906,"    "]
["fuel2",213,907,"    "]
["fuel2",214,908,"    "]
["fuel2",215,909,"    "]
["fuel2",216,910,"    "]
["fuel2",217,911,"    "]
["fuel2",218,912,"    "]
["fuel2",219,913,"    "]
["fuel2",220,914,"    "]
["fuel2",221,915,"    "]
["fuel2",222,916,"    "]
["fuel2",{"$f":"IF(A1030=A1029,B1029+1,1)","v":223},{"$f":"C1029+1","v":917},{"$f":"OFFSET(INDIRECT(\"adb_\"&A1030&\"!a1\"),B1030,0)","v":"    "}]
["fuel2",224,918,"    "]
["fuel2",225,919,"    "]
["fuel2",226,920,"    "]
["fuel2",227,921,"    "]
["fuel2",228,922,"    "]
["fuel2",229,923,"    "]
["fuel2",230,924,"    "]
["fuel2",231,925,"    "]
["fuel2",232,926,"    "]
["fuel2",233,927,"    "]
["fuel2",234,928,"    "]
["fuel2",235,929,"    "]
["fuel2",236,930,"    "]
["fuel2",237,931,"    "]
["fuel2",238,932,"    "]
["fuel2",239,933,"    "]
["fuel2",240,934,"    "]
["fuel2",241,935,"    "]
["fuel2",242,936,"    "]
["fuel2",243,937,"    "]
["fuel2",244,938,"    "]
["fuel2",245,939,"    "]
["fuel2",246,940,"    "]
["fuel2",247,941,"    "]
["fuel2",248,942,"    "]
["fuel2",249,943,"    "]
["fuel2",250,944,"    "]
["fuel2",251,945,"    "]
["fuel2",252,946,"    "]
["fuel2",253,947,"    "]
["fuel2",254,948,"    "]
["fuel2",255,949,"    "]
["fuel2",256,950,"    "]
["fuel2",257,951,"    "]
["fuel2",258,952,"    "]
["fuel2",259,953,"    "]
["fuel2",260,954,"    "]
["fuel2",261,955,"    "]
["fuel2",262,956,"    "]
["fuel2",263,957,"    "]
["fuel2",264,958,"    "]
["fuel2",265,959,"    "]
["fuel2",266,960,"    "]
["fuel2",267,961,"    "]
["fuel2",268,962,"    "]
[{"$f":"IF(C1076<$C$13,$B$10,IF(C1076>=$E$13,$E$10,IF(AND(C1076<$E$13,C1076>=$D$13),$D$10,$C$10)))","v":"fuel2"},269,963,"    "]
["fuel2",270,964,"    "]
["fuel2",271,965,"    "]
["fuel2",272,966,"    "]
["fuel2",273,967,"    "]
["fuel2",274,968,"    "]
["fuel2",275,969,"    "]
["fuel2",276,970,"    "]
["fuel2",277,971,"    "]
["fuel2",278,972,"    "]
["fuel2",279,973,"    "]
["fuel2",280,974,"    "]
["fuel2",281,975,"    "]
["fuel2",282,976,"    "]
["fuel2",283,977,"    "]
["fuel2",284,978,"    "]
["fuel2",285,979,"    "]
["fuel2",286,980,"    "]
["fuel2",{"$f":"IF(A1094=A1093,B1093+1,1)","v":287},{"$f":"C1093+1","v":981},{"$f":"OFFSET(INDIRECT(\"adb_\"&A1094&\"!a1\"),B1094,0)","v":"    "}]
["fuel2",288,982,"    "]
["fuel2",289,983,"    "]
["fuel2",290,984,"    "]
["fuel2",291,985,"    "]
["fuel2",292,986,"    "]
["fuel2",293,987,"    "]
["fuel2",294,988,"    "]
["fuel2",295,989,"    "]
["fuel2",296,990,"    "]
["fuel2",297,991,"    "]
["fuel2",298,992,"    "]
["fuel2",299,993,"    "]
["fuel2",300,994,"    "]
["fuel2",301,995,"    "]
["fuel2",302,996,"    "]
["fuel2",303,997,"    "]
["fuel2",304,998,"    "]
["fuel2",305,999,"    "]
["fuel2",306,1000,"    "]
["fuel2",307,1001,"    "]
["fuel2",308,1002,"    "]
["fuel2",309,1003,"    "]
["fuel2",310,1004,"    "]
["fuel2",311,1005,"    "]
["fuel2",312,1006,"    "]
["fuel2",313,1007,"    "]
["fuel2",314,1008,"    "]
["fuel2",315,1009,"    "]
["fuel2",316,1010,"    "]
["fuel2",317,1011,"    "]
["fuel2",318,1012,"    "]
["fuel2",319,1013,"    "]
["fuel2",320,1014,"    "]
["fuel2",321,1015,"    "]
["fuel2",322,1016,"    "]
["fuel2",323,1017,"    "]
["fuel2",324,1018,"    "]
["fuel2",325,1019,"    "]
["fuel2",326,1020,"    "]
["fuel2",327,1021,"    "]
["fuel2",328,1022,"    "]
["fuel2",329,1023,"    "]
["fuel2",330,1024,"    "]
["fuel2",331,1025,"    "]
["fuel2",332,1026,"    "]
[{"$f":"IF(C1140<$C$13,$B$10,IF(C1140>=$E$13,$E$10,IF(AND(C1140<$E$13,C1140>=$D$13),$D$10,$C$10)))","v":"fuel2"},333,1027,"    "]
["fuel2",334,1028,"    "]
["fuel2",335,1029,"    "]
["fuel2",336,1030,"    "]
["fuel2",337,1031,"    "]
["fuel2",338,1032,"    "]
["fuel2",339,1033,"    "]
["fuel2",340,1034,"    "]
["fuel2",341,1035,"    "]
["fuel2",342,1036,"    "]
["fuel2",343,1037,0]
["fuel2",344,1038,0]
["fuel2",345,1039,0]
["fuel2",346,1040,0]
["fuel2",347,1041,0]
["fuel2",348,1042,0]
["fuel2",349,1043,0]
["fuel2",350,1044,0]
["fuel2",{"$f":"IF(A1158=A1157,B1157+1,1)","v":351},{"$f":"C1157+1","v":1045},{"$f":"OFFSET(INDIRECT(\"adb_\"&A1158&\"!a1\"),B1158,0)","v":0}]
["fuel2",352,1046,0]
["fuel2",353,1047,0]
["fuel2",354,1048,0]
["fuel2",355,1049,0]
["fuel2",356,1050,0]
["fuel2",357,1051,0]
["fuel2",358,1052,0]
["fuel2",359,1053,0]
["fuel2",360,1054,0]
["fuel2",361,1055,0]
["fuel2",362,1056,0]
["fuel2",363,1057,0]
["fuel2",364,1058,0]
["fuel2",365,1059,0]
["fuel2",366,1060,0]
["fuel2",367,1061,0]
["fuel2",368,1062,0]
["fuel2",369,1063,0]
["fuel2",370,1064,0]
["fuel2",371,1065,0]
["fuel2",372,1066,0]
["fuel2",373,1067,0]
["fuel2",374,1068,0]
["fuel2",375,1069,0]
["fuel2",376,1070,0]
["fuel2",377,1071,0]
["fuel2",378,1072,0]
["fuel2",379,1073,0]
["fuel2",380,1074,0]
["fuel2",381,1075,0]
["fuel2",382,1076,0]
["fuel2",383,1077,0]
["fuel2",384,1078,0]
["fuel2",385,1079,0]
["fuel2",386,1080,0]
["fuel2",387,1081,0]
["fuel2",388,1082,0]
["fuel2",389,1083,0]
["fuel2",390,1084,0]
["fuel2",391,1085,0]
["fuel2",392,1086,0]
["fuel2",393,1087,0]
["fuel2",394,1088,0]

{"sheet":"CurAssumptions","index":24,"n_rows":36,"n_cols":19,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Currency Conversion Assumptions"]
[]
["Source","Conversion factor","Monetary unit"]
["SAPP Pool Plan report 2",1,"2006 US$"]
["NIRP 3 report 4",{"$f":"1/G17","v":0.14971457475251101},"2007 US$ and 2007 rands: 1US$ = roughly 7 2007 South African rands"]
["EIA 2009 - elc market module tbl 8.2",{"$f":"F16","v":0.95419663111154018},"2007 US$"]
["LTMS",{"$f":"B5*1.268","v":0.18983808078618397},"2003 rands = 1.267 2007 rands"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"1/7.4","v":0.13513513513513511},"2010 US = 7.4 rands"]
[]
[]
[]
[]
[]
[]
["SADC model will make use of the 2006 US$ as most cost data comes from the SAPP Pool Plan study"]
["The conversion from 2007 US$ to 2006 US$ is based on the table below:",null,null,null,"1US$2007 =",{"$f":"D27/D28","v":0.95419663111154018},"US$2006"]
[null,null,null,null,"Exchange rate: 1 '06US$:",null,{"$f":"7*F16","v":6.6793764177807811},"'07 ZAR"]
[]
[]
[null,null,"Year","US PPI - source: federal bureau of labour statistics"]
[null,null,2000,132.7416666666667,null,null,null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010]
[null,null,2001,134.19166666666663,null,null,null,null,2.1635805504784602,2.2671398465768702,1.6245670393856999,2.1553754412521502,2.8345692622040302,3.33465966170388,3.2525297973129899,2.9410667446596199,2.1781516163835,0.92363494772816102,0.95304869092815603]
[null,null,2002,131.11666666666665,null,null,null,null,1,1.0226713984657687,1.0392853809264684,1.0616858827914812,1.0917801044862481,1.1281872552250594,1.1648818818707418,1.1991418355130072,1.2252609627859647,1.2365779012391265,1.2483630907391929]
[null,null,2003,138.125,null,null,null,null,1,0.97783119924955286,0.96219962134803871,0.94189817930959852,0.91593535721239727,0.8863776783230124,0.85845613668061371,0.83392970738293692,0.81615266491982852,0.80868338258183248,0.80104899561542642]
[null,null,2004,146.67500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S23/O23","v":1.0716649560506379}]
[null,null,2005,157.4]
[null,null,2006,164.75]
[null,null,2007,172.65833333333333]
[null,null,2008,189.5916666666667]
[]
[]
[]
[]
["NIRP 3 report 4"]
["NIRP 3 report 4 & Agg data (ExistingCap)"]
["EIA 2009 - elc market module tbl 8.2"]

{"sheet":"WAPP_FuelPrices","index":25,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,"Fixed","Variable","Expected Capacity factor","fixed cap factor","eff","elc out at fixed cap factor","Fuel needed at fixed cap fac","unit cost of fixed","Agg variable cost"]
[null,"($/KW/year)","($/GJ)",null,null,null,"MWh","GJ","$/GJ","$/GJ"]
["Oil"]
["Distillate Fuel Oil",null,12.14]
["Natural Gas "]
["LNG (CIF) in SA",null,6.3]
["Tanzania Gas (Songo)",null,2]
["Namibia Gas (Kudu)",39.6,2.46,0.9,0.5,0.5,{"$f":"E8*8.76","v":4.38},{"$f":"G8/F8*3.6","v":31.536000000000001},{"$f":"B8/H8","v":1.2557077625570776},{"$f":"(C8*(D8-E8)+E8*I8)/D8","v":1.7909487569761542}]
["Angola Gas",39.6,2.46,0.9,0.5,0.5,{"$f":"E9*8.76","v":4.38},{"$f":"G9/F9*3.6","v":31.536000000000001},{"$f":"B9/H9","v":1.2557077625570776},{"$f":"(C9*(D9-E9)+E9*I9)/D9","v":1.7909487569761542}]
["Mozambique Gas",null,2]
["Zimbabwe Gas",null,2]
["Coal"]
["Zimbabwe Coal",null,0.64]
["Zimbabwe Coal + transport",null,0.83]
["Mozambique Coal",null,0.36]
["Botswana Coal (Morupule)",null,0.48]
["Botswana Coal (Mmamabula)",33,0.2,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E17*8.76","v":5.9355140186915891},{"$f":"G17/F17*3.6","v":61.756793258062771},{"$f":"B17/H17","v":0.53435416994699003},{"$f":"(C17*(D17-E17)+E17*I17)/D17","v":0.46342835602213406}]
["Tanzania Coal",null,1.19]
["South Africa Coal (CF)",33,0.2,0.86,{"$f":"435/642","v":0.67757009345794394},0.34600000000000003,{"$f":"E19*8.76","v":5.9355140186915891},{"$f":"G19/F19*3.6","v":61.756793258062771},{"$f":"B19/H19","v":0.53435416994699003},{"$f":"(C19*(D19-E19)+E19*I19)/D19","v":0.46342835602213406}]
["South Africa Coal (FBC)",null,0.11]
["Swaziland Coal",42.8,0.26,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E21*8.76","v":5.9355140186915891},{"$f":"G21/F21*3.6","v":61.756793258062771},{"$f":"B21/H21","v":0.69304116587064157},{"$f":"(C21*(D21-E21)+E21*I21)/D21","v":0.60118109677919485}]
["Namibia Coal (present)",65.900000000000006,0.4,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E22*8.76","v":5.9355140186915891},{"$f":"G22/F22*3.6","v":61.756793258062771},{"$f":"B22/H22","v":1.0670890848335346},{"$f":"(C22*(D22-E22)+E22*I22)/D22","v":0.92558094599468865}]
["Namibia Coal (future)",49.4,0.3,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E23*8.76","v":5.9355140186915891},{"$f":"G23/F23*3.6","v":61.756793258062771},{"$f":"B23/H23","v":0.79991199986003958},{"$f":"(C23*(D23-E23)+E23*I23)/D23","v":0.69386676798362179}]

{"sheet":"FuelSourceData","index":26,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Country","Fuel","Reference","Variable (fuel)",null,null,"Variable (fuel)","CO2 emissions","Resource limits"]
["Selected? (1/0)",null,null,null,"currency/GJ","Conversion factor","Lookup string","2006 US$/GJ","t/TJ","PJ"]
[1,"SAF","Biomass","LTMS",0,{"$f":"VLOOKUP(D4,CurAssumptions!$A$4:$B$14,2,0)","v":0.18983808078618397},{"$f":"A4&B4&C4","v":"1SAFBiomass"},{"$f":"E4*$F4","v":0},0,null,null,null,null,null,null,"Fuels"]
[1,"SAF","Coal","NIRP 3 report 4",6.43,{"$f":"VLOOKUP(D5,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"1SAFCoal",0.96266471565864575,96.25,null,null,null,null,null,null,"Biomass"]
[0,"SAF","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J19","v":0.46342835602213406},{"$f":"VLOOKUP(D6,CurAssumptions!$A$4:$B$14,2,0)","v":1},"0SAFCoal",0.46342835602213406,96.25,null,null,null,null,null,null,"Coal"]
[1,"SAF","Gas","NIRP 3 report 4",53,{"$f":"VLOOKUP(D7,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"1SAFGas",7.9348724618830841,56.1,null,null,null,null,null,null,"Gas"]
[0,"SAF","Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C6","v":6.3},{"$f":"VLOOKUP(D8,CurAssumptions!$A$4:$B$14,2,0)","v":1},"0SAFGas",6.3,56.1,null,null,null,null,null,null,"Nuclear"]
[1,"SAF","Nuclear","NIRP 3 report 4",3.31,{"$f":"VLOOKUP(D9,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"1SAFNuclear",0.49555524243081145,0,null,null,null,null,null,null,"Oil"]
[0,"SAF","Oil","NIRP 3 report 4",114,{"$f":"VLOOKUP(D10,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"0SAFOil",17.067461521786257,74.069999999999993]
[1,"SAF","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C4","v":12.14},{"$f":"VLOOKUP(D11,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SAFOil",12.14,74.069999999999993]
[1,"ANG","Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D12,CurAssumptions!$A$4:$B$14,2,0)","v":1},{"$f":"A12&B12&C12","v":"1ANGBiomass"},{"$f":"E12*$F12","v":0},0]
[1,"ANG","Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J9","v":1.7909487569761542},{"$f":"VLOOKUP(D13,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ANGGas",1.7909487569761542,56.1,null,null,null,null,null,null,"References"]
[1,"ANG","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C4","v":12.14},{"$f":"VLOOKUP(D14,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ANGOil",12.14,74.069999999999993,null,null,null,null,null,null,"NIRP 3 report 4"]
[1,"BOT","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C16","v":0.48},{"$f":"VLOOKUP(D15,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1BOTCoal",0.48,96.25,null,null,null,null,null,null,"SAPP Pool Plan report 2"]
[1,"BOT","Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C11","v":2},{"$f":"VLOOKUP(D16,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1BOTGas",2,56.1,null,null,null,null,null,null,"LTMS"]
[1,"BOT","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C4","v":12.14},{"$f":"VLOOKUP(D17,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1BOTOil",12.14,74.069999999999993]
[1,"DRC","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C14","v":0.83},{"$f":"VLOOKUP(D18,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCCoal",0.83,96.25]
[1,{"$f":"B18","v":"DRC"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$9","v":2.46},{"$f":"VLOOKUP(D19,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCGas",2.46,56.1]
[1,{"$f":"B19","v":"DRC"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D20,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCOil",12.14,74.069999999999993]
[1,{"$f":"B20","v":"DRC"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D21,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCBiomass",0,0]
[1,"LES","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D22,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1LESOil",12.14,74.069999999999993]
[1,"MAL","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$15","v":0.36},{"$f":"VLOOKUP(D23,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MALCoal",0.36,96.25]
[1,{"$f":"B23","v":"MAL"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D24,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MALOil",12.14,74.069999999999993]
[1,{"$f":"B24","v":"MAL"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D25,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MALBiomass",0,0]
[1,"MOZ","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C15","v":0.36},{"$f":"VLOOKUP(D26,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZCoal",0.36,96.25]
[1,{"$f":"B26","v":"MOZ"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C10","v":2},{"$f":"VLOOKUP(D27,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZGas",2,56.1]
[1,{"$f":"B27","v":"MOZ"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D28,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZOil",12.14,74.069999999999993]
[1,{"$f":"B28","v":"MOZ"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D29,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZBiomass",0,0]
[1,"NAM","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C8","v":2.46},{"$f":"VLOOKUP(D30,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1NAMCoal",2.46,96.25]
[1,{"$f":"B30","v":"NAM"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J8","v":1.7909487569761542},{"$f":"VLOOKUP(D31,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1NAMGas",1.7909487569761542,56.1]
[1,{"$f":"B31","v":"NAM"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D32,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1NAMOil",12.14,74.069999999999993]
[1,"SWA","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J21","v":0.60118109677919485},{"$f":"VLOOKUP(D33,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SWACoal",0.60118109677919485,96.25]
[1,{"$f":"B33","v":"SWA"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D34,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SWAOil",12.14,74.069999999999993]
[1,{"$f":"B34","v":"SWA"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D35,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SWABiomass",0,0]
[1,"TAN","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C18","v":1.19},{"$f":"VLOOKUP(D36,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANCoal",1.19,96.25]
[1,{"$f":"B36","v":"TAN"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C7","v":2},{"$f":"VLOOKUP(D37,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANGas",2,56.1]
[1,{"$f":"B37","v":"TAN"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D38,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANOil",12.14,74.069999999999993]
[1,{"$f":"B38","v":"TAN"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D39,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANBiomass",0,0]
[1,"ZAM","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C14","v":0.83},{"$f":"VLOOKUP(D40,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMCoal",0.83,96.25]
[1,{"$f":"B40","v":"ZAM"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C11","v":2},{"$f":"VLOOKUP(D41,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMGas",2,56.1]
[1,{"$f":"B41","v":"ZAM"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D42,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMOil",12.14,74.069999999999993]
[1,{"$f":"B42","v":"ZAM"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D43,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMBiomass",0,0]
[1,"ZIM","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C14","v":0.83},{"$f":"VLOOKUP(D44,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMCoal",0.83,96.25]
[1,{"$f":"B44","v":"ZIM"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C11","v":2},{"$f":"VLOOKUP(D45,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMGas",2,56.1]
[1,{"$f":"B45","v":"ZIM"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D46,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMOil",12.14,74.069999999999993]
[1,{"$f":"B46","v":"ZIM"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D47,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMBiomass",0,0]

{"sheet":"MSG_Fueldata","index":27,"n_rows":153,"n_cols":40,"rows_kept":153,"cut":false,"hidden":false,"merged":[[22,25,22,26],[22,27,22,28],[22,12,22,13],[22,18,22,19],[22,20,22,21]]}
[1,{"$f":"A1+1","v":2},3,4,5,6,7]
["English","MESSAGE Name","Main Output","Main Output (switch c)","var costs (switch c)","CO2 Emssions con1a",null,null,"Scenario",1]
["French","Nom MESSAGE","Extrant principal","Extrant principal (ast: c)","coûts var","Emissions CO2 con1a",null,null,null,0,"75 USD/bbl"]
["Monetary conversion",1,null,null,null,null,null,null,null,1,"100 USD/bbl"]
[null,null,null,null,null,null,null,null,null,2,"125 USD/bbl"]
[null,{"$f":"VLOOKUP(A16,NameConvsw!$B$58:$E$70,4)","v":"Angola"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A16,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A16,NameConvsw!$B$58:$G$70,6)","v":"LOCal"}]
[{"$f":"A16&RIGHT(B8,3)","v":"ANGBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B8,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$68","v":47},0,{"$f":"VLOOKUP(RIGHT(B8,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"}]
[{"$f":"A16&RIGHT(B9,3)","v":"ANGOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B9,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B9,3)&LEFT($G6,1),$K$55:$L$68,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B9,3)&LEFT(G6,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B9,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"}]
[{"$f":"A16&RIGHT(B10,3)","v":"ANGODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B10,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B10,3)&LEFT($G6,1),$K$55:$L$68,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B10,3)&LEFT(G6,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B10,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"}]
[{"$f":"A16&RIGHT(B11,3)","v":"ANGGAS"},{"$f":"IF(G6=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B11,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B11,3)&$G7,$K$55:$L$68,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B11,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A16&RIGHT(B12,3)","v":"ANGCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B12,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"L73","v":"94.5 99 103.5 108 112.5 117 121.5 126 130.5 135 139.5 144 148.5 153 157.5 162 166.5 171 175.5 180 184.5 184.5 184.5 184.5 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B12,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[{"$f":"A16&RIGHT(B13,3)","v":"ANGCOC"},"IMCOC",{"$f":"VLOOKUP(RIGHT(B13,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},1,{"$f":"E12","v":"94.5 99 103.5 108 112.5 117 121.5 126 130.5 135 139.5 144 148.5 153 157.5 162 166.5 171 175.5 180 184.5 184.5 184.5 184.5 "},{"$f":"$AF$34*0.2","v":0.6080000000000001},{"$f":"VLOOKUP(RIGHT(B13,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"C-p"},null,"FUEL PRICES"]
[{"$f":"A16&RIGHT(B14,3)","v":"ANGOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B14,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B14,3)&LEFT($G6,1),$K$55:$L$68,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B14,3)&LEFT(G6,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B14,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},null,"REPORT DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA coal",2,"2010 $/MJ"]
[]
["ANG",{"$f":"ROW(B14)-ROW(B7)","v":7},{"$f":"ROW()-B16-2","v":7}]
[]
[]
[null,{"$f":"VLOOKUP(A29,NameConvsw!$B$58:$E$70,4)","v":"Botswana"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A29,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Inland"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A29,NameConvsw!$B$58:$G$70,6,FALSE)","v":"CBM"}]
[{"$f":"A29&RIGHT(B21,3)","v":"BOTBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B21,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$68","v":47},0,{"$f":"VLOOKUP(RIGHT(B21,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},null,null,"PRIX RENDU COTIER DES COMBUSTIBLES LIQUIDES ",null,null,null,null,null,"PRIX RENDU INTERIEUR CONTINENT DES COMBUSTIBLES LIQUIDES",null,null,null,null,null,null,null,"PRIX RENDU COTIER DU GAZ NATUREL"]
[{"$f":"A29&RIGHT(B22,3)","v":"BOTOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B22,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B22,3)&LEFT($G19,1),$K$55:$L$68,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B22,3)&LEFT(G19,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B22,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},1,"﻿",null,"OHFC",null,"ODSC",null,"OLCC",null,null,"OHFI",null,"ODSI",null,"OLCI",null,null,"GASGOA",null,"GASLocal",null,"GASLNG",null,"﻿PRIX DU CHARBON - RENDU COTIER "]
[{"$f":"A29&RIGHT(B23,3)","v":"BOTODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B23,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B23,3)&LEFT($G19,1),$K$55:$L$68,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B23,3)&LEFT(G19,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B23,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"},2,"OPEP ","Fioul lourd (HFO)-3.5%",null,null," Diesel (DDO)",null," Pétrole brut léger (LCO)","OPEP ","Fioul lourd (HFO)-3.5%",null," Diesel (DDO)",null," Pétrole brut léger (LCO)",null,"OPEP ","Gaz Naturel (GOA)",null,"Gaz Naturel (local)",null,"Gaz Naturel (LNG)"]
[{"$f":"A29&RIGHT(B24,3)","v":"BOTOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B24,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B24,3)&LEFT($G19,1),$K$55:$L$68,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B24,3)&LEFT(G19,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B24,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},3,"[USD/bbl] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl] ","[USD/GJ] ","[USD/bbl] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl] ","[USD/GJ] ","[USD/bbl] ","[USD/MMBTU]"," [USD/GJ] ","[USD/MMBTU]"," [USD/GJ] ","[USD/MMBTU]","[USD/GJ] "," OPEP [USD/bbl]  ","[USD /tonne]","[USD/GJ]"]
[{"$f":"A29&RIGHT(B25,3)","v":"BOTGAS"},{"$f":"IF(G20=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B25,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B25,3)&$G20,$K$55:$L$68,2,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B25,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"},4]
[{"$f":"A29&RIGHT(B26,3)","v":"BOTCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B26,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B26,3),$K$55:$L$68,2,FALSE)","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B26,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[{"$f":"A29&RIGHT(B27,3)","v":"BOTCOC"},"IMCOC",{"$f":"VLOOKUP(RIGHT(B27,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},1,{"$f":"E26","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34*0.2","v":0.6080000000000001},{"$f":"VLOOKUP(RIGHT(B27,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"C-p"}]
[null,null,null,null,null,null,null,5,75,58.8,9.6999999999999993,92.6,16.2,75.900000000000006,13.3,75,79.7,13.1,111.1,19.5,92.3,15.1,75,8.6,8.1999999999999993,6.7,6.4,9.4,8.9,75,86.3,3.8]
["BOT",{"$f":"ROW(B27)-ROW(B20)","v":7},{"$f":"ROW()-B29-2","v":20},null,null,null,null,6,100,78.2,12.9,125.1,21.9,101.2,17.8,100,99.1,16.3,143.6,25.2,115.8,18.899999999999999,100,10.9,10.3,8.9,8.5,11.6,11,100,105.4,4.5999999999999996]
[null,null,null,null,null,null,null,7,125,97.6,16,157.69999999999999,126.5,126.5,22.3,125,118.5,19.5,176.2,30.9,139.30000000000001,22.8,125,13.1,12.4,11.2,10.6,13.8,13.1,125,124.5,5.4]
[null,null,null,null,null,null,null,8,null,null,null,null,null,null,null," ",null,null,null,null," "]
[null,{"$f":"VLOOKUP(A41,NameConvsw!$B$58:$E$70,4)","v":"Democratic Republic of Congo"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A41,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Coastal"},9,null,"Table 105","Prix des combustibles liquides - rendu côtier",null,null,null,null,"Table 106","Prix des combustibles liquides rendu intérieur des continents",null,null,null,null,null,null,"Table 107","Prix du gaz naturel rendu côtier",null,null,null,null,null,"Table 108","Prix du charbon - rendu côtier"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A41,NameConvsw!$B$58:$G$70,6,FALSE)","v":"LOCal"},10]
[{"$f":"A41&RIGHT(B34,3)","v":"DRCBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B34,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$68","v":47},0,{"$f":"VLOOKUP(RIGHT(B34,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},11,"CO2 emissions","t/MWyr",{"$f":"K35*3.6*8.76/1000","v":2.5440091200000001},null,{"$f":"M35*3.6*8.76/1000","v":2.3358715199999995},null,{"$f":"O35*3.6*8.76/1000","v":2.3125348800000003},null,null,{"$f":"R35*3.6*8.76/1000","v":2.5440091200000001},null,{"$f":"T35*3.6*8.76/1000","v":2.3358715199999995},null,{"$f":"V35*3.6*8.76/1000","v":2.3125348800000003},null,null,1.77,null,{"$f":"Y34","v":1.77},null,{"$f":"AA34","v":1.77},null,null,3.04]
[{"$f":"A41&RIGHT(B35,3)","v":"DRCOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B35,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B35,3)&LEFT($G32,1),$K$55:$L$68,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B35,3)&LEFT(G32,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B35,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},null,null,"t/TJ",80.67,null,74.069999999999993,null,73.33,null,null,80.67,null,74.069999999999993,null,73.33,null,null,{"$f":"Y34/8.76/3.6*1000","v":56.126331811263313},null,null,null,null,null,null,{"$f":"AF34/8.76/3.6*1000","v":96.397767630644353}]
[{"$f":"A41&RIGHT(B36,3)","v":"DRCODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B36,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B36,3)&LEFT($G32,1),$K$55:$L$68,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B36,3)&LEFT(G32,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B36,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"}]
[{"$f":"A41&RIGHT(B37,3)","v":"DRCOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B37,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B37,3)&LEFT($G32,1),$K$55:$L$68,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B37,3)&LEFT(G32,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B37,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"}]
[{"$f":"A41&RIGHT(B38,3)","v":"DRCGAS"},{"$f":"IF(G33=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"MIGAS"},{"$f":"VLOOKUP(RIGHT(B38,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B38,3)&$G33,$K$55:$L$68,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B38,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A41&RIGHT(B39,3)","v":"DRCCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B39,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"L73","v":"94.5 99 103.5 108 112.5 117 121.5 126 130.5 135 139.5 144 148.5 153 157.5 162 166.5 171 175.5 180 184.5 184.5 184.5 184.5 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B39,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[]
["DRC",{"$f":"ROW(B39)-ROW(B33)","v":6},{"$f":"ROW()-B41-2","v":33}]
[null,null,null,null,null,null,null,null,null,"SAPP ($/GJ)","WAPP ($/GJ)"]
[null,null,null,null,null,null,null,null,"Coal",2,4.5999999999999996,null,"oil ($/bbl)",{"$f":"I29","v":100},{"$f":"O45/N45*N43","v":120},{"$f":"P45/O45*O43","v":135.0387596899225},{"$f":"Q45/P45*P43","v":135.0387596899225},{"$f":"R45/Q45*Q43","v":135.0387596899225}]
[null,{"$f":"VLOOKUP(A52,NameConvsw!$B$58:$E$70,4,FALSE)","v":"Lesotho"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A52,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Inland"},null,"Gas (local)",6.4,8.5,null,"$/GJ",{"$f":"M54","v":2010},{"$f":"W54","v":2020},{"$f":"AG54","v":2030},{"$f":"AI54","v":2040},{"$f":"AJ54","v":2050}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A52,NameConvsw!$B$58:$G$70,6,FALSE)","v":"NA"},null,"Gas (GOA)","NA",10.3,null,{"$f":"K55","v":"Oil"},{"$f":"M55","v":12.9},{"$f":"W55","v":15.48},{"$f":"AG55","v":17.420000000000002},{"$f":"AI55","v":17.420000000000002},{"$f":"AJ55","v":17.420000000000002}]
[{"$f":"A52&RIGHT(B46,3)","v":"LESBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B46,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$72","v":114},0,{"$f":"VLOOKUP(RIGHT(B46,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},null,"LNG",10.8,11,null,"HFO Coastal",{"$f":"K29","v":12.9},{"$f":"O45/N45*N46","v":15.48},17.420000000000002,17.420000000000002,17.420000000000002]
[{"$f":"A52&RIGHT(B47,3)","v":"LESOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B47,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B47,3)&LEFT($G44,1),$K$55:$L$68,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B47,3)&LEFT(G44,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B47,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},null,"Diesel",27,22,null,"HFO Inland",{"$f":"R29","v":16.3},19.559999999999999,22.011317829457365,22.011317829457365,22.011317829457365]
[{"$f":"A52&RIGHT(B48,3)","v":"LESODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B48,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B48,3)&LEFT($G44,1),$K$55:$L$68,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B48,3)&LEFT(G44,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B48,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"},null,"HFO",12.9,12.9,null,"Diesel Coastal",{"$f":"M29","v":21.9},26.279999999999998,29.573488372093024,29.573488372093024,29.573488372093024]
[{"$f":"A52&RIGHT(B49,3)","v":"LESOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B49,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B49,3)&LEFT($G44,1),$K$55:$L$68,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B49,3)&LEFT(G44,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B49,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},null,"Biomass",3.6,3.6,null,"Diesel Inland",{"$f":"T29","v":25.2},30.24,34.029767441860464,34.029767441860464,34.029767441860464]
[{"$f":"A52&RIGHT(B50,3)","v":"LESCOA"},"MICOA",{"$f":"VLOOKUP(RIGHT(B50,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"L73","v":"94.5 99 103.5 108 112.5 117 121.5 126 130.5 135 139.5 144 148.5 153 157.5 162 166.5 171 175.5 180 184.5 184.5 184.5 184.5 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B50,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"},null,null,null,null,null,"Gas Domestic",{"$f":"M56","v":8.5},{"$f":"W56","v":9.5},{"$f":"AG56","v":11},{"$f":"AI56","v":11},{"$f":"AJ56","v":11}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gas Imported",{"$f":"M66/M65*N50","v":11.005597014925373},{"$f":"O50/N50*N51","v":12.300373134328359},{"$f":"P50/O50*O51","v":14.242537313432837},{"$f":"Q50/P50*P51","v":14.242537313432837},{"$f":"R50/Q50*Q51","v":14.242537313432837},null,null,null,null,{"$f":"W55/V55-1","v":1.5748031496062964E-2}]
["LES",{"$f":"ROW(B50)-ROW(B45)","v":5},{"$f":"ROW()-B52-2","v":45},null,null,null,null,null,null,null,null,null,"Coal Domestic",{"$f":"M57","v":2},{"$f":"W57","v":3},{"$f":"AG57","v":4},{"$f":"AI57","v":4},{"$f":"AJ57","v":4},null,null,null,null,{"$f":"W56/V56-1","v":1.0638297872340496E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Coal Imported",{"$f":"M73/M70*N52","v":3},{"$f":"O52/N52*N53","v":4.5},{"$f":"P52/O52*O53","v":6},{"$f":"Q52/P52*P53","v":6},{"$f":"R52/Q52*Q53","v":6},null,null,null,null,{"$f":"W57/V57-1","v":3.4482758620689724E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"M54+1","v":2011},{"$f":"N54+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,{"$f":"VLOOKUP(A64,NameConvsw!$B$58:$E$70,4)","v":"Malawi"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A64,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Inland"},null,null,null,"Oil",{"$f":"M55&\" \"&N55&\" \"&O55&\" \"&P55&\" \"&Q55&\" \"&R55&\" \"&S55&\" \"&T55&\" \"&U55&\" \"&V55&\" \"&W55&\" \"&X55&\" \"&Y55&\" \"&Z55&\" \"&AA55&\" \"&AB55&\" \"&AC55&\" \"&AD55&\" \"&AE55&\" \"&AF55&\" \"&AG55&\" \"&AH55&\" \"&AI55&\" \"&AJ55&\" \"","v":"12.9 13.16 13.42 13.68 13.94 14.2 14.46 14.72 14.98 15.24 15.48 15.67 15.86 16.05 16.24 16.43 16.62 16.81 17 17.19 17.42 17.42 17.42 17.42 "},{"$f":"ROUND(Gen_Param_2011!BS30,2)","v":12.9},{"$f":"ROUND(($W55-$M55)/10+M55,2)","v":13.16},{"$f":"ROUND(($W55-$M55)/10+N55,2)","v":13.42},13.68,13.94,14.2,14.46,14.72,14.98,15.24,{"$f":"ROUND(Gen_Param_2011!BW30,2)","v":15.48},{"$f":"ROUND(($AG55-$W55)/10+W55,2)","v":15.67},{"$f":"ROUND(($AG55-$W55)/10+X55,2)","v":15.86},16.05,16.239999999999998,16.43,16.62,16.809999999999999,17,17.190000000000001,{"$f":"ROUND(Gen_Param_2011!BX30,2)","v":17.420000000000002},{"$f":"AG55","v":17.420000000000002},{"$f":"AH55","v":17.420000000000002},{"$f":"AI55","v":17.420000000000002}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A64,NameConvsw!$B$58:$G$70,6,FALSE)","v":"CBM"},null,{"$f":"E46/M67*N52","v":3.6190476190476191},null,"Gas","8.5 8.6 8.7 8.8 8.9 9 9.1 9.2 9.3 9.4 9.5 9.65 9.8 9.95 10.1 10.25 10.4 10.55 10.7 10.85 11 11 11 11 ",{"$f":"ROUND(Gen_Param_2011!BS31,2)","v":8.5},{"$f":"ROUND(($W56-$M56)/10+M56,2)","v":8.6},8.6999999999999993,8.8000000000000007,8.9,9,9.1,9.1999999999999993,9.3000000000000007,9.4,{"$f":"ROUND(Gen_Param_2011!BW31,2)","v":9.5},{"$f":"ROUND(($AG56-$W56)/10+W56,2)","v":9.65},9.8000000000000007,9.9499999999999993,10.1,10.25,10.4,10.55,10.7,10.85,{"$f":"ROUND(Gen_Param_2011!BX31,2)","v":11},{"$f":"AG56","v":11},11,11]
[{"$f":"A64&RIGHT(B57,3)","v":"MALBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B57,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$68","v":47},0,{"$f":"VLOOKUP(RIGHT(B57,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},null,{"$f":"E57/M70*N52","v":1.4920634920634921},null,"Coal","2 2.1 2.2 2.3 2.4 2.5 2.6 2.7 2.8 2.9 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 4 4 4 4 ",{"$f":"ROUND(Gen_Param_2011!BS33,2)","v":2},{"$f":"ROUND(($W57-$M57)/10+M57,2)","v":2.1},2.2000000000000002,2.2999999999999998,2.4,2.5,2.6,2.7,2.8,2.9,{"$f":"ROUND(Gen_Param_2011!BW33,2)","v":3},3.1,3.2,3.3,3.4,3.5,3.6,3.7,3.8,3.9,{"$f":"ROUND(Gen_Param_2011!BX33,2)","v":4},4,4,4]
[{"$f":"A64&RIGHT(B58,3)","v":"MALOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B58,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B58,3)&LEFT($G55,1),$K$55:$L$68,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B58,3)&LEFT(G55,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B58,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},null,null,null,"OHFC","407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 ",{"$f":"ROUND(SUMIF($K$22:$AC$22,K58,OFFSET($K$28,$J$2,0,1,19))*3.6*8.76*$B$4,0)","v":407},{"$f":"ROUND(N$55/M$55*M58,2)","v":415.2},423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54]
[{"$f":"A64&RIGHT(B59,3)","v":"MALODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B59,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B59,3)&LEFT($G55,1),$K$55:$L$68,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B59,3)&LEFT(G55,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B59,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"},null,null,null,"ODSC","691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 ",{"$f":"ROUND(SUMIF($K$22:$AC$22,K59,OFFSET($K$28,$J$2,0,1,19))*3.6*8.76*$B$4,0)","v":691},{"$f":"ROUND(N$55/M$55*M59,0)","v":705},{"$f":"ROUND(O$55/N$55*N59,0)","v":719},733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932]
[{"$f":"A64&RIGHT(B60,3)","v":"MALOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B60,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B60,3)&LEFT($G55,1),$K$55:$L$68,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B60,3)&LEFT(G55,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B60,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},null,null,null,"OLCC","561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 ",561,{"$f":"ROUND(N$55/M$55*M60,0)","v":572},{"$f":"ROUND(O$55/N$55*N60,0)","v":583},594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752]
[{"$f":"A64&RIGHT(B61,3)","v":"MALGAS"},{"$f":"IF(G56=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B61,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"E60","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B61,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"},null,null,null,"OHFI","514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 ",514,{"$f":"ROUND(N$55/M$55*M61,0)","v":524},534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695]
[{"$f":"A64&RIGHT(B62,3)","v":"MALCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B62,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B62,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"},null,null,null,"ODSI","795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 ",795,{"$f":"ROUND(N$55/M$55*M62,0)","v":811},827,843,859,875,891,907,923,939,954,966,978,990,1002,1014,1026,1038,1050,1062,1076,1076,1076,1076]
[null,null,null,null,null,null,null,null,null,null,"OLCI","596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 ",596,{"$f":"ROUND(N$55/M$55*M63,0)","v":608},620,632,644,656,668,680,692,704,715,724,733,742,751,760,769,778,787,796,807,807,807,807]
["MAL",{"$f":"ROW(B62)-ROW(B56)","v":6},{"$f":"ROW()-B64-2","v":56},null,null,null,null,null,null,null,"GASCBM","325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 ",325,329,333,337,341,345,349,353,357,361,365,371,377,383,389,395,401,407,413,419,425,425,425,425]
[null,null,null,null,null,null,null,null,null,null,"GASLOCal","268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 ",268,{"$f":"ROUND(N$56/M$56*M65,0)","v":271},274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,{"$f":"ROUND(AD$56/AC$56*AC65,0)","v":333},338,343,348,348,348,348]
[null,null,null,null,null,null,null,null,null,null,"GASLNG","347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 ",347,351,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447]
[null,{"$f":"VLOOKUP(A77,NameConvsw!$B$58:$E$70,4)","v":"Mozambique"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A77,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Coastal"},null,null,null,"COA","63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 ",{"$f":"ROUND(M57*3.6*8.76,0)","v":63},{"$f":"ROUND(N$57/M$57*M67,0)","v":66},{"$f":"ROUND(O$57/N$57*N67,0)","v":69},72,75,78,81,84,87,90,93,96,99,102,105,108,111,114,117,120,123,123,123,123]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A77,NameConvsw!$B$58:$G$70,6,FALSE)","v":"LOCal"},null,null,null,"BIO",{"$f":"M68","v":47},{"$f":"ROUND(Gen_Param_2011!BS38*3.6*8.76,0)","v":47},{"$f":"M68","v":47},{"$f":"N68","v":47},47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47]
[{"$f":"A77&RIGHT(B69,3)","v":"MOZBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B69,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,0,0,{"$f":"VLOOKUP(RIGHT(B69,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},null,null,null,"NUC",0]
[{"$f":"A77&RIGHT(B70,3)","v":"MOZOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B70,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B70,3)&LEFT($G67,1),$K$55:$L$68,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B70,3)&LEFT(G67,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B70,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},null,null,null,"COAN",{"$f":"M70&\" \"&N70&\" \"&O70&\" \"&P70&\" \"&Q70&\" \"&R70&\" \"&S70&\" \"&T70&\" \"&U70&\" \"&V70&\" \"&W70&\" \"&X70&\" \"&Y70&\" \"&Z70&\" \"&AA70&\" \"&AB70&\" \"&AC70&\" \"&AD70&\" \"&AE70&\" \"&AF70&\" \"&AG70&\" \"&AH70&\" \"&AI70&\" \"&AJ70&\" \"","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"M67","v":63},{"$f":"N67","v":66},69,72,75,78,81,84,87,90,93,96,99,102,105,108,111,114,117,120,123,123,123,123]
[{"$f":"A77&RIGHT(B71,3)","v":"MOZODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B71,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B71,3)&LEFT($G67,1),$K$55:$L$68,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B71,3)&LEFT(G67,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B71,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"},null,null,null,"GASNA",null,{"$f":"M66*1.1","v":381.70000000000005},{"$f":"N66*1.1","v":386.1},390.50000000000006,394.90000000000003,399.3,403.70000000000005,408.1,412.50000000000006,416.90000000000003,421.3,425.70000000000005,432.3,438.90000000000003,445.50000000000006,452.1,458.70000000000005,465.3,471.90000000000003,478.50000000000006,485.1,491.70000000000005,491.70000000000005,491.70000000000005,491.70000000000005]
[{"$f":"A77&RIGHT(B72,3)","v":"MOZOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B72,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B72,3)&LEFT($G67,1),$K$55:$L$68,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B72,3)&LEFT(G67,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B72,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},null,null,null,"BIOH",{"$f":"M72","v":114},{"$f":"ROUND(Gen_Param_2011!BT38*3.6*8.76,0)","v":114},{"$f":"M72","v":114},{"$f":"N72","v":114},114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114]
[{"$f":"A77&RIGHT(B73,3)","v":"MOZGAS"},{"$f":"IF(G68=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"MIGAS"},{"$f":"VLOOKUP(RIGHT(B73,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B73,3)&$G68,$K$55:$L$68,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B73,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"},null,null,null,"COAH",{"$f":"M73&\" \"&N73&\" \"&O73&\" \"&P73&\" \"&Q73&\" \"&R73&\" \"&S73&\" \"&T73&\" \"&U73&\" \"&V73&\" \"&W73&\" \"&X73&\" \"&Y73&\" \"&Z73&\" \"&AA73&\" \"&AB73&\" \"&AC73&\" \"&AD73&\" \"&AE73&\" \"&AF73&\" \"&AG73&\" \"&AH73&\" \"&AI73&\" \"&AJ73&\" \"","v":"94.5 99 103.5 108 112.5 117 121.5 126 130.5 135 139.5 144 148.5 153 157.5 162 166.5 171 175.5 180 184.5 184.5 184.5 184.5 "},{"$f":"M70*1.5","v":94.5},{"$f":"N70*1.5","v":99},103.5,108,112.5,117,121.5,126,130.5,135,139.5,144,148.5,153,157.5,162,166.5,171,175.5,180,184.5,184.5,184.5,184.5]
[{"$f":"A77&RIGHT(B74,3)","v":"MOZCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B74,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B74,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[{"$f":"A77&RIGHT(B75,3)","v":"MOZCOC"},"IMCOC",{"$f":"VLOOKUP(RIGHT(B75,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34*0.2","v":0.6080000000000001},{"$f":"VLOOKUP(RIGHT(B75,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"C-p"}]
[]
["MOZ",{"$f":"ROW(B75)-ROW(B68)","v":7},{"$f":"ROW()-B77-2","v":68},null,null,null,null,null,null,null,"gas local",null,{"$f":"M65/3.6/8.76","v":8.4982242516489084},null,null,null,null,null,null,null,null,null,{"$f":"W65/3.6/8.76","v":9.449518011161846},null,null,null,null,null,null,null,null,null,{"$f":"AG65/3.6/8.76","v":11.035007610350075},11.035007610350075,11.035007610350075,11.035007610350075]
[null,null,null,null,null,null,null,null,null,null,"gas lng",null,{"$f":"M66/M65*M56","v":11.005597014925373},null,null,null,null,null,null,null,null,null,{"$f":"W66/W65*W56","v":12.337248322147651},null,null,null,null,null,null,null,null,null,{"$f":"AG66/AG65*AG56","v":14.129310344827587},14.129310344827587,14.129310344827587,14.129310344827587]
[null,null,null,null,null,null,null,null,null,null,"gas cbm"]
[null,{"$f":"VLOOKUP(A90,NameConvsw!$B$58:$E$70,4)","v":"Namibia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A90,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A90,NameConvsw!$B$58:$G$70,6,FALSE)","v":"LOCal"}]
[{"$f":"A90&RIGHT(B82,3)","v":"NAMBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B82,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$72","v":114},0,{"$f":"VLOOKUP(RIGHT(B82,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.429874438609303]
[{"$f":"A90&RIGHT(B83,3)","v":"NAMOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B83,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B83,3)&LEFT($G80,1),$K$55:$L$68,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B83,3)&LEFT(G80,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B83,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8056872037914702,{"$f":"AL83*2","v":5.6113744075829404}]
[{"$f":"A90&RIGHT(B84,3)","v":"NAMODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B84,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B84,3)&LEFT($G80,1),$K$55:$L$68,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B84,3)&LEFT(G80,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B84,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5474706299409799,{"$f":"AM84*2+AM83","v":14.706315667464899}]
[{"$f":"A90&RIGHT(B85,3)","v":"NAMOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B85,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B85,3)&LEFT($G80,1),$K$55:$L$68,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B85,3)&LEFT(G80,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B85,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},null,null,null,"Old LNG costs",null,{"$f":"ROUND(SUMIF($K$22:$AC$22,K66,OFFSET($K$28,$J$2,0,1,19))*3.6*8.76*$B$4,0)","v":347},351,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447,null,null,{"$f":"(AM84+AM83)/AM82","v":0.13120058777285526},{"$f":"AN84/8.5","v":1.7301547844076353}]
[{"$f":"A90&RIGHT(B86,3)","v":"NAMGAS"},{"$f":"IF(G81=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"MIGAS"},{"$f":"VLOOKUP(RIGHT(B86,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B86,3)&$G81,$K$55:$L$68,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B86,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A90&RIGHT(B87,3)","v":"NAMCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B87,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B87,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[{"$f":"A90&RIGHT(B88,3)","v":"NAMCOC"},"IMCOC",{"$f":"VLOOKUP(RIGHT(B88,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34*0.2","v":0.6080000000000001},{"$f":"VLOOKUP(RIGHT(B88,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"C-p"}]
[]
["NAM",{"$f":"ROW(B88)-ROW(B81)","v":7},{"$f":"ROW()-B90-2","v":81}]
[]
[]
[null,{"$f":"VLOOKUP(A104,NameConvsw!$B$58:$E$70,4)","v":"South Africa"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A104,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A104,NameConvsw!$B$58:$G$70,6,FALSE)","v":"LNG"},null,null,null,"LNG Regas Infrastrucutre costs",null,null,"2010 R/GJ",4.5]
[{"$f":"A104&RIGHT(B95,3)","v":"SAFBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B95,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$68","v":47},0,{"$f":"VLOOKUP(RIGHT(B95,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"},null,null,null,"Transport Costs",null,null,"2010 R/GJ",2.8]
[{"$f":"A104&RIGHT(B96,3)","v":"SAFOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B96,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B96,3)&LEFT($G93,1),$K$55:$L$68,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B96,3)&LEFT(G93,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B96,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"},null,null,null,"LNG liquefaction costs",null,null,"2010 R/GJ",{"$f":"O94","v":4.5}]
[{"$f":"A104&RIGHT(B97,3)","v":"SAFODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B97,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B97,3)&LEFT($G93,1),$K$55:$L$68,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B97,3)&LEFT(G93,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B97,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"},null,null,null,"Total",null,null,"2010 R/GJ",{"$f":"SUM(O94:O96)","v":11.8}]
[{"$f":"A104&RIGHT(B98,3)","v":"SAFOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B98,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B98,3)&LEFT($G93,1),$K$55:$L$68,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B98,3)&LEFT(G93,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B98,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"},null,null,null,"Total",null,null,"2010 $/GJ",{"$f":"O97/7.4","v":1.5945945945945945}]
[{"$f":"A104&RIGHT(B99,3)","v":"SAFGAS"},{"$f":"IF(G94=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B99,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B99,3)&$G94,$K$55:$L$68,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B99,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A104&RIGHT(B100,3)","v":"SAFCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B100,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B100,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[{"$f":"A104&RIGHT(B101,3)","v":"SAFCOC"},"IMCOC",{"$f":"VLOOKUP(RIGHT(B101,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34*0.2","v":0.6080000000000001},{"$f":"VLOOKUP(RIGHT(B101,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"C-p"}]
[{"$f":"A104&RIGHT(B102,3)","v":"SAFNUC"},"IMNUC",{"$f":"VLOOKUP(RIGHT(B102,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Nuclear/Primary"},1,{"$f":"$L$69","v":0},0,{"$f":"VLOOKUP(RIGHT(B102,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"n-p"}]
[]
["SAF",{"$f":"ROW(B102)-ROW(B94)","v":8},{"$f":"ROW()-B104-2","v":94}]
[]
[]
[null,{"$f":"VLOOKUP(A116,NameConvsw!$B$58:$E$70,4)","v":"Swaziland"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A116,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Inland"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A116,NameConvsw!$B$58:$G$70,6,FALSE)","v":"NA"}]
[{"$f":"A116&RIGHT(B109,3)","v":"SWABIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B109,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,0,0,{"$f":"VLOOKUP(RIGHT(B109,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"}]
[{"$f":"A116&RIGHT(B110,3)","v":"SWAOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B110,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B110,3)&LEFT($G107,1),$K$55:$L$68,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B110,3)&LEFT(G107,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B110,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"}]
[{"$f":"A116&RIGHT(B111,3)","v":"SWAODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B111,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B111,3)&LEFT($G107,1),$K$55:$L$68,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B111,3)&LEFT(G107,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B111,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"}]
[{"$f":"A116&RIGHT(B112,3)","v":"SWAOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B112,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B112,3)&LEFT($G107,1),$K$55:$L$68,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B112,3)&LEFT(G107,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B112,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"}]
[{"$f":"A116&RIGHT(B113,3)","v":"SWAGAS"},{"$f":"IF(G108=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B113,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"E112","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B113,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A116&RIGHT(B114,3)","v":"SWACOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B114,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B114,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[]
["SWA",{"$f":"ROW(B114)-ROW(B108)","v":6},{"$f":"ROW()-B116-2","v":108}]
[]
[]
[null,{"$f":"VLOOKUP(A128,NameConvsw!$B$58:$E$70,4)","v":"Tanzania"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A128,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A128,NameConvsw!$B$58:$G$70,6,FALSE)","v":"LOCal"}]
[{"$f":"A128&RIGHT(B121,3)","v":"TANBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B121,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,0,0,{"$f":"VLOOKUP(RIGHT(B121,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"}]
[{"$f":"A128&RIGHT(B122,3)","v":"TANOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B122,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B122,3)&LEFT($G119,1),$K$55:$L$68,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B122,3)&LEFT(G119,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B122,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"}]
[{"$f":"A128&RIGHT(B123,3)","v":"TANODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B123,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B123,3)&LEFT($G119,1),$K$55:$L$68,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B123,3)&LEFT(G119,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B123,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"}]
[{"$f":"A128&RIGHT(B124,3)","v":"TANOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B124,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B124,3)&LEFT($G119,1),$K$55:$L$68,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B124,3)&LEFT(G119,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B124,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"}]
[{"$f":"A128&RIGHT(B125,3)","v":"TANGAS"},{"$f":"IF(G120=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"MIGAS"},{"$f":"VLOOKUP(RIGHT(B125,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B125,3)&$G120,$K$55:$L$68,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B125,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A128&RIGHT(B126,3)","v":"TANCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B126,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"L73","v":"94.5 99 103.5 108 112.5 117 121.5 126 130.5 135 139.5 144 148.5 153 157.5 162 166.5 171 175.5 180 184.5 184.5 184.5 184.5 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B126,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[]
["TAN",{"$f":"ROW(B126)-ROW(B120)","v":6},{"$f":"ROW()-B128-2","v":120}]
[]
[]
[null,{"$f":"VLOOKUP(A140,NameConvsw!$B$58:$E$70,4)","v":"Zambia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A140,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Inland"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A140,NameConvsw!$B$58:$G$70,6,FALSE)","v":"CBM"}]
[{"$f":"A140&RIGHT(B133,3)","v":"ZAMBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B133,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,0,0,{"$f":"VLOOKUP(RIGHT(B133,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"}]
[{"$f":"A140&RIGHT(B134,3)","v":"ZAMOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B134,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B134,3)&LEFT($G131,1),$K$55:$L$68,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B134,3)&LEFT(G131,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B134,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"}]
[{"$f":"A140&RIGHT(B135,3)","v":"ZAMODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B135,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B135,3)&LEFT($G131,1),$K$55:$L$68,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B135,3)&LEFT(G131,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B135,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"}]
[{"$f":"A140&RIGHT(B136,3)","v":"ZAMOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B136,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B136,3)&LEFT($G131,1),$K$55:$L$68,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B136,3)&LEFT(G131,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B136,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"}]
[{"$f":"A140&RIGHT(B137,3)","v":"ZAMGAS"},{"$f":"IF(G132=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B137,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B137,3)&$G132,$K$55:$L$68,2,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B137,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A140&RIGHT(B138,3)","v":"ZAMCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B138,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B138,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[]
["ZAM",{"$f":"ROW(B138)-ROW(B132)","v":6},{"$f":"ROW()-B140-2","v":132}]
[]
[]
[null,{"$f":"VLOOKUP(A153,NameConvsw!$B$58:$E$70,4)","v":"Zimbabwe"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},{"$f":"VLOOKUP(A153,NameConvsw!$B$58:$F$70,5,FALSE)","v":"Inland"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr",{"$f":"VLOOKUP(A153,NameConvsw!$B$58:$G$70,6,FALSE)","v":"CBM"}]
[{"$f":"A153&RIGHT(B145,3)","v":"ZIMBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B145,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Biomass/Primary"},1,{"$f":"$L$68","v":47},0,{"$f":"VLOOKUP(RIGHT(B145,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"b-p"}]
[{"$f":"A153&RIGHT(B146,3)","v":"ZIMOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B146,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B146,3)&LEFT($G143,1),$K$55:$L$68,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B146,3)&LEFT(G143,1),$K$34:$V$34)","v":2.5440091200000001},{"$f":"VLOOKUP(RIGHT(B146,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"h-p"}]
[{"$f":"A153&RIGHT(B147,3)","v":"ZIMODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B147,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B147,3)&LEFT($G143,1),$K$55:$L$68,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B147,3)&LEFT(G143,1),$K$34:$V$34)","v":2.3358715199999995},{"$f":"VLOOKUP(RIGHT(B147,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"o-p"}]
[{"$f":"A153&RIGHT(B148,3)","v":"ZIMOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B148,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B148,3)&LEFT($G143,1),$K$55:$L$68,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($K$22:$V$22,RIGHT(B148,3)&LEFT(G143,1),$K$34:$V$34)","v":2.3125348800000003},{"$f":"VLOOKUP(RIGHT(B148,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"p-p"}]
[{"$f":"A153&RIGHT(B149,3)","v":"ZIMGAS"},{"$f":"IF(G144=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B149,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B149,3)&$G144,$K$55:$L$68,2,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "},{"$f":"$Y$34","v":1.77},{"$f":"VLOOKUP(RIGHT(B149,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"g-p"}]
[{"$f":"A153&RIGHT(B150,3)","v":"ZIMCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B150,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"Coal/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34","v":3.04},{"$f":"VLOOKUP(RIGHT(B150,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"c-p"}]
[{"$f":"A153&RIGHT(B151,3)","v":"ZIMCOC"},"IMCOC",{"$f":"VLOOKUP(RIGHT(B151,3),NameConvsw!$C$3:$E$20,lang+2,0)&\"/\"&OFFSET(NameConvsw!$H$17,0,lang)","v":"CoalCCS/Primary"},1,{"$f":"$L$70","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "},{"$f":"$AF$34*0.2","v":0.6080000000000001},{"$f":"VLOOKUP(RIGHT(B151,3),NameConvsw!$C$3:$F$20,4,FALSE)","v":"C-p"}]
[]
["ZIM",{"$f":"ROW(B151)-ROW(B144)","v":7},{"$f":"ROW()-B153-2","v":144}]

{"sheet":"adb_fuel","index":28,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size"]
[{"$f":"adb_all!$B$1","v":"ZIM"},{"$f":"SUMIF(MSG_Fueldata!$A$4:$A$333,$A$2,MSG_Fueldata!$B$4:$B$333)","v":7},{"$f":"SUMIF(MSG_Fueldata!$A$4:$A$333,$A$2,MSG_Fueldata!$C$4:$C$333)-1","v":143},{"$f":"ROW(B9)-ROW(B3)","v":6}]
[{"$f":"A2","v":"ZIM"},"*"]
[{"$f":"C2","v":143},{"$f":"OFFSET(MSG_Fueldata!$B$2,A4,0)","v":"MIBIO"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"b-p"},"c",1]
[null,null,"vom","c",{"$f":"VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":47}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":0}]
[null,"#"]
[{"$f":"A3","v":"ZIM"},"*"]
[{"$f":"A4+1","v":144},{"$f":"OFFSET(MSG_Fueldata!$B$2,A10,0)","v":"IMOHF"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A9&RIGHT(B10,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"h-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A9&RIGHT(B10,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A9&RIGHT(B10,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":2.54}]
[null,"#"]
[{"$f":"A9","v":"ZIM"},"*"]
[{"$f":"A10+1","v":145},{"$f":"OFFSET(MSG_Fueldata!$B$2,A16,0)","v":"IMODS"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A15&RIGHT(B16,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"o-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A15&RIGHT(B16,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A15&RIGHT(B16,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":2.34}]
[null,"#"]
[{"$f":"A15","v":"ZIM"},"*"]
[{"$f":"A16+1","v":146},{"$f":"OFFSET(MSG_Fueldata!$B$2,A22,0)","v":"IMOLC"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A21&RIGHT(B22,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"p-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A21&RIGHT(B22,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A21&RIGHT(B22,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":2.31}]
[null,"#"]
[{"$f":"A21","v":"ZIM"},"*"]
[{"$f":"A22+1","v":147},{"$f":"OFFSET(MSG_Fueldata!$B$2,A28,0)","v":"IMGAS"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A27&RIGHT(B28,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"g-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A27&RIGHT(B28,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A27&RIGHT(B28,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":1.77}]
[null,"#"]
[{"$f":"A27","v":"ZIM"},"*"]
[{"$f":"A28+1","v":148},{"$f":"OFFSET(MSG_Fueldata!$B$2,A34,0)","v":"IMCOA"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A33&RIGHT(B34,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"c-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A33&RIGHT(B34,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A33&RIGHT(B34,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":3.04}]
[null,"#"]
[{"$f":"A33","v":"ZIM"},"*"]
[{"$f":"A34+1","v":149},{"$f":"OFFSET(MSG_Fueldata!$B$2,A40,0)","v":"IMCOC"},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A39&RIGHT(B40,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":"C-p"},"c",1]
[null,null,"vom","c",{"$f":"VLOOKUP(A39&RIGHT(B40,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":"63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A39&RIGHT(B40,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":0.61}]
[null,"#"]
[{"$f":"A39","v":"ZIM"},"*"]
[{"$f":"A40+1","v":150},{"$f":"OFFSET(MSG_Fueldata!$B$2,A46,0)","v":0},"a"]
[null,null,"moutp",{"$f":"VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!G$1,FALSE)","v":{"$error":"#N/A"}},"c",1]
[null,null,"vom","c",{"$f":"VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$P$310,MSG_Fueldata!F$1,FALSE),2)","v":{"$error":"#N/A"}}]
[null,"#"]

{"sheet":"adb_fuel2","index":29,"n_rows":343,"n_cols":1,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"adb_fuel!B3&\" \"&adb_fuel!C3&\" \"&adb_fuel!D3&\" \"&adb_fuel!E3&\" \"&adb_fuel!F3","v":"*    "}]
[{"$f":"adb_fuel!B4&\" \"&adb_fuel!C4&\" \"&adb_fuel!D4&\" \"&adb_fuel!E4&\" \"&adb_fuel!F4","v":"MIBIO a   "}]
[{"$f":"adb_fuel!B5&\" \"&adb_fuel!C5&\" \"&adb_fuel!D5&\" \"&adb_fuel!E5&\" \"&adb_fuel!F5","v":" moutp b-p c 1"}]
[{"$f":"adb_fuel!B6&\" \"&adb_fuel!C6&\" \"&adb_fuel!D6&\" \"&adb_fuel!E6&\" \"&adb_fuel!F6","v":" vom c 47 "}]
[{"$f":"adb_fuel!B7&\" \"&adb_fuel!C7&\" \"&adb_fuel!D7&\" \"&adb_fuel!E7&\" \"&adb_fuel!F7","v":" con1a CO2 c 0"}]
[{"$f":"adb_fuel!B8&\" \"&adb_fuel!C8&\" \"&adb_fuel!D8&\" \"&adb_fuel!E8&\" \"&adb_fuel!F8","v":"#    "}]
[{"$f":"adb_fuel!B9&\" \"&adb_fuel!C9&\" \"&adb_fuel!D9&\" \"&adb_fuel!E9&\" \"&adb_fuel!F9","v":"*    "}]
[{"$f":"adb_fuel!B10&\" \"&adb_fuel!C10&\" \"&adb_fuel!D10&\" \"&adb_fuel!E10&\" \"&adb_fuel!F10","v":"IMOHF a   "}]
[{"$f":"adb_fuel!B11&\" \"&adb_fuel!C11&\" \"&adb_fuel!D11&\" \"&adb_fuel!E11&\" \"&adb_fuel!F11","v":" moutp h-p c 1"}]
[{"$f":"adb_fuel!B12&\" \"&adb_fuel!C12&\" \"&adb_fuel!D12&\" \"&adb_fuel!E12&\" \"&adb_fuel!F12","v":" vom ts 514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695  "}]
[{"$f":"adb_fuel!B13&\" \"&adb_fuel!C13&\" \"&adb_fuel!D13&\" \"&adb_fuel!E13&\" \"&adb_fuel!F13","v":" con1a CO2 c 2.54"}]
[{"$f":"adb_fuel!B14&\" \"&adb_fuel!C14&\" \"&adb_fuel!D14&\" \"&adb_fuel!E14&\" \"&adb_fuel!F14","v":"#    "}]
[{"$f":"adb_fuel!B15&\" \"&adb_fuel!C15&\" \"&adb_fuel!D15&\" \"&adb_fuel!E15&\" \"&adb_fuel!F15","v":"*    "}]
[{"$f":"adb_fuel!B16&\" \"&adb_fuel!C16&\" \"&adb_fuel!D16&\" \"&adb_fuel!E16&\" \"&adb_fuel!F16","v":"IMODS a   "}]
[{"$f":"adb_fuel!B17&\" \"&adb_fuel!C17&\" \"&adb_fuel!D17&\" \"&adb_fuel!E17&\" \"&adb_fuel!F17","v":" moutp o-p c 1"}]
[{"$f":"adb_fuel!B18&\" \"&adb_fuel!C18&\" \"&adb_fuel!D18&\" \"&adb_fuel!E18&\" \"&adb_fuel!F18","v":" vom ts 795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076  "}]
[{"$f":"adb_fuel!B19&\" \"&adb_fuel!C19&\" \"&adb_fuel!D19&\" \"&adb_fuel!E19&\" \"&adb_fuel!F19","v":" con1a CO2 c 2.34"}]
[{"$f":"adb_fuel!B20&\" \"&adb_fuel!C20&\" \"&adb_fuel!D20&\" \"&adb_fuel!E20&\" \"&adb_fuel!F20","v":"#    "}]
[{"$f":"adb_fuel!B21&\" \"&adb_fuel!C21&\" \"&adb_fuel!D21&\" \"&adb_fuel!E21&\" \"&adb_fuel!F21","v":"*    "}]
[{"$f":"adb_fuel!B22&\" \"&adb_fuel!C22&\" \"&adb_fuel!D22&\" \"&adb_fuel!E22&\" \"&adb_fuel!F22","v":"IMOLC a   "}]
[{"$f":"adb_fuel!B23&\" \"&adb_fuel!C23&\" \"&adb_fuel!D23&\" \"&adb_fuel!E23&\" \"&adb_fuel!F23","v":" moutp p-p c 1"}]
[{"$f":"adb_fuel!B24&\" \"&adb_fuel!C24&\" \"&adb_fuel!D24&\" \"&adb_fuel!E24&\" \"&adb_fuel!F24","v":" vom ts 596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807  "}]
[{"$f":"adb_fuel!B25&\" \"&adb_fuel!C25&\" \"&adb_fuel!D25&\" \"&adb_fuel!E25&\" \"&adb_fuel!F25","v":" con1a CO2 c 2.31"}]
[{"$f":"adb_fuel!B26&\" \"&adb_fuel!C26&\" \"&adb_fuel!D26&\" \"&adb_fuel!E26&\" \"&adb_fuel!F26","v":"#    "}]
[{"$f":"adb_fuel!B27&\" \"&adb_fuel!C27&\" \"&adb_fuel!D27&\" \"&adb_fuel!E27&\" \"&adb_fuel!F27","v":"*    "}]
[{"$f":"adb_fuel!B28&\" \"&adb_fuel!C28&\" \"&adb_fuel!D28&\" \"&adb_fuel!E28&\" \"&adb_fuel!F28","v":"IMGAS a   "}]
[{"$f":"adb_fuel!B29&\" \"&adb_fuel!C29&\" \"&adb_fuel!D29&\" \"&adb_fuel!E29&\" \"&adb_fuel!F29","v":" moutp g-p c 1"}]
[{"$f":"adb_fuel!B30&\" \"&adb_fuel!C30&\" \"&adb_fuel!D30&\" \"&adb_fuel!E30&\" \"&adb_fuel!F30","v":" vom ts 325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425  "}]
[{"$f":"adb_fuel!B31&\" \"&adb_fuel!C31&\" \"&adb_fuel!D31&\" \"&adb_fuel!E31&\" \"&adb_fuel!F31","v":" con1a CO2 c 1.77"}]
[{"$f":"adb_fuel!B32&\" \"&adb_fuel!C32&\" \"&adb_fuel!D32&\" \"&adb_fuel!E32&\" \"&adb_fuel!F32","v":"#    "}]
[{"$f":"adb_fuel!B33&\" \"&adb_fuel!C33&\" \"&adb_fuel!D33&\" \"&adb_fuel!E33&\" \"&adb_fuel!F33","v":"*    "}]
[{"$f":"adb_fuel!B34&\" \"&adb_fuel!C34&\" \"&adb_fuel!D34&\" \"&adb_fuel!E34&\" \"&adb_fuel!F34","v":"IMCOA a   "}]
[{"$f":"adb_fuel!B35&\" \"&adb_fuel!C35&\" \"&adb_fuel!D35&\" \"&adb_fuel!E35&\" \"&adb_fuel!F35","v":" moutp c-p c 1"}]
[{"$f":"adb_fuel!B36&\" \"&adb_fuel!C36&\" \"&adb_fuel!D36&\" \"&adb_fuel!E36&\" \"&adb_fuel!F36","v":" vom ts 63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123  "}]
[{"$f":"adb_fuel!B37&\" \"&adb_fuel!C37&\" \"&adb_fuel!D37&\" \"&adb_fuel!E37&\" \"&adb_fuel!F37","v":" con1a CO2 c 3.04"}]
[{"$f":"adb_fuel!B38&\" \"&adb_fuel!C38&\" \"&adb_fuel!D38&\" \"&adb_fuel!E38&\" \"&adb_fuel!F38","v":"#    "}]
[{"$f":"adb_fuel!B39&\" \"&adb_fuel!C39&\" \"&adb_fuel!D39&\" \"&adb_fuel!E39&\" \"&adb_fuel!F39","v":"*    "}]
[{"$f":"adb_fuel!B40&\" \"&adb_fuel!C40&\" \"&adb_fuel!D40&\" \"&adb_fuel!E40&\" \"&adb_fuel!F40","v":"IMCOC a   "}]
[{"$f":"adb_fuel!B41&\" \"&adb_fuel!C41&\" \"&adb_fuel!D41&\" \"&adb_fuel!E41&\" \"&adb_fuel!F41","v":" moutp C-p c 1"}]
[{"$f":"adb_fuel!B42&\" \"&adb_fuel!C42&\" \"&adb_fuel!D42&\" \"&adb_fuel!E42&\" \"&adb_fuel!F42","v":" vom c 63 66 69 72 75 78 81 84 87 90 93 96 99 102 105 108 111 114 117 120 123 123 123 123  "}]
[{"$f":"adb_fuel!B43&\" \"&adb_fuel!C43&\" \"&adb_fuel!D43&\" \"&adb_fuel!E43&\" \"&adb_fuel!F43","v":" con1a CO2 c 0.61"}]
[{"$f":"adb_fuel!B44&\" \"&adb_fuel!C44&\" \"&adb_fuel!D44&\" \"&adb_fuel!E44&\" \"&adb_fuel!F44","v":"#    "}]
[{"$f":"adb_fuel!B45&\" \"&adb_fuel!C45&\" \"&adb_fuel!D45&\" \"&adb_fuel!E45&\" \"&adb_fuel!F45","v":"*    "}]
[{"$f":"adb_fuel!B46&\" \"&adb_fuel!C46&\" \"&adb_fuel!D46&\" \"&adb_fuel!E46&\" \"&adb_fuel!F46","v":"0 a   "}]
[{"$f":"adb_fuel!B47&\" \"&adb_fuel!C47&\" \"&adb_fuel!D47&\" \"&adb_fuel!E47&\" \"&adb_fuel!F47","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B48&\" \"&adb_fuel!C48&\" \"&adb_fuel!D48&\" \"&adb_fuel!E48&\" \"&adb_fuel!F48","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B49&\" \"&adb_fuel!C49&\" \"&adb_fuel!D49&\" \"&adb_fuel!E49&\" \"&adb_fuel!F49","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B50&\" \"&adb_fuel!C50&\" \"&adb_fuel!D50&\" \"&adb_fuel!E50&\" \"&adb_fuel!F50","v":"#    "}]
[{"$f":"adb_fuel!B51&\" \"&adb_fuel!C51&\" \"&adb_fuel!D51&\" \"&adb_fuel!E51&\" \"&adb_fuel!F51","v":"    "}]
[{"$f":"adb_fuel!B52&\" \"&adb_fuel!C52&\" \"&adb_fuel!D52&\" \"&adb_fuel!E52&\" \"&adb_fuel!F52","v":"    "}]
[{"$f":"adb_fuel!B53&\" \"&adb_fuel!C53&\" \"&adb_fuel!D53&\" \"&adb_fuel!E53&\" \"&adb_fuel!F53","v":"    "}]
[{"$f":"adb_fuel!B54&\" \"&adb_fuel!C54&\" \"&adb_fuel!D54&\" \"&adb_fuel!E54&\" \"&adb_fuel!F54","v":"    "}]
[{"$f":"adb_fuel!B55&\" \"&adb_fuel!C55&\" \"&adb_fuel!D55&\" \"&adb_fuel!E55&\" \"&adb_fuel!F55","v":"    "}]
[{"$f":"adb_fuel!B56&\" \"&adb_fuel!C56&\" \"&adb_fuel!D56&\" \"&adb_fuel!E56&\" \"&adb_fuel!F56","v":"    "}]
[{"$f":"adb_fuel!B57&\" \"&adb_fuel!C57&\" \"&adb_fuel!D57&\" \"&adb_fuel!E57&\" \"&adb_fuel!F57","v":"    "}]
[{"$f":"adb_fuel!B58&\" \"&adb_fuel!C58&\" \"&adb_fuel!D58&\" \"&adb_fuel!E58&\" \"&adb_fuel!F58","v":"    "}]
[{"$f":"adb_fuel!B59&\" \"&adb_fuel!C59&\" \"&adb_fuel!D59&\" \"&adb_fuel!E59&\" \"&adb_fuel!F59","v":"    "}]
[{"$f":"adb_fuel!B60&\" \"&adb_fuel!C60&\" \"&adb_fuel!D60&\" \"&adb_fuel!E60&\" \"&adb_fuel!F60","v":"    "}]
[{"$f":"adb_fuel!B61&\" \"&adb_fuel!C61&\" \"&adb_fuel!D61&\" \"&adb_fuel!E61&\" \"&adb_fuel!F61","v":"    "}]
[{"$f":"adb_fuel!B62&\" \"&adb_fuel!C62&\" \"&adb_fuel!D62&\" \"&adb_fuel!E62&\" \"&adb_fuel!F62","v":"    "}]
[{"$f":"adb_fuel!B63&\" \"&adb_fuel!C63&\" \"&adb_fuel!D63&\" \"&adb_fuel!E63&\" \"&adb_fuel!F63","v":"    "}]
[{"$f":"adb_fuel!B64&\" \"&adb_fuel!C64&\" \"&adb_fuel!D64&\" \"&adb_fuel!E64&\" \"&adb_fuel!F64","v":"    "}]
[{"$f":"adb_fuel!B65&\" \"&adb_fuel!C65&\" \"&adb_fuel!D65&\" \"&adb_fuel!E65&\" \"&adb_fuel!F65","v":"    "}]
[{"$f":"adb_fuel!B66&\" \"&adb_fuel!C66&\" \"&adb_fuel!D66&\" \"&adb_fuel!E66&\" \"&adb_fuel!F66","v":"    "}]
[{"$f":"adb_fuel!B67&\" \"&adb_fuel!C67&\" \"&adb_fuel!D67&\" \"&adb_fuel!E67&\" \"&adb_fuel!F67","v":"    "}]
[{"$f":"adb_fuel!B68&\" \"&adb_fuel!C68&\" \"&adb_fuel!D68&\" \"&adb_fuel!E68&\" \"&adb_fuel!F68","v":"    "}]
[{"$f":"adb_fuel!B69&\" \"&adb_fuel!C69&\" \"&adb_fuel!D69&\" \"&adb_fuel!E69&\" \"&adb_fuel!F69","v":"    "}]
[{"$f":"adb_fuel!B70&\" \"&adb_fuel!C70&\" \"&adb_fuel!D70&\" \"&adb_fuel!E70&\" \"&adb_fuel!F70","v":"    "}]
[{"$f":"adb_fuel!B71&\" \"&adb_fuel!C71&\" \"&adb_fuel!D71&\" \"&adb_fuel!E71&\" \"&adb_fuel!F71","v":"    "}]
[{"$f":"adb_fuel!B72&\" \"&adb_fuel!C72&\" \"&adb_fuel!D72&\" \"&adb_fuel!E72&\" \"&adb_fuel!F72","v":"    "}]
[{"$f":"adb_fuel!B73&\" \"&adb_fuel!C73&\" \"&adb_fuel!D73&\" \"&adb_fuel!E73&\" \"&adb_fuel!F73","v":"    "}]
[{"$f":"adb_fuel!B74&\" \"&adb_fuel!C74&\" \"&adb_fuel!D74&\" \"&adb_fuel!E74&\" \"&adb_fuel!F74","v":"    "}]
[{"$f":"adb_fuel!B75&\" \"&adb_fuel!C75&\" \"&adb_fuel!D75&\" \"&adb_fuel!E75&\" \"&adb_fuel!F75","v":"    "}]
[{"$f":"adb_fuel!B76&\" \"&adb_fuel!C76&\" \"&adb_fuel!D76&\" \"&adb_fuel!E76&\" \"&adb_fuel!F76","v":"    "}]
[{"$f":"adb_fuel!B77&\" \"&adb_fuel!C77&\" \"&adb_fuel!D77&\" \"&adb_fuel!E77&\" \"&adb_fuel!F77","v":"    "}]
[{"$f":"adb_fuel!B78&\" \"&adb_fuel!C78&\" \"&adb_fuel!D78&\" \"&adb_fuel!E78&\" \"&adb_fuel!F78","v":"    "}]
[{"$f":"adb_fuel!B79&\" \"&adb_fuel!C79&\" \"&adb_fuel!D79&\" \"&adb_fuel!E79&\" \"&adb_fuel!F79","v":"    "}]
[{"$f":"adb_fuel!B80&\" \"&adb_fuel!C80&\" \"&adb_fuel!D80&\" \"&adb_fuel!E80&\" \"&adb_fuel!F80","v":"    "}]
[{"$f":"adb_fuel!B81&\" \"&adb_fuel!C81&\" \"&adb_fuel!D81&\" \"&adb_fuel!E81&\" \"&adb_fuel!F81","v":"    "}]
[{"$f":"adb_fuel!B82&\" \"&adb_fuel!C82&\" \"&adb_fuel!D82&\" \"&adb_fuel!E82&\" \"&adb_fuel!F82","v":"    "}]
[{"$f":"adb_fuel!B83&\" \"&adb_fuel!C83&\" \"&adb_fuel!D83&\" \"&adb_fuel!E83&\" \"&adb_fuel!F83","v":"    "}]
[{"$f":"adb_fuel!B84&\" \"&adb_fuel!C84&\" \"&adb_fuel!D84&\" \"&adb_fuel!E84&\" \"&adb_fuel!F84","v":"    "}]
[{"$f":"adb_fuel!B85&\" \"&adb_fuel!C85&\" \"&adb_fuel!D85&\" \"&adb_fuel!E85&\" \"&adb_fuel!F85","v":"    "}]
[{"$f":"adb_fuel!B86&\" \"&adb_fuel!C86&\" \"&adb_fuel!D86&\" \"&adb_fuel!E86&\" \"&adb_fuel!F86","v":"    "}]
[{"$f":"adb_fuel!B87&\" \"&adb_fuel!C87&\" \"&adb_fuel!D87&\" \"&adb_fuel!E87&\" \"&adb_fuel!F87","v":"    "}]
[{"$f":"adb_fuel!B88&\" \"&adb_fuel!C88&\" \"&adb_fuel!D88&\" \"&adb_fuel!E88&\" \"&adb_fuel!F88","v":"    "}]
[{"$f":"adb_fuel!B89&\" \"&adb_fuel!C89&\" \"&adb_fuel!D89&\" \"&adb_fuel!E89&\" \"&adb_fuel!F89","v":"    "}]
[{"$f":"adb_fuel!B90&\" \"&adb_fuel!C90&\" \"&adb_fuel!D90&\" \"&adb_fuel!E90&\" \"&adb_fuel!F90","v":"    "}]
[{"$f":"adb_fuel!B91&\" \"&adb_fuel!C91&\" \"&adb_fuel!D91&\" \"&adb_fuel!E91&\" \"&adb_fuel!F91","v":"    "}]
[{"$f":"adb_fuel!B92&\" \"&adb_fuel!C92&\" \"&adb_fuel!D92&\" \"&adb_fuel!E92&\" \"&adb_fuel!F92","v":"    "}]
[{"$f":"adb_fuel!B93&\" \"&adb_fuel!C93&\" \"&adb_fuel!D93&\" \"&adb_fuel!E93&\" \"&adb_fuel!F93","v":"    "}]
[{"$f":"adb_fuel!B94&\" \"&adb_fuel!C94&\" \"&adb_fuel!D94&\" \"&adb_fuel!E94&\" \"&adb_fuel!F94","v":"    "}]
[{"$f":"adb_fuel!B95&\" \"&adb_fuel!C95&\" \"&adb_fuel!D95&\" \"&adb_fuel!E95&\" \"&adb_fuel!F95","v":"    "}]
[{"$f":"adb_fuel!B96&\" \"&adb_fuel!C96&\" \"&adb_fuel!D96&\" \"&adb_fuel!E96&\" \"&adb_fuel!F96","v":"    "}]
[{"$f":"adb_fuel!B97&\" \"&adb_fuel!C97&\" \"&adb_fuel!D97&\" \"&adb_fuel!E97&\" \"&adb_fuel!F97","v":"    "}]
[{"$f":"adb_fuel!B98&\" \"&adb_fuel!C98&\" \"&adb_fuel!D98&\" \"&adb_fuel!E98&\" \"&adb_fuel!F98","v":"    "}]
[{"$f":"adb_fuel!B99&\" \"&adb_fuel!C99&\" \"&adb_fuel!D99&\" \"&adb_fuel!E99&\" \"&adb_fuel!F99","v":"    "}]
[{"$f":"adb_fuel!B100&\" \"&adb_fuel!C100&\" \"&adb_fuel!D100&\" \"&adb_fuel!E100&\" \"&adb_fuel!F100","v":"    "}]
[{"$f":"adb_fuel!B101&\" \"&adb_fuel!C101&\" \"&adb_fuel!D101&\" \"&adb_fuel!E101&\" \"&adb_fuel!F101","v":"    "}]
[{"$f":"adb_fuel!B102&\" \"&adb_fuel!C102&\" \"&adb_fuel!D102&\" \"&adb_fuel!E102&\" \"&adb_fuel!F102","v":"    "}]
[{"$f":"adb_fuel!B103&\" \"&adb_fuel!C103&\" \"&adb_fuel!D103&\" \"&adb_fuel!E103&\" \"&adb_fuel!F103","v":"    "}]
[{"$f":"adb_fuel!B104&\" \"&adb_fuel!C104&\" \"&adb_fuel!D104&\" \"&adb_fuel!E104&\" \"&adb_fuel!F104","v":"    "}]
[{"$f":"adb_fuel!B105&\" \"&adb_fuel!C105&\" \"&adb_fuel!D105&\" \"&adb_fuel!E105&\" \"&adb_fuel!F105","v":"    "}]
[{"$f":"adb_fuel!B106&\" \"&adb_fuel!C106&\" \"&adb_fuel!D106&\" \"&adb_fuel!E106&\" \"&adb_fuel!F106","v":"    "}]
[{"$f":"adb_fuel!B107&\" \"&adb_fuel!C107&\" \"&adb_fuel!D107&\" \"&adb_fuel!E107&\" \"&adb_fuel!F107","v":"    "}]
[{"$f":"adb_fuel!B108&\" \"&adb_fuel!C108&\" \"&adb_fuel!D108&\" \"&adb_fuel!E108&\" \"&adb_fuel!F108","v":"    "}]
[{"$f":"adb_fuel!B109&\" \"&adb_fuel!C109&\" \"&adb_fuel!D109&\" \"&adb_fuel!E109&\" \"&adb_fuel!F109","v":"    "}]
[{"$f":"adb_fuel!B110&\" \"&adb_fuel!C110&\" \"&adb_fuel!D110&\" \"&adb_fuel!E110&\" \"&adb_fuel!F110","v":"    "}]
[{"$f":"adb_fuel!B111&\" \"&adb_fuel!C111&\" \"&adb_fuel!D111&\" \"&adb_fuel!E111&\" \"&adb_fuel!F111","v":"    "}]
[{"$f":"adb_fuel!B112&\" \"&adb_fuel!C112&\" \"&adb_fuel!D112&\" \"&adb_fuel!E112&\" \"&adb_fuel!F112","v":"    "}]
[{"$f":"adb_fuel!B113&\" \"&adb_fuel!C113&\" \"&adb_fuel!D113&\" \"&adb_fuel!E113&\" \"&adb_fuel!F113","v":"    "}]
[{"$f":"adb_fuel!B114&\" \"&adb_fuel!C114&\" \"&adb_fuel!D114&\" \"&adb_fuel!E114&\" \"&adb_fuel!F114","v":"    "}]
[{"$f":"adb_fuel!B115&\" \"&adb_fuel!C115&\" \"&adb_fuel!D115&\" \"&adb_fuel!E115&\" \"&adb_fuel!F115","v":"    "}]
[{"$f":"adb_fuel!B116&\" \"&adb_fuel!C116&\" \"&adb_fuel!D116&\" \"&adb_fuel!E116&\" \"&adb_fuel!F116","v":"    "}]
[{"$f":"adb_fuel!B117&\" \"&adb_fuel!C117&\" \"&adb_fuel!D117&\" \"&adb_fuel!E117&\" \"&adb_fuel!F117","v":"    "}]
[{"$f":"adb_fuel!B118&\" \"&adb_fuel!C118&\" \"&adb_fuel!D118&\" \"&adb_fuel!E118&\" \"&adb_fuel!F118","v":"    "}]
[{"$f":"adb_fuel!B119&\" \"&adb_fuel!C119&\" \"&adb_fuel!D119&\" \"&adb_fuel!E119&\" \"&adb_fuel!F119","v":"    "}]
[{"$f":"adb_fuel!B120&\" \"&adb_fuel!C120&\" \"&adb_fuel!D120&\" \"&adb_fuel!E120&\" \"&adb_fuel!F120","v":"    "}]
[{"$f":"adb_fuel!B121&\" \"&adb_fuel!C121&\" \"&adb_fuel!D121&\" \"&adb_fuel!E121&\" \"&adb_fuel!F121","v":"    "}]
[{"$f":"adb_fuel!B122&\" \"&adb_fuel!C122&\" \"&adb_fuel!D122&\" \"&adb_fuel!E122&\" \"&adb_fuel!F122","v":"    "}]
[{"$f":"adb_fuel!B123&\" \"&adb_fuel!C123&\" \"&adb_fuel!D123&\" \"&adb_fuel!E123&\" \"&adb_fuel!F123","v":"    "}]
[{"$f":"adb_fuel!B124&\" \"&adb_fuel!C124&\" \"&adb_fuel!D124&\" \"&adb_fuel!E124&\" \"&adb_fuel!F124","v":"    "}]
[{"$f":"adb_fuel!B125&\" \"&adb_fuel!C125&\" \"&adb_fuel!D125&\" \"&adb_fuel!E125&\" \"&adb_fuel!F125","v":"    "}]
[{"$f":"adb_fuel!B126&\" \"&adb_fuel!C126&\" \"&adb_fuel!D126&\" \"&adb_fuel!E126&\" \"&adb_fuel!F126","v":"    "}]
[{"$f":"adb_fuel!B127&\" \"&adb_fuel!C127&\" \"&adb_fuel!D127&\" \"&adb_fuel!E127&\" \"&adb_fuel!F127","v":"    "}]
[{"$f":"adb_fuel!B128&\" \"&adb_fuel!C128&\" \"&adb_fuel!D128&\" \"&adb_fuel!E128&\" \"&adb_fuel!F128","v":"    "}]
[{"$f":"adb_fuel!B129&\" \"&adb_fuel!C129&\" \"&adb_fuel!D129&\" \"&adb_fuel!E129&\" \"&adb_fuel!F129","v":"    "}]
[{"$f":"adb_fuel!B130&\" \"&adb_fuel!C130&\" \"&adb_fuel!D130&\" \"&adb_fuel!E130&\" \"&adb_fuel!F130","v":"    "}]
[{"$f":"adb_fuel!B131&\" \"&adb_fuel!C131&\" \"&adb_fuel!D131&\" \"&adb_fuel!E131&\" \"&adb_fuel!F131","v":"    "}]
[{"$f":"adb_fuel!B132&\" \"&adb_fuel!C132&\" \"&adb_fuel!D132&\" \"&adb_fuel!E132&\" \"&adb_fuel!F132","v":"    "}]
[{"$f":"adb_fuel!B133&\" \"&adb_fuel!C133&\" \"&adb_fuel!D133&\" \"&adb_fuel!E133&\" \"&adb_fuel!F133","v":"    "}]
[{"$f":"adb_fuel!B134&\" \"&adb_fuel!C134&\" \"&adb_fuel!D134&\" \"&adb_fuel!E134&\" \"&adb_fuel!F134","v":"    "}]
[{"$f":"adb_fuel!B135&\" \"&adb_fuel!C135&\" \"&adb_fuel!D135&\" \"&adb_fuel!E135&\" \"&adb_fuel!F135","v":"    "}]
[{"$f":"adb_fuel!B136&\" \"&adb_fuel!C136&\" \"&adb_fuel!D136&\" \"&adb_fuel!E136&\" \"&adb_fuel!F136","v":"    "}]
[{"$f":"adb_fuel!B137&\" \"&adb_fuel!C137&\" \"&adb_fuel!D137&\" \"&adb_fuel!E137&\" \"&adb_fuel!F137","v":"    "}]
[{"$f":"adb_fuel!B138&\" \"&adb_fuel!C138&\" \"&adb_fuel!D138&\" \"&adb_fuel!E138&\" \"&adb_fuel!F138","v":"    "}]
[{"$f":"adb_fuel!B139&\" \"&adb_fuel!C139&\" \"&adb_fuel!D139&\" \"&adb_fuel!E139&\" \"&adb_fuel!F139","v":"    "}]
[{"$f":"adb_fuel!B140&\" \"&adb_fuel!C140&\" \"&adb_fuel!D140&\" \"&adb_fuel!E140&\" \"&adb_fuel!F140","v":"    "}]
[{"$f":"adb_fuel!B141&\" \"&adb_fuel!C141&\" \"&adb_fuel!D141&\" \"&adb_fuel!E141&\" \"&adb_fuel!F141","v":"    "}]
[{"$f":"adb_fuel!B142&\" \"&adb_fuel!C142&\" \"&adb_fuel!D142&\" \"&adb_fuel!E142&\" \"&adb_fuel!F142","v":"    "}]
[{"$f":"adb_fuel!B143&\" \"&adb_fuel!C143&\" \"&adb_fuel!D143&\" \"&adb_fuel!E143&\" \"&adb_fuel!F143","v":"    "}]
[{"$f":"adb_fuel!B144&\" \"&adb_fuel!C144&\" \"&adb_fuel!D144&\" \"&adb_fuel!E144&\" \"&adb_fuel!F144","v":"    "}]
[{"$f":"adb_fuel!B145&\" \"&adb_fuel!C145&\" \"&adb_fuel!D145&\" \"&adb_fuel!E145&\" \"&adb_fuel!F145","v":"    "}]
[{"$f":"adb_fuel!B146&\" \"&adb_fuel!C146&\" \"&adb_fuel!D146&\" \"&adb_fuel!E146&\" \"&adb_fuel!F146","v":"    "}]
[{"$f":"adb_fuel!B147&\" \"&adb_fuel!C147&\" \"&adb_fuel!D147&\" \"&adb_fuel!E147&\" \"&adb_fuel!F147","v":"    "}]
[{"$f":"adb_fuel!B148&\" \"&adb_fuel!C148&\" \"&adb_fuel!D148&\" \"&adb_fuel!E148&\" \"&adb_fuel!F148","v":"    "}]
[{"$f":"adb_fuel!B149&\" \"&adb_fuel!C149&\" \"&adb_fuel!D149&\" \"&adb_fuel!E149&\" \"&adb_fuel!F149","v":"    "}]
[{"$f":"adb_fuel!B150&\" \"&adb_fuel!C150&\" \"&adb_fuel!D150&\" \"&adb_fuel!E150&\" \"&adb_fuel!F150","v":"    "}]
[{"$f":"adb_fuel!B151&\" \"&adb_fuel!C151&\" \"&adb_fuel!D151&\" \"&adb_fuel!E151&\" \"&adb_fuel!F151","v":"    "}]
[{"$f":"adb_fuel!B152&\" \"&adb_fuel!C152&\" \"&adb_fuel!D152&\" \"&adb_fuel!E152&\" \"&adb_fuel!F152","v":"    "}]
[{"$f":"adb_fuel!B153&\" \"&adb_fuel!C153&\" \"&adb_fuel!D153&\" \"&adb_fuel!E153&\" \"&adb_fuel!F153","v":"    "}]
[{"$f":"adb_fuel!B154&\" \"&adb_fuel!C154&\" \"&adb_fuel!D154&\" \"&adb_fuel!E154&\" \"&adb_fuel!F154","v":"    "}]
[{"$f":"adb_fuel!B155&\" \"&adb_fuel!C155&\" \"&adb_fuel!D155&\" \"&adb_fuel!E155&\" \"&adb_fuel!F155","v":"    "}]
[{"$f":"adb_fuel!B156&\" \"&adb_fuel!C156&\" \"&adb_fuel!D156&\" \"&adb_fuel!E156&\" \"&adb_fuel!F156","v":"    "}]
[{"$f":"adb_fuel!B157&\" \"&adb_fuel!C157&\" \"&adb_fuel!D157&\" \"&adb_fuel!E157&\" \"&adb_fuel!F157","v":"    "}]
[{"$f":"adb_fuel!B158&\" \"&adb_fuel!C158&\" \"&adb_fuel!D158&\" \"&adb_fuel!E158&\" \"&adb_fuel!F158","v":"    "}]
[{"$f":"adb_fuel!B159&\" \"&adb_fuel!C159&\" \"&adb_fuel!D159&\" \"&adb_fuel!E159&\" \"&adb_fuel!F159","v":"    "}]
[{"$f":"adb_fuel!B160&\" \"&adb_fuel!C160&\" \"&adb_fuel!D160&\" \"&adb_fuel!E160&\" \"&adb_fuel!F160","v":"    "}]
[{"$f":"adb_fuel!B161&\" \"&adb_fuel!C161&\" \"&adb_fuel!D161&\" \"&adb_fuel!E161&\" \"&adb_fuel!F161","v":"    "}]
[{"$f":"adb_fuel!B162&\" \"&adb_fuel!C162&\" \"&adb_fuel!D162&\" \"&adb_fuel!E162&\" \"&adb_fuel!F162","v":"    "}]
[{"$f":"adb_fuel!B163&\" \"&adb_fuel!C163&\" \"&adb_fuel!D163&\" \"&adb_fuel!E163&\" \"&adb_fuel!F163","v":"    "}]
[{"$f":"adb_fuel!B164&\" \"&adb_fuel!C164&\" \"&adb_fuel!D164&\" \"&adb_fuel!E164&\" \"&adb_fuel!F164","v":"    "}]
[{"$f":"adb_fuel!B165&\" \"&adb_fuel!C165&\" \"&adb_fuel!D165&\" \"&adb_fuel!E165&\" \"&adb_fuel!F165","v":"    "}]
[{"$f":"adb_fuel!B166&\" \"&adb_fuel!C166&\" \"&adb_fuel!D166&\" \"&adb_fuel!E166&\" \"&adb_fuel!F166","v":"    "}]
[{"$f":"adb_fuel!B167&\" \"&adb_fuel!C167&\" \"&adb_fuel!D167&\" \"&adb_fuel!E167&\" \"&adb_fuel!F167","v":"    "}]
[{"$f":"adb_fuel!B168&\" \"&adb_fuel!C168&\" \"&adb_fuel!D168&\" \"&adb_fuel!E168&\" \"&adb_fuel!F168","v":"    "}]
[{"$f":"adb_fuel!B169&\" \"&adb_fuel!C169&\" \"&adb_fuel!D169&\" \"&adb_fuel!E169&\" \"&adb_fuel!F169","v":"    "}]
[{"$f":"adb_fuel!B170&\" \"&adb_fuel!C170&\" \"&adb_fuel!D170&\" \"&adb_fuel!E170&\" \"&adb_fuel!F170","v":"    "}]
[{"$f":"adb_fuel!B171&\" \"&adb_fuel!C171&\" \"&adb_fuel!D171&\" \"&adb_fuel!E171&\" \"&adb_fuel!F171","v":"    "}]
[{"$f":"adb_fuel!B172&\" \"&adb_fuel!C172&\" \"&adb_fuel!D172&\" \"&adb_fuel!E172&\" \"&adb_fuel!F172","v":"    "}]
[{"$f":"adb_fuel!B173&\" \"&adb_fuel!C173&\" \"&adb_fuel!D173&\" \"&adb_fuel!E173&\" \"&adb_fuel!F173","v":"    "}]
[{"$f":"adb_fuel!B174&\" \"&adb_fuel!C174&\" \"&adb_fuel!D174&\" \"&adb_fuel!E174&\" \"&adb_fuel!F174","v":"    "}]
[{"$f":"adb_fuel!B175&\" \"&adb_fuel!C175&\" \"&adb_fuel!D175&\" \"&adb_fuel!E175&\" \"&adb_fuel!F175","v":"    "}]
[{"$f":"adb_fuel!B176&\" \"&adb_fuel!C176&\" \"&adb_fuel!D176&\" \"&adb_fuel!E176&\" \"&adb_fuel!F176","v":"    "}]
[{"$f":"adb_fuel!B177&\" \"&adb_fuel!C177&\" \"&adb_fuel!D177&\" \"&adb_fuel!E177&\" \"&adb_fuel!F177","v":"    "}]
[{"$f":"adb_fuel!B178&\" \"&adb_fuel!C178&\" \"&adb_fuel!D178&\" \"&adb_fuel!E178&\" \"&adb_fuel!F178","v":"    "}]
[{"$f":"adb_fuel!B179&\" \"&adb_fuel!C179&\" \"&adb_fuel!D179&\" \"&adb_fuel!E179&\" \"&adb_fuel!F179","v":"    "}]
[{"$f":"adb_fuel!B180&\" \"&adb_fuel!C180&\" \"&adb_fuel!D180&\" \"&adb_fuel!E180&\" \"&adb_fuel!F180","v":"    "}]
[{"$f":"adb_fuel!B181&\" \"&adb_fuel!C181&\" \"&adb_fuel!D181&\" \"&adb_fuel!E181&\" \"&adb_fuel!F181","v":"    "}]
[{"$f":"adb_fuel!B182&\" \"&adb_fuel!C182&\" \"&adb_fuel!D182&\" \"&adb_fuel!E182&\" \"&adb_fuel!F182","v":"    "}]
[{"$f":"adb_fuel!B183&\" \"&adb_fuel!C183&\" \"&adb_fuel!D183&\" \"&adb_fuel!E183&\" \"&adb_fuel!F183","v":"    "}]
[{"$f":"adb_fuel!B184&\" \"&adb_fuel!C184&\" \"&adb_fuel!D184&\" \"&adb_fuel!E184&\" \"&adb_fuel!F184","v":"    "}]
[{"$f":"adb_fuel!B185&\" \"&adb_fuel!C185&\" \"&adb_fuel!D185&\" \"&adb_fuel!E185&\" \"&adb_fuel!F185","v":"    "}]
[{"$f":"adb_fuel!B186&\" \"&adb_fuel!C186&\" \"&adb_fuel!D186&\" \"&adb_fuel!E186&\" \"&adb_fuel!F186","v":"    "}]
[{"$f":"adb_fuel!B187&\" \"&adb_fuel!C187&\" \"&adb_fuel!D187&\" \"&adb_fuel!E187&\" \"&adb_fuel!F187","v":"    "}]
[{"$f":"adb_fuel!B188&\" \"&adb_fuel!C188&\" \"&adb_fuel!D188&\" \"&adb_fuel!E188&\" \"&adb_fuel!F188","v":"    "}]
[{"$f":"adb_fuel!B189&\" \"&adb_fuel!C189&\" \"&adb_fuel!D189&\" \"&adb_fuel!E189&\" \"&adb_fuel!F189","v":"    "}]
[{"$f":"adb_fuel!B190&\" \"&adb_fuel!C190&\" \"&adb_fuel!D190&\" \"&adb_fuel!E190&\" \"&adb_fuel!F190","v":"    "}]
[{"$f":"adb_fuel!B191&\" \"&adb_fuel!C191&\" \"&adb_fuel!D191&\" \"&adb_fuel!E191&\" \"&adb_fuel!F191","v":"    "}]
[{"$f":"adb_fuel!B192&\" \"&adb_fuel!C192&\" \"&adb_fuel!D192&\" \"&adb_fuel!E192&\" \"&adb_fuel!F192","v":"    "}]
[{"$f":"adb_fuel!B193&\" \"&adb_fuel!C193&\" \"&adb_fuel!D193&\" \"&adb_fuel!E193&\" \"&adb_fuel!F193","v":"    "}]
[{"$f":"adb_fuel!B194&\" \"&adb_fuel!C194&\" \"&adb_fuel!D194&\" \"&adb_fuel!E194&\" \"&adb_fuel!F194","v":"    "}]
[{"$f":"adb_fuel!B195&\" \"&adb_fuel!C195&\" \"&adb_fuel!D195&\" \"&adb_fuel!E195&\" \"&adb_fuel!F195","v":"    "}]
[{"$f":"adb_fuel!B196&\" \"&adb_fuel!C196&\" \"&adb_fuel!D196&\" \"&adb_fuel!E196&\" \"&adb_fuel!F196","v":"    "}]
[{"$f":"adb_fuel!B197&\" \"&adb_fuel!C197&\" \"&adb_fuel!D197&\" \"&adb_fuel!E197&\" \"&adb_fuel!F197","v":"    "}]
[{"$f":"adb_fuel!B198&\" \"&adb_fuel!C198&\" \"&adb_fuel!D198&\" \"&adb_fuel!E198&\" \"&adb_fuel!F198","v":"    "}]
[{"$f":"adb_fuel!B199&\" \"&adb_fuel!C199&\" \"&adb_fuel!D199&\" \"&adb_fuel!E199&\" \"&adb_fuel!F199","v":"    "}]
[{"$f":"adb_fuel!B200&\" \"&adb_fuel!C200&\" \"&adb_fuel!D200&\" \"&adb_fuel!E200&\" \"&adb_fuel!F200","v":"    "}]
[{"$f":"adb_fuel!B201&\" \"&adb_fuel!C201&\" \"&adb_fuel!D201&\" \"&adb_fuel!E201&\" \"&adb_fuel!F201","v":"    "}]
[{"$f":"adb_fuel!B202&\" \"&adb_fuel!C202&\" \"&adb_fuel!D202&\" \"&adb_fuel!E202&\" \"&adb_fuel!F202","v":"    "}]
[{"$f":"adb_fuel!B203&\" \"&adb_fuel!C203&\" \"&adb_fuel!D203&\" \"&adb_fuel!E203&\" \"&adb_fuel!F203","v":"    "}]
[{"$f":"adb_fuel!B204&\" \"&adb_fuel!C204&\" \"&adb_fuel!D204&\" \"&adb_fuel!E204&\" \"&adb_fuel!F204","v":"    "}]
[{"$f":"adb_fuel!B205&\" \"&adb_fuel!C205&\" \"&adb_fuel!D205&\" \"&adb_fuel!E205&\" \"&adb_fuel!F205","v":"    "}]
[{"$f":"adb_fuel!B206&\" \"&adb_fuel!C206&\" \"&adb_fuel!D206&\" \"&adb_fuel!E206&\" \"&adb_fuel!F206","v":"    "}]
[{"$f":"adb_fuel!B207&\" \"&adb_fuel!C207&\" \"&adb_fuel!D207&\" \"&adb_fuel!E207&\" \"&adb_fuel!F207","v":"    "}]
[{"$f":"adb_fuel!B208&\" \"&adb_fuel!C208&\" \"&adb_fuel!D208&\" \"&adb_fuel!E208&\" \"&adb_fuel!F208","v":"    "}]
[{"$f":"adb_fuel!B209&\" \"&adb_fuel!C209&\" \"&adb_fuel!D209&\" \"&adb_fuel!E209&\" \"&adb_fuel!F209","v":"    "}]
[{"$f":"adb_fuel!B210&\" \"&adb_fuel!C210&\" \"&adb_fuel!D210&\" \"&adb_fuel!E210&\" \"&adb_fuel!F210","v":"    "}]
[{"$f":"adb_fuel!B211&\" \"&adb_fuel!C211&\" \"&adb_fuel!D211&\" \"&adb_fuel!E211&\" \"&adb_fuel!F211","v":"    "}]
[{"$f":"adb_fuel!B212&\" \"&adb_fuel!C212&\" \"&adb_fuel!D212&\" \"&adb_fuel!E212&\" \"&adb_fuel!F212","v":"    "}]
[{"$f":"adb_fuel!B213&\" \"&adb_fuel!C213&\" \"&adb_fuel!D213&\" \"&adb_fuel!E213&\" \"&adb_fuel!F213","v":"    "}]
[{"$f":"adb_fuel!B214&\" \"&adb_fuel!C214&\" \"&adb_fuel!D214&\" \"&adb_fuel!E214&\" \"&adb_fuel!F214","v":"    "}]
[{"$f":"adb_fuel!B215&\" \"&adb_fuel!C215&\" \"&adb_fuel!D215&\" \"&adb_fuel!E215&\" \"&adb_fuel!F215","v":"    "}]
[{"$f":"adb_fuel!B216&\" \"&adb_fuel!C216&\" \"&adb_fuel!D216&\" \"&adb_fuel!E216&\" \"&adb_fuel!F216","v":"    "}]
[{"$f":"adb_fuel!B217&\" \"&adb_fuel!C217&\" \"&adb_fuel!D217&\" \"&adb_fuel!E217&\" \"&adb_fuel!F217","v":"    "}]
[{"$f":"adb_fuel!B218&\" \"&adb_fuel!C218&\" \"&adb_fuel!D218&\" \"&adb_fuel!E218&\" \"&adb_fuel!F218","v":"    "}]
[{"$f":"adb_fuel!B219&\" \"&adb_fuel!C219&\" \"&adb_fuel!D219&\" \"&adb_fuel!E219&\" \"&adb_fuel!F219","v":"    "}]
[{"$f":"adb_fuel!B220&\" \"&adb_fuel!C220&\" \"&adb_fuel!D220&\" \"&adb_fuel!E220&\" \"&adb_fuel!F220","v":"    "}]
[{"$f":"adb_fuel!B221&\" \"&adb_fuel!C221&\" \"&adb_fuel!D221&\" \"&adb_fuel!E221&\" \"&adb_fuel!F221","v":"    "}]
[{"$f":"adb_fuel!B222&\" \"&adb_fuel!C222&\" \"&adb_fuel!D222&\" \"&adb_fuel!E222&\" \"&adb_fuel!F222","v":"    "}]
[{"$f":"adb_fuel!B223&\" \"&adb_fuel!C223&\" \"&adb_fuel!D223&\" \"&adb_fuel!E223&\" \"&adb_fuel!F223","v":"    "}]
[{"$f":"adb_fuel!B224&\" \"&adb_fuel!C224&\" \"&adb_fuel!D224&\" \"&adb_fuel!E224&\" \"&adb_fuel!F224","v":"    "}]
[{"$f":"adb_fuel!B225&\" \"&adb_fuel!C225&\" \"&adb_fuel!D225&\" \"&adb_fuel!E225&\" \"&adb_fuel!F225","v":"    "}]
[{"$f":"adb_fuel!B226&\" \"&adb_fuel!C226&\" \"&adb_fuel!D226&\" \"&adb_fuel!E226&\" \"&adb_fuel!F226","v":"    "}]
[{"$f":"adb_fuel!B227&\" \"&adb_fuel!C227&\" \"&adb_fuel!D227&\" \"&adb_fuel!E227&\" \"&adb_fuel!F227","v":"    "}]
[{"$f":"adb_fuel!B228&\" \"&adb_fuel!C228&\" \"&adb_fuel!D228&\" \"&adb_fuel!E228&\" \"&adb_fuel!F228","v":"    "}]
[{"$f":"adb_fuel!B229&\" \"&adb_fuel!C229&\" \"&adb_fuel!D229&\" \"&adb_fuel!E229&\" \"&adb_fuel!F229","v":"    "}]
[{"$f":"adb_fuel!B230&\" \"&adb_fuel!C230&\" \"&adb_fuel!D230&\" \"&adb_fuel!E230&\" \"&adb_fuel!F230","v":"    "}]
[{"$f":"adb_fuel!B231&\" \"&adb_fuel!C231&\" \"&adb_fuel!D231&\" \"&adb_fuel!E231&\" \"&adb_fuel!F231","v":"    "}]
[{"$f":"adb_fuel!B232&\" \"&adb_fuel!C232&\" \"&adb_fuel!D232&\" \"&adb_fuel!E232&\" \"&adb_fuel!F232","v":"    "}]
[{"$f":"adb_fuel!B233&\" \"&adb_fuel!C233&\" \"&adb_fuel!D233&\" \"&adb_fuel!E233&\" \"&adb_fuel!F233","v":"    "}]
[{"$f":"adb_fuel!B234&\" \"&adb_fuel!C234&\" \"&adb_fuel!D234&\" \"&adb_fuel!E234&\" \"&adb_fuel!F234","v":"    "}]
[{"$f":"adb_fuel!B235&\" \"&adb_fuel!C235&\" \"&adb_fuel!D235&\" \"&adb_fuel!E235&\" \"&adb_fuel!F235","v":"    "}]
[{"$f":"adb_fuel!B236&\" \"&adb_fuel!C236&\" \"&adb_fuel!D236&\" \"&adb_fuel!E236&\" \"&adb_fuel!F236","v":"    "}]
[{"$f":"adb_fuel!B237&\" \"&adb_fuel!C237&\" \"&adb_fuel!D237&\" \"&adb_fuel!E237&\" \"&adb_fuel!F237","v":"    "}]
[{"$f":"adb_fuel!B238&\" \"&adb_fuel!C238&\" \"&adb_fuel!D238&\" \"&adb_fuel!E238&\" \"&adb_fuel!F238","v":"    "}]
[{"$f":"adb_fuel!B239&\" \"&adb_fuel!C239&\" \"&adb_fuel!D239&\" \"&adb_fuel!E239&\" \"&adb_fuel!F239","v":"    "}]
[{"$f":"adb_fuel!B240&\" \"&adb_fuel!C240&\" \"&adb_fuel!D240&\" \"&adb_fuel!E240&\" \"&adb_fuel!F240","v":"    "}]
[{"$f":"adb_fuel!B241&\" \"&adb_fuel!C241&\" \"&adb_fuel!D241&\" \"&adb_fuel!E241&\" \"&adb_fuel!F241","v":"    "}]
[{"$f":"adb_fuel!B242&\" \"&adb_fuel!C242&\" \"&adb_fuel!D242&\" \"&adb_fuel!E242&\" \"&adb_fuel!F242","v":"    "}]
[{"$f":"adb_fuel!B243&\" \"&adb_fuel!C243&\" \"&adb_fuel!D243&\" \"&adb_fuel!E243&\" \"&adb_fuel!F243","v":"    "}]
[{"$f":"adb_fuel!B244&\" \"&adb_fuel!C244&\" \"&adb_fuel!D244&\" \"&adb_fuel!E244&\" \"&adb_fuel!F244","v":"    "}]
[{"$f":"adb_fuel!B245&\" \"&adb_fuel!C245&\" \"&adb_fuel!D245&\" \"&adb_fuel!E245&\" \"&adb_fuel!F245","v":"    "}]
[{"$f":"adb_fuel!B246&\" \"&adb_fuel!C246&\" \"&adb_fuel!D246&\" \"&adb_fuel!E246&\" \"&adb_fuel!F246","v":"    "}]
[{"$f":"adb_fuel!B247&\" \"&adb_fuel!C247&\" \"&adb_fuel!D247&\" \"&adb_fuel!E247&\" \"&adb_fuel!F247","v":"    "}]
[{"$f":"adb_fuel!B248&\" \"&adb_fuel!C248&\" \"&adb_fuel!D248&\" \"&adb_fuel!E248&\" \"&adb_fuel!F248","v":"    "}]
[{"$f":"adb_fuel!B249&\" \"&adb_fuel!C249&\" \"&adb_fuel!D249&\" \"&adb_fuel!E249&\" \"&adb_fuel!F249","v":"    "}]
[{"$f":"adb_fuel!B250&\" \"&adb_fuel!C250&\" \"&adb_fuel!D250&\" \"&adb_fuel!E250&\" \"&adb_fuel!F250","v":"    "}]
[{"$f":"adb_fuel!B251&\" \"&adb_fuel!C251&\" \"&adb_fuel!D251&\" \"&adb_fuel!E251&\" \"&adb_fuel!F251","v":"    "}]
[{"$f":"adb_fuel!B252&\" \"&adb_fuel!C252&\" \"&adb_fuel!D252&\" \"&adb_fuel!E252&\" \"&adb_fuel!F252","v":"    "}]
[{"$f":"adb_fuel!B253&\" \"&adb_fuel!C253&\" \"&adb_fuel!D253&\" \"&adb_fuel!E253&\" \"&adb_fuel!F253","v":"    "}]
[{"$f":"adb_fuel!B254&\" \"&adb_fuel!C254&\" \"&adb_fuel!D254&\" \"&adb_fuel!E254&\" \"&adb_fuel!F254","v":"    "}]
[{"$f":"adb_fuel!B255&\" \"&adb_fuel!C255&\" \"&adb_fuel!D255&\" \"&adb_fuel!E255&\" \"&adb_fuel!F255","v":"    "}]
[{"$f":"adb_fuel!B256&\" \"&adb_fuel!C256&\" \"&adb_fuel!D256&\" \"&adb_fuel!E256&\" \"&adb_fuel!F256","v":"    "}]
[{"$f":"adb_fuel!B257&\" \"&adb_fuel!C257&\" \"&adb_fuel!D257&\" \"&adb_fuel!E257&\" \"&adb_fuel!F257","v":"    "}]
[{"$f":"adb_fuel!B258&\" \"&adb_fuel!C258&\" \"&adb_fuel!D258&\" \"&adb_fuel!E258&\" \"&adb_fuel!F258","v":"    "}]
[{"$f":"adb_fuel!B259&\" \"&adb_fuel!C259&\" \"&adb_fuel!D259&\" \"&adb_fuel!E259&\" \"&adb_fuel!F259","v":"    "}]
[{"$f":"adb_fuel!B260&\" \"&adb_fuel!C260&\" \"&adb_fuel!D260&\" \"&adb_fuel!E260&\" \"&adb_fuel!F260","v":"    "}]
[{"$f":"adb_fuel!B261&\" \"&adb_fuel!C261&\" \"&adb_fuel!D261&\" \"&adb_fuel!E261&\" \"&adb_fuel!F261","v":"    "}]
[{"$f":"adb_fuel!B262&\" \"&adb_fuel!C262&\" \"&adb_fuel!D262&\" \"&adb_fuel!E262&\" \"&adb_fuel!F262","v":"    "}]
[{"$f":"adb_fuel!B263&\" \"&adb_fuel!C263&\" \"&adb_fuel!D263&\" \"&adb_fuel!E263&\" \"&adb_fuel!F263","v":"    "}]
[{"$f":"adb_fuel!B264&\" \"&adb_fuel!C264&\" \"&adb_fuel!D264&\" \"&adb_fuel!E264&\" \"&adb_fuel!F264","v":"    "}]
[{"$f":"adb_fuel!B265&\" \"&adb_fuel!C265&\" \"&adb_fuel!D265&\" \"&adb_fuel!E265&\" \"&adb_fuel!F265","v":"    "}]
[{"$f":"adb_fuel!B266&\" \"&adb_fuel!C266&\" \"&adb_fuel!D266&\" \"&adb_fuel!E266&\" \"&adb_fuel!F266","v":"    "}]
[{"$f":"adb_fuel!B267&\" \"&adb_fuel!C267&\" \"&adb_fuel!D267&\" \"&adb_fuel!E267&\" \"&adb_fuel!F267","v":"    "}]
[{"$f":"adb_fuel!B268&\" \"&adb_fuel!C268&\" \"&adb_fuel!D268&\" \"&adb_fuel!E268&\" \"&adb_fuel!F268","v":"    "}]
[{"$f":"adb_fuel!B269&\" \"&adb_fuel!C269&\" \"&adb_fuel!D269&\" \"&adb_fuel!E269&\" \"&adb_fuel!F269","v":"    "}]
[{"$f":"adb_fuel!B270&\" \"&adb_fuel!C270&\" \"&adb_fuel!D270&\" \"&adb_fuel!E270&\" \"&adb_fuel!F270","v":"    "}]
[{"$f":"adb_fuel!B271&\" \"&adb_fuel!C271&\" \"&adb_fuel!D271&\" \"&adb_fuel!E271&\" \"&adb_fuel!F271","v":"    "}]
[{"$f":"adb_fuel!B272&\" \"&adb_fuel!C272&\" \"&adb_fuel!D272&\" \"&adb_fuel!E272&\" \"&adb_fuel!F272","v":"    "}]
[{"$f":"adb_fuel!B273&\" \"&adb_fuel!C273&\" \"&adb_fuel!D273&\" \"&adb_fuel!E273&\" \"&adb_fuel!F273","v":"    "}]
[{"$f":"adb_fuel!B274&\" \"&adb_fuel!C274&\" \"&adb_fuel!D274&\" \"&adb_fuel!E274&\" \"&adb_fuel!F274","v":"    "}]
[{"$f":"adb_fuel!B275&\" \"&adb_fuel!C275&\" \"&adb_fuel!D275&\" \"&adb_fuel!E275&\" \"&adb_fuel!F275","v":"    "}]
[{"$f":"adb_fuel!B276&\" \"&adb_fuel!C276&\" \"&adb_fuel!D276&\" \"&adb_fuel!E276&\" \"&adb_fuel!F276","v":"    "}]
[{"$f":"adb_fuel!B277&\" \"&adb_fuel!C277&\" \"&adb_fuel!D277&\" \"&adb_fuel!E277&\" \"&adb_fuel!F277","v":"    "}]
[{"$f":"adb_fuel!B278&\" \"&adb_fuel!C278&\" \"&adb_fuel!D278&\" \"&adb_fuel!E278&\" \"&adb_fuel!F278","v":"    "}]
[{"$f":"adb_fuel!B279&\" \"&adb_fuel!C279&\" \"&adb_fuel!D279&\" \"&adb_fuel!E279&\" \"&adb_fuel!F279","v":"    "}]
[{"$f":"adb_fuel!B280&\" \"&adb_fuel!C280&\" \"&adb_fuel!D280&\" \"&adb_fuel!E280&\" \"&adb_fuel!F280","v":"    "}]
[{"$f":"adb_fuel!B281&\" \"&adb_fuel!C281&\" \"&adb_fuel!D281&\" \"&adb_fuel!E281&\" \"&adb_fuel!F281","v":"    "}]
[{"$f":"adb_fuel!B282&\" \"&adb_fuel!C282&\" \"&adb_fuel!D282&\" \"&adb_fuel!E282&\" \"&adb_fuel!F282","v":"    "}]
[{"$f":"adb_fuel!B283&\" \"&adb_fuel!C283&\" \"&adb_fuel!D283&\" \"&adb_fuel!E283&\" \"&adb_fuel!F283","v":"    "}]
[{"$f":"adb_fuel!B284&\" \"&adb_fuel!C284&\" \"&adb_fuel!D284&\" \"&adb_fuel!E284&\" \"&adb_fuel!F284","v":"    "}]
[{"$f":"adb_fuel!B285&\" \"&adb_fuel!C285&\" \"&adb_fuel!D285&\" \"&adb_fuel!E285&\" \"&adb_fuel!F285","v":"    "}]
[{"$f":"adb_fuel!B286&\" \"&adb_fuel!C286&\" \"&adb_fuel!D286&\" \"&adb_fuel!E286&\" \"&adb_fuel!F286","v":"    "}]
[{"$f":"adb_fuel!B287&\" \"&adb_fuel!C287&\" \"&adb_fuel!D287&\" \"&adb_fuel!E287&\" \"&adb_fuel!F287","v":"    "}]
[{"$f":"adb_fuel!B288&\" \"&adb_fuel!C288&\" \"&adb_fuel!D288&\" \"&adb_fuel!E288&\" \"&adb_fuel!F288","v":"    "}]
[{"$f":"adb_fuel!B289&\" \"&adb_fuel!C289&\" \"&adb_fuel!D289&\" \"&adb_fuel!E289&\" \"&adb_fuel!F289","v":"    "}]
[{"$f":"adb_fuel!B290&\" \"&adb_fuel!C290&\" \"&adb_fuel!D290&\" \"&adb_fuel!E290&\" \"&adb_fuel!F290","v":"    "}]
[{"$f":"adb_fuel!B291&\" \"&adb_fuel!C291&\" \"&adb_fuel!D291&\" \"&adb_fuel!E291&\" \"&adb_fuel!F291","v":"    "}]
[{"$f":"adb_fuel!B292&\" \"&adb_fuel!C292&\" \"&adb_fuel!D292&\" \"&adb_fuel!E292&\" \"&adb_fuel!F292","v":"    "}]
[{"$f":"adb_fuel!B293&\" \"&adb_fuel!C293&\" \"&adb_fuel!D293&\" \"&adb_fuel!E293&\" \"&adb_fuel!F293","v":"    "}]
[{"$f":"adb_fuel!B294&\" \"&adb_fuel!C294&\" \"&adb_fuel!D294&\" \"&adb_fuel!E294&\" \"&adb_fuel!F294","v":"    "}]
[{"$f":"adb_fuel!B295&\" \"&adb_fuel!C295&\" \"&adb_fuel!D295&\" \"&adb_fuel!E295&\" \"&adb_fuel!F295","v":"    "}]
[{"$f":"adb_fuel!B296&\" \"&adb_fuel!C296&\" \"&adb_fuel!D296&\" \"&adb_fuel!E296&\" \"&adb_fuel!F296","v":"    "}]
[{"$f":"adb_fuel!B297&\" \"&adb_fuel!C297&\" \"&adb_fuel!D297&\" \"&adb_fuel!E297&\" \"&adb_fuel!F297","v":"    "}]
[{"$f":"adb_fuel!B298&\" \"&adb_fuel!C298&\" \"&adb_fuel!D298&\" \"&adb_fuel!E298&\" \"&adb_fuel!F298","v":"    "}]
[{"$f":"adb_fuel!B299&\" \"&adb_fuel!C299&\" \"&adb_fuel!D299&\" \"&adb_fuel!E299&\" \"&adb_fuel!F299","v":"    "}]
[{"$f":"adb_fuel!B300&\" \"&adb_fuel!C300&\" \"&adb_fuel!D300&\" \"&adb_fuel!E300&\" \"&adb_fuel!F300","v":"    "}]
[{"$f":"adb_fuel!B301&\" \"&adb_fuel!C301&\" \"&adb_fuel!D301&\" \"&adb_fuel!E301&\" \"&adb_fuel!F301","v":"    "}]
[{"$f":"adb_fuel!B302&\" \"&adb_fuel!C302&\" \"&adb_fuel!D302&\" \"&adb_fuel!E302&\" \"&adb_fuel!F302","v":"    "}]
[{"$f":"adb_fuel!B303&\" \"&adb_fuel!C303&\" \"&adb_fuel!D303&\" \"&adb_fuel!E303&\" \"&adb_fuel!F303","v":"    "}]
[{"$f":"adb_fuel!B304&\" \"&adb_fuel!C304&\" \"&adb_fuel!D304&\" \"&adb_fuel!E304&\" \"&adb_fuel!F304","v":"    "}]
[{"$f":"adb_fuel!B305&\" \"&adb_fuel!C305&\" \"&adb_fuel!D305&\" \"&adb_fuel!E305&\" \"&adb_fuel!F305","v":"    "}]
[{"$f":"adb_fuel!B306&\" \"&adb_fuel!C306&\" \"&adb_fuel!D306&\" \"&adb_fuel!E306&\" \"&adb_fuel!F306","v":"    "}]
[{"$f":"adb_fuel!B307&\" \"&adb_fuel!C307&\" \"&adb_fuel!D307&\" \"&adb_fuel!E307&\" \"&adb_fuel!F307","v":"    "}]
[{"$f":"adb_fuel!B308&\" \"&adb_fuel!C308&\" \"&adb_fuel!D308&\" \"&adb_fuel!E308&\" \"&adb_fuel!F308","v":"    "}]
[{"$f":"adb_fuel!B309&\" \"&adb_fuel!C309&\" \"&adb_fuel!D309&\" \"&adb_fuel!E309&\" \"&adb_fuel!F309","v":"    "}]
[{"$f":"adb_fuel!B310&\" \"&adb_fuel!C310&\" \"&adb_fuel!D310&\" \"&adb_fuel!E310&\" \"&adb_fuel!F310","v":"    "}]
[{"$f":"adb_fuel!B311&\" \"&adb_fuel!C311&\" \"&adb_fuel!D311&\" \"&adb_fuel!E311&\" \"&adb_fuel!F311","v":"    "}]
[{"$f":"adb_fuel!B312&\" \"&adb_fuel!C312&\" \"&adb_fuel!D312&\" \"&adb_fuel!E312&\" \"&adb_fuel!F312","v":"    "}]
[{"$f":"adb_fuel!B313&\" \"&adb_fuel!C313&\" \"&adb_fuel!D313&\" \"&adb_fuel!E313&\" \"&adb_fuel!F313","v":"    "}]
[{"$f":"adb_fuel!B314&\" \"&adb_fuel!C314&\" \"&adb_fuel!D314&\" \"&adb_fuel!E314&\" \"&adb_fuel!F314","v":"    "}]
[{"$f":"adb_fuel!B315&\" \"&adb_fuel!C315&\" \"&adb_fuel!D315&\" \"&adb_fuel!E315&\" \"&adb_fuel!F315","v":"    "}]
[{"$f":"adb_fuel!B316&\" \"&adb_fuel!C316&\" \"&adb_fuel!D316&\" \"&adb_fuel!E316&\" \"&adb_fuel!F316","v":"    "}]
[{"$f":"adb_fuel!B317&\" \"&adb_fuel!C317&\" \"&adb_fuel!D317&\" \"&adb_fuel!E317&\" \"&adb_fuel!F317","v":"    "}]
[{"$f":"adb_fuel!B318&\" \"&adb_fuel!C318&\" \"&adb_fuel!D318&\" \"&adb_fuel!E318&\" \"&adb_fuel!F318","v":"    "}]
[{"$f":"adb_fuel!B319&\" \"&adb_fuel!C319&\" \"&adb_fuel!D319&\" \"&adb_fuel!E319&\" \"&adb_fuel!F319","v":"    "}]
[{"$f":"adb_fuel!B320&\" \"&adb_fuel!C320&\" \"&adb_fuel!D320&\" \"&adb_fuel!E320&\" \"&adb_fuel!F320","v":"    "}]
[{"$f":"adb_fuel!B321&\" \"&adb_fuel!C321&\" \"&adb_fuel!D321&\" \"&adb_fuel!E321&\" \"&adb_fuel!F321","v":"    "}]
[{"$f":"adb_fuel!B322&\" \"&adb_fuel!C322&\" \"&adb_fuel!D322&\" \"&adb_fuel!E322&\" \"&adb_fuel!F322","v":"    "}]
[{"$f":"adb_fuel!B323&\" \"&adb_fuel!C323&\" \"&adb_fuel!D323&\" \"&adb_fuel!E323&\" \"&adb_fuel!F323","v":"    "}]
[{"$f":"adb_fuel!B324&\" \"&adb_fuel!C324&\" \"&adb_fuel!D324&\" \"&adb_fuel!E324&\" \"&adb_fuel!F324","v":"    "}]
[{"$f":"adb_fuel!B325&\" \"&adb_fuel!C325&\" \"&adb_fuel!D325&\" \"&adb_fuel!E325&\" \"&adb_fuel!F325","v":"    "}]
[{"$f":"adb_fuel!B326&\" \"&adb_fuel!C326&\" \"&adb_fuel!D326&\" \"&adb_fuel!E326&\" \"&adb_fuel!F326","v":"    "}]
[{"$f":"adb_fuel!B327&\" \"&adb_fuel!C327&\" \"&adb_fuel!D327&\" \"&adb_fuel!E327&\" \"&adb_fuel!F327","v":"    "}]
[{"$f":"adb_fuel!B328&\" \"&adb_fuel!C328&\" \"&adb_fuel!D328&\" \"&adb_fuel!E328&\" \"&adb_fuel!F328","v":"    "}]
[{"$f":"adb_fuel!B329&\" \"&adb_fuel!C329&\" \"&adb_fuel!D329&\" \"&adb_fuel!E329&\" \"&adb_fuel!F329","v":"    "}]
[{"$f":"adb_fuel!B330&\" \"&adb_fuel!C330&\" \"&adb_fuel!D330&\" \"&adb_fuel!E330&\" \"&adb_fuel!F330","v":"    "}]
[{"$f":"adb_fuel!B331&\" \"&adb_fuel!C331&\" \"&adb_fuel!D331&\" \"&adb_fuel!E331&\" \"&adb_fuel!F331","v":"    "}]
[{"$f":"adb_fuel!B332&\" \"&adb_fuel!C332&\" \"&adb_fuel!D332&\" \"&adb_fuel!E332&\" \"&adb_fuel!F332","v":"    "}]
[{"$f":"adb_fuel!B333&\" \"&adb_fuel!C333&\" \"&adb_fuel!D333&\" \"&adb_fuel!E333&\" \"&adb_fuel!F333","v":"    "}]
[{"$f":"adb_fuel!B334&\" \"&adb_fuel!C334&\" \"&adb_fuel!D334&\" \"&adb_fuel!E334&\" \"&adb_fuel!F334","v":"    "}]
[{"$f":"adb_fuel!B335&\" \"&adb_fuel!C335&\" \"&adb_fuel!D335&\" \"&adb_fuel!E335&\" \"&adb_fuel!F335","v":"    "}]
[{"$f":"adb_fuel!B336&\" \"&adb_fuel!C336&\" \"&adb_fuel!D336&\" \"&adb_fuel!E336&\" \"&adb_fuel!F336","v":"    "}]
[{"$f":"adb_fuel!B337&\" \"&adb_fuel!C337&\" \"&adb_fuel!D337&\" \"&adb_fuel!E337&\" \"&adb_fuel!F337","v":"    "}]
[{"$f":"adb_fuel!B338&\" \"&adb_fuel!C338&\" \"&adb_fuel!D338&\" \"&adb_fuel!E338&\" \"&adb_fuel!F338","v":"    "}]
[{"$f":"adb_fuel!B339&\" \"&adb_fuel!C339&\" \"&adb_fuel!D339&\" \"&adb_fuel!E339&\" \"&adb_fuel!F339","v":"    "}]
[{"$f":"adb_fuel!B340&\" \"&adb_fuel!C340&\" \"&adb_fuel!D340&\" \"&adb_fuel!E340&\" \"&adb_fuel!F340","v":"    "}]
[{"$f":"adb_fuel!B341&\" \"&adb_fuel!C341&\" \"&adb_fuel!D341&\" \"&adb_fuel!E341&\" \"&adb_fuel!F341","v":"    "}]
[{"$f":"adb_fuel!B342&\" \"&adb_fuel!C342&\" \"&adb_fuel!D342&\" \"&adb_fuel!E342&\" \"&adb_fuel!F342","v":"    "}]
[{"$f":"adb_fuel!B343&\" \"&adb_fuel!C343&\" \"&adb_fuel!D343&\" \"&adb_fuel!E343&\" \"&adb_fuel!F343","v":"    "}]
[{"$f":"adb_fuel!B344&\" \"&adb_fuel!C344&\" \"&adb_fuel!D344&\" \"&adb_fuel!E344&\" \"&adb_fuel!F344","v":"    "}]

{"sheet":"tasks","index":30,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Define Seasons",null,"ex 2"]
[null,null,"Define time slices",null,"ex 3"]
[null,null,"Setup Demand file",null,"ex 4"]
[null,null,"Primary Energy Table",null,"ex 5"]
[null,null,"Exports",null,"ex 6.5"]
[null,null,"Existing plants",null,"ex 6"]
[null,null,"Transmission/distribution",null,"ex 6"]
[null,null,"Site Specific plants"]
[null,null,"Generic plants"]
[null,null,"Single Country results",null,"ex 7"]
[null,null,"Country code",null,"last exercise"]

{"sheet":"TechCosts","index":31,"n_rows":613,"n_cols":96,"rows_kept":613,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Discount",0.5]
[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,"CO2 price ($/ton)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["Lookup string1","Country","Tech","Lookup String2","Efficiency","Emission Factor","Variable Costs","Fixed Costs","Life","CRF","Availability","IDC","Project Name","Capital Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)"]
[null,null,null,null,null,"ton/MWh","US$/kWyr","US$/kW",null,null,null,null,null,"US$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE ($/MWh)"]
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"N5+1","v":2011},{"$f":"O5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AB5+1","v":2025},2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"N5","v":2010},{"$f":"O5","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"X5","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"AJ5","v":2040},{"$f":"AK5","v":2050},null,{"$f":"AM5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BI5","v":2040},{"$f":"BJ5","v":2050}]
[{"$f":"MSG_Exist!A8","v":"ANGEPGASEXOC"},{"$f":"LEFT(A6,3)","v":"ANG"},{"$f":"RIGHT(A6,LEN(A6)-3)","v":"EPGASEXOC"},{"$f":"LEFT(B6,2)&\"r\"&C6","v":"ANrEPGASEXOC"},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!G$8:G$88)","v":0.2},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!Y$8:Y$88)/8.76","v":1.0102739726027397},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!AB$8:AB$88)*$H$1","v":82.248548717706342},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A6,MSG_Exist!J$8:J$88)","v":0.86127548000000009},null,{"$f":"VLOOKUP(A6,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of Thermal Plants"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A6,6,1)=\"O\",MID($A6,6,3)&LEFT(VLOOKUP($B6,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A6,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B6,NameConvsw!$B$58:$G$70,6,FALSE),MID($A6,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!M$55:M$71)/$E6/8.76","v":152.96803652968038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!N$55:N$71)/$E6/8.76","v":154.68036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!O$55:O$71)/$E6/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!P$55:P$71)/$E6/8.76","v":158.10502283105023},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!Q$55:Q$71)/$E6/8.76","v":159.81735159817353},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!R$55:R$71)/$E6/8.76","v":161.5296803652968},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!S$55:S$71)/$E6/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!T$55:T$71)/$E6/8.76","v":164.95433789954339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!U$55:U$71)/$E6/8.76","v":166.66666666666666},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!V$55:V$71)/$E6/8.76","v":168.37899543378995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!W$55:W$71)/$E6/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!X$55:X$71)/$E6/8.76","v":172.94520547945206},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!Y$55:Y$71)/$E6/8.76","v":175.79908675799086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!Z$55:Z$71)/$E6/8.76","v":178.65296803652967},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AA$55:AA$71)/$E6/8.76","v":181.50684931506851},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AB$55:AB$71)/$E6/8.76","v":184.36073059360731},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AC$55:AC$71)/$E6/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AD$55:AD$71)/$E6/8.76","v":190.06849315068493},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AE$55:AE$71)/$E6/8.76","v":192.92237442922374},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AF$55:AF$71)/$E6/8.76","v":195.77625570776257},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AG$55:AG$71)/$E6/8.76","v":198.63013698630138},{"$f":"BG6","v":198.63013698630138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AH$55:AH$71)/$E6/8.76","v":198.63013698630138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL6,MSG_Fueldata!AI$55:AI$71)/$E6/8.76","v":198.63013698630138},null,{"$f":"(($H6+N6)/($K6*8.76)+$G6/8.76+AM6+$F6*BL$2)/$M6","v":{"$error":"#VALUE!"}},{"$f":"(($H6+O6)/($K6*8.76)+$G6/8.76+AN6+$F6*BM$2)/$M6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A9","v":"ANGEPODSEXOC"},{"$f":"LEFT(A7,3)","v":"ANG"},{"$f":"RIGHT(A7,LEN(A7)-3)","v":"EPODSEXOC"},{"$f":"LEFT(B7,2)&\"r\"&C7","v":"ANrEPODSEXOC"},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!G$8:G$88)","v":0.29649151704826221},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!Y$8:Y$88)/8.76","v":0.89935793999999991},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!AB$8:AB$88)*$H$1","v":62.744246517584727},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A7,MSG_Exist!J$8:J$88)","v":0.80095499999999997},null,{"$f":"VLOOKUP(A7,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A7,6,1)=\"O\",MID($A7,6,3)&LEFT(VLOOKUP($B7,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A7,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B7,NameConvsw!$B$58:$G$70,6,FALSE),MID($A7,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!M$55:M$71)/$E7/8.76","v":266.04902333840693},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!N$55:N$71)/$E7/8.76","v":271.43930745814311},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!O$55:O$71)/$E7/8.76","v":276.82959157787928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!P$55:P$71)/$E7/8.76","v":282.21987569761541},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!Q$55:Q$71)/$E7/8.76","v":287.61015981735164},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!R$55:R$71)/$E7/8.76","v":293.00044393708782},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!S$55:S$71)/$E7/8.76","v":298.39072805682395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!T$55:T$71)/$E7/8.76","v":303.78101217656018},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!U$55:U$71)/$E7/8.76","v":309.17129629629636},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!V$55:V$71)/$E7/8.76","v":314.56158041603248},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!W$55:W$71)/$E7/8.76","v":319.56684424150177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!X$55:X$71)/$E7/8.76","v":323.41704718417054},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!Y$55:Y$71)/$E7/8.76","v":327.2672501268392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!Z$55:Z$71)/$E7/8.76","v":331.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AA$55:AA$71)/$E7/8.76","v":334.96765601217663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AB$55:AB$71)/$E7/8.76","v":338.81785895484529},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AC$55:AC$71)/$E7/8.76","v":342.66806189751395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AD$55:AD$71)/$E7/8.76","v":346.51826484018267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AE$55:AE$71)/$E7/8.76","v":350.36846778285138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AF$55:AF$71)/$E7/8.76","v":354.2186707255201},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AG$55:AG$71)/$E7/8.76","v":358.83891425672249},{"$f":"BG7","v":358.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AH$55:AH$71)/$E7/8.76","v":358.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL7,MSG_Fueldata!AI$55:AI$71)/$E7/8.76","v":358.83891425672249},null,{"$f":"(($H7+N7)/($K7*8.76)+$G7/8.76+AM7+$F7*BL$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+O7)/($K7*8.76)+$G7/8.76+AN7+$F7*BM$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+P7)/($K7*8.76)+$G7/8.76+AO7+$F7*BN$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+Q7)/($K7*8.76)+$G7/8.76+AP7+$F7*BO$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+R7)/($K7*8.76)+$G7/8.76+AQ7+$F7*BP$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+S7)/($K7*8.76)+$G7/8.76+AR7+$F7*BQ$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+T7)/($K7*8.76)+$G7/8.76+AS7+$F7*BR$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+U7)/($K7*8.76)+$G7/8.76+AT7+$F7*BS$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+V7)/($K7*8.76)+$G7/8.76+AU7+$F7*BT$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+W7)/($K7*8.76)+$G7/8.76+AV7+$F7*BU$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+X7)/($K7*8.76)+$G7/8.76+AW7+$F7*BV$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+Y7)/($K7*8.76)+$G7/8.76+AX7+$F7*BW$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+Z7)/($K7*8.76)+$G7/8.76+AY7+$F7*BX$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AA7)/($K7*8.76)+$G7/8.76+AZ7+$F7*BY$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AB7)/($K7*8.76)+$G7/8.76+BA7+$F7*BZ$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AC7)/($K7*8.76)+$G7/8.76+BB7+$F7*CA$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AD7)/($K7*8.76)+$G7/8.76+BC7+$F7*CB$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AE7)/($K7*8.76)+$G7/8.76+BD7+$F7*CC$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AF7)/($K7*8.76)+$G7/8.76+BE7+$F7*CD$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AG7)/($K7*8.76)+$G7/8.76+BF7+$F7*CE$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AH7)/($K7*8.76)+$G7/8.76+BG7+$F7*CF$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AI7)/($K7*8.76)+$G7/8.76+BH7+$F7*CG$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AJ7)/($K7*8.76)+$G7/8.76+BI7+$F7*CH$2)/$M7","v":{"$error":"#DIV/0!"}},{"$f":"(($H7+AK7)/($K7*8.76)+$G7/8.76+BJ7+$F7*CI$2)/$M7","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Exist!A10","v":"ANGEPHYDEXHA"},{"$f":"LEFT(A8,3)","v":"ANG"},{"$f":"RIGHT(A8,LEN(A8)-3)","v":"EPHYDEXHA"},"ANrEPHYDEXHA",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A8,MSG_Exist!J$8:J$88)","v":0.42043786692759294},null,{"$f":"VLOOKUP(A8,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A8,6,1)=\"O\",MID($A8,6,3)&LEFT(VLOOKUP($B8,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A8,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B8,NameConvsw!$B$58:$G$70,6,FALSE),MID($A8,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!M$55:M$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!N$55:N$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!O$55:O$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!P$55:P$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!Q$55:Q$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!R$55:R$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!S$55:S$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!T$55:T$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!U$55:U$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!V$55:V$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!W$55:W$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!X$55:X$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!Y$55:Y$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!Z$55:Z$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AA$55:AA$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AB$55:AB$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AC$55:AC$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AD$55:AD$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AE$55:AE$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AF$55:AF$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AG$55:AG$71)/$E8/8.76","v":0},{"$f":"BG8","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AH$55:AH$71)/$E8/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL8,MSG_Fueldata!AI$55:AI$71)/$E8/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A11","v":"ANGEPHYDEXLA"},{"$f":"LEFT(A9,3)","v":"ANG"},{"$f":"RIGHT(A9,LEN(A9)-3)","v":"EPHYDEXLA"},"ANrEPHYDEXLA",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A9,MSG_Exist!J$8:J$88)","v":0.27660695468914648},null,{"$f":"VLOOKUP(A9,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A9,6,1)=\"O\",MID($A9,6,3)&LEFT(VLOOKUP($B9,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A9,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B9,NameConvsw!$B$58:$G$70,6,FALSE),MID($A9,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!M$55:M$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!N$55:N$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!O$55:O$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!P$55:P$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!Q$55:Q$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!R$55:R$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!S$55:S$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!T$55:T$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!U$55:U$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!V$55:V$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!W$55:W$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!X$55:X$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!Y$55:Y$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!Z$55:Z$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AA$55:AA$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AB$55:AB$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AC$55:AC$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AD$55:AD$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AE$55:AE$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AF$55:AF$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AG$55:AG$71)/$E9/8.76","v":0},{"$f":"BG9","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AH$55:AH$71)/$E9/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL9,MSG_Fueldata!AI$55:AI$71)/$E9/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A16","v":"BOTEPCOAEXPF"},{"$f":"LEFT(A10,3)","v":"BOT"},{"$f":"RIGHT(A10,LEN(A10)-3)","v":"EPCOAEXPF"},"BOrEPCOAEXPF",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!G$8:G$88)","v":0.3},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!Y$8:Y$88)/8.76","v":1.1567732115677323},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!AB$8:AB$88)*$H$1","v":189.75575416240602},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A10,MSG_Exist!J$8:J$88)","v":0.88002240000000009},null,{"$f":"VLOOKUP(A10,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A10,6,1)=\"O\",MID($A10,6,3)&LEFT(VLOOKUP($B10,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A10,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B10,NameConvsw!$B$58:$G$70,6,FALSE),MID($A10,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!M$55:M$71)/$E10/8.76","v":23.972602739726028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!N$55:N$71)/$E10/8.76","v":25.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!O$55:O$71)/$E10/8.76","v":26.25570776255708},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!P$55:P$71)/$E10/8.76","v":27.397260273972602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!Q$55:Q$71)/$E10/8.76","v":28.538812785388128},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!R$55:R$71)/$E10/8.76","v":29.680365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!S$55:S$71)/$E10/8.76","v":30.82191780821918},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!T$55:T$71)/$E10/8.76","v":31.963470319634705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!U$55:U$71)/$E10/8.76","v":33.105022831050228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!V$55:V$71)/$E10/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!W$55:W$71)/$E10/8.76","v":35.388127853881279},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!X$55:X$71)/$E10/8.76","v":36.529680365296805},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!Y$55:Y$71)/$E10/8.76","v":37.671232876712331},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!Z$55:Z$71)/$E10/8.76","v":38.812785388127857},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AA$55:AA$71)/$E10/8.76","v":39.954337899543383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AB$55:AB$71)/$E10/8.76","v":41.095890410958908},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AC$55:AC$71)/$E10/8.76","v":42.237442922374427},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AD$55:AD$71)/$E10/8.76","v":43.378995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AE$55:AE$71)/$E10/8.76","v":44.520547945205479},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AF$55:AF$71)/$E10/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AG$55:AG$71)/$E10/8.76","v":46.803652968036531},{"$f":"BG10","v":46.803652968036531},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AH$55:AH$71)/$E10/8.76","v":46.803652968036531},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL10,MSG_Fueldata!AI$55:AI$71)/$E10/8.76","v":46.803652968036531},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A21","v":"DRCEPHYDEXinga"},"DRC","EPHYDEXinga","DRrEPHYDEXinga",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A11,MSG_Exist!J$8:J$88)","v":0.60219454511947912},null,{"$f":"VLOOKUP(A11,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of Inga 1&2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A11,6,1)=\"O\",MID($A11,6,3)&LEFT(VLOOKUP($B11,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A11,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B11,NameConvsw!$B$58:$G$70,6,FALSE),MID($A11,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!M$55:M$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!N$55:N$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!O$55:O$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!P$55:P$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!Q$55:Q$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!R$55:R$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!S$55:S$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!T$55:T$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!U$55:U$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!V$55:V$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!W$55:W$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!X$55:X$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!Y$55:Y$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!Z$55:Z$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AA$55:AA$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AB$55:AB$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AC$55:AC$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AD$55:AD$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AE$55:AE$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AF$55:AF$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AG$55:AG$71)/$E11/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AH$55:AH$71)/$E11/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL11,MSG_Fueldata!AI$55:AI$71)/$E11/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A22","v":"DRCEPHYDEXHA"},"DRC","EPHYDEXHA","DRrEPHYDEXHA",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A12,MSG_Exist!J$8:J$88)","v":0.44314035933090107},null,{"$f":"VLOOKUP(A12,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of hydro (Nseke, Nzilo, Koni)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A12,6,1)=\"O\",MID($A12,6,3)&LEFT(VLOOKUP($B12,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A12,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B12,NameConvsw!$B$58:$G$70,6,FALSE),MID($A12,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!M$55:M$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!N$55:N$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!O$55:O$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!P$55:P$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!Q$55:Q$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!R$55:R$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!S$55:S$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!T$55:T$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!U$55:U$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!V$55:V$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!W$55:W$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!X$55:X$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!Y$55:Y$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!Z$55:Z$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AA$55:AA$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AB$55:AB$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AC$55:AC$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AD$55:AD$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AE$55:AE$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AF$55:AF$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AG$55:AG$71)/$E12/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AH$55:AH$71)/$E12/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL12,MSG_Fueldata!AI$55:AI$71)/$E12/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A23","v":"DRCEPHYDEXLA"},"DRC","EPHYDEXLA","DRrEPHYDEXLA",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A13,MSG_Exist!J$8:J$88)","v":0.17161087423266502},null,{"$f":"VLOOKUP(A13,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of hydro (Mwadingusha, Zongo, Sanga)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A13,6,1)=\"O\",MID($A13,6,3)&LEFT(VLOOKUP($B13,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A13,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B13,NameConvsw!$B$58:$G$70,6,FALSE),MID($A13,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!M$55:M$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!N$55:N$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!O$55:O$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!P$55:P$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!Q$55:Q$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!R$55:R$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!S$55:S$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!T$55:T$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!U$55:U$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!V$55:V$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!W$55:W$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!X$55:X$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!Y$55:Y$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!Z$55:Z$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AA$55:AA$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AB$55:AB$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AC$55:AC$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AD$55:AD$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AE$55:AE$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AF$55:AF$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AG$55:AG$71)/$E13/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AH$55:AH$71)/$E13/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL13,MSG_Fueldata!AI$55:AI$71)/$E13/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A28","v":"LESEPHYDEX"},"LES","EPHYDEX","LErEPHYDEX",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A14,MSG_Exist!J$8:J$88)","v":0.42847313442171764},null,{"$f":"VLOOKUP(A14,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A14,6,1)=\"O\",MID($A14,6,3)&LEFT(VLOOKUP($B14,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A14,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B14,NameConvsw!$B$58:$G$70,6,FALSE),MID($A14,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!M$55:M$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!N$55:N$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!O$55:O$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!P$55:P$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!Q$55:Q$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!R$55:R$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!S$55:S$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!T$55:T$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!U$55:U$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!V$55:V$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!W$55:W$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!X$55:X$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!Y$55:Y$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!Z$55:Z$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AA$55:AA$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AB$55:AB$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AC$55:AC$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AD$55:AD$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AE$55:AE$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AF$55:AF$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AG$55:AG$71)/$E14/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AH$55:AH$71)/$E14/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL14,MSG_Fueldata!AI$55:AI$71)/$E14/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A33","v":"MALEPODSEXOC"},"MAL","EPODSEXOC","MArEPODSEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!G$8:G$88)","v":0.29649151704826221},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!Y$8:Y$88)/8.76","v":0.89935793999999991},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!AB$8:AB$88)*$H$1","v":62.744246517584727},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A15,MSG_Exist!J$8:J$88)","v":0.80095499999999997},null,{"$f":"VLOOKUP(A15,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A15,6,1)=\"O\",MID($A15,6,3)&LEFT(VLOOKUP($B15,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A15,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B15,NameConvsw!$B$58:$G$70,6,FALSE),MID($A15,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!M$55:M$71)/$E15/8.76","v":306.09113394216138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!N$55:N$71)/$E15/8.76","v":312.25145865043129},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!O$55:O$71)/$E15/8.76","v":318.4117833587012},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!P$55:P$71)/$E15/8.76","v":324.57210806697111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!Q$55:Q$71)/$E15/8.76","v":330.73243277524102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!R$55:R$71)/$E15/8.76","v":336.89275748351093},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!S$55:S$71)/$E15/8.76","v":343.05308219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!T$55:T$71)/$E15/8.76","v":349.21340690005076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!U$55:U$71)/$E15/8.76","v":355.37373160832067},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!V$55:V$71)/$E15/8.76","v":361.53405631659058},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!W$55:W$71)/$E15/8.76","v":367.30936073059365},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!X$55:X$71)/$E15/8.76","v":371.92960426179604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!Y$55:Y$71)/$E15/8.76","v":376.54984779299849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!Z$55:Z$71)/$E15/8.76","v":381.17009132420094},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AA$55:AA$71)/$E15/8.76","v":385.79033485540339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AB$55:AB$71)/$E15/8.76","v":390.41057838660583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AC$55:AC$71)/$E15/8.76","v":395.03082191780828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AD$55:AD$71)/$E15/8.76","v":399.65106544901067},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AE$55:AE$71)/$E15/8.76","v":404.27130898021312},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AF$55:AF$71)/$E15/8.76","v":408.89155251141557},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AG$55:AG$71)/$E15/8.76","v":414.28183663115169},414.28183663115169,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AH$55:AH$71)/$E15/8.76","v":414.28183663115169},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL15,MSG_Fueldata!AI$55:AI$71)/$E15/8.76","v":414.28183663115169},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A34","v":"MALEPHYDEXnkul"},"MAL","EPHYDEXnkul","MArEPHYDEXnkul",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A16,MSG_Exist!J$8:J$88)","v":0.24877583513578472},null,{"$f":"VLOOKUP(A16,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A16,6,1)=\"O\",MID($A16,6,3)&LEFT(VLOOKUP($B16,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A16,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B16,NameConvsw!$B$58:$G$70,6,FALSE),MID($A16,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!M$55:M$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!N$55:N$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!O$55:O$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!P$55:P$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!Q$55:Q$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!R$55:R$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!S$55:S$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!T$55:T$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!U$55:U$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!V$55:V$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!W$55:W$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!X$55:X$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!Y$55:Y$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!Z$55:Z$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AA$55:AA$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AB$55:AB$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AC$55:AC$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AD$55:AD$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AE$55:AE$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AF$55:AF$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AG$55:AG$71)/$E16/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AH$55:AH$71)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL16,MSG_Fueldata!AI$55:AI$71)/$E16/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A35","v":"MALEPHYDEXtedz"},"MAL","EPHYDEXtedz","MArEPHYDEXtedz",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A17,MSG_Exist!J$8:J$88)","v":0.43845994188459941},null,{"$f":"VLOOKUP(A17,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A17,6,1)=\"O\",MID($A17,6,3)&LEFT(VLOOKUP($B17,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A17,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B17,NameConvsw!$B$58:$G$70,6,FALSE),MID($A17,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!M$55:M$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!N$55:N$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!O$55:O$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!P$55:P$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!Q$55:Q$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!R$55:R$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!S$55:S$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!T$55:T$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!U$55:U$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!V$55:V$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!W$55:W$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!X$55:X$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!Y$55:Y$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!Z$55:Z$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AA$55:AA$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AB$55:AB$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AC$55:AC$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AD$55:AD$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AE$55:AE$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AF$55:AF$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AG$55:AG$71)/$E17/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AH$55:AH$71)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL17,MSG_Fueldata!AI$55:AI$71)/$E17/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A36","v":"MALEPHYDEXoth"},"MAL","EPHYDEXoth","MArEPHYDEXoth",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A18,MSG_Exist!J$8:J$88)","v":0.53048616706956764},null,{"$f":"VLOOKUP(A18,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A18,6,1)=\"O\",MID($A18,6,3)&LEFT(VLOOKUP($B18,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A18,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B18,NameConvsw!$B$58:$G$70,6,FALSE),MID($A18,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!M$55:M$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!N$55:N$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!O$55:O$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!P$55:P$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!Q$55:Q$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!R$55:R$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!S$55:S$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!T$55:T$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!U$55:U$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!V$55:V$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!W$55:W$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!X$55:X$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!Y$55:Y$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!Z$55:Z$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AA$55:AA$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AB$55:AB$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AC$55:AC$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AD$55:AD$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AE$55:AE$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AF$55:AF$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AG$55:AG$71)/$E18/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AH$55:AH$71)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL18,MSG_Fueldata!AI$55:AI$71)/$E18/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A41","v":"MOZEPODSEXOC"},"MOZ","EPODSEXOC","MOrEPODSEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!G$8:G$88)","v":0.29649151704826221},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!Y$8:Y$88)/8.76","v":0.89935793999999991},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!AB$8:AB$88)*$H$1","v":62.744246517584727},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A19,MSG_Exist!J$8:J$88)","v":0.80095499999999997},null,{"$f":"VLOOKUP(A19,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A19,6,1)=\"O\",MID($A19,6,3)&LEFT(VLOOKUP($B19,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A19,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B19,NameConvsw!$B$58:$G$70,6,FALSE),MID($A19,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!M$55:M$71)/$E19/8.76","v":266.04902333840693},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!N$55:N$71)/$E19/8.76","v":271.43930745814311},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!O$55:O$71)/$E19/8.76","v":276.82959157787928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!P$55:P$71)/$E19/8.76","v":282.21987569761541},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!Q$55:Q$71)/$E19/8.76","v":287.61015981735164},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!R$55:R$71)/$E19/8.76","v":293.00044393708782},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!S$55:S$71)/$E19/8.76","v":298.39072805682395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!T$55:T$71)/$E19/8.76","v":303.78101217656018},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!U$55:U$71)/$E19/8.76","v":309.17129629629636},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!V$55:V$71)/$E19/8.76","v":314.56158041603248},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!W$55:W$71)/$E19/8.76","v":319.56684424150177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!X$55:X$71)/$E19/8.76","v":323.41704718417054},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!Y$55:Y$71)/$E19/8.76","v":327.2672501268392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!Z$55:Z$71)/$E19/8.76","v":331.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AA$55:AA$71)/$E19/8.76","v":334.96765601217663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AB$55:AB$71)/$E19/8.76","v":338.81785895484529},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AC$55:AC$71)/$E19/8.76","v":342.66806189751395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AD$55:AD$71)/$E19/8.76","v":346.51826484018267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AE$55:AE$71)/$E19/8.76","v":350.36846778285138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AF$55:AF$71)/$E19/8.76","v":354.2186707255201},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AG$55:AG$71)/$E19/8.76","v":358.83891425672249},358.83891425672249,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AH$55:AH$71)/$E19/8.76","v":358.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL19,MSG_Fueldata!AI$55:AI$71)/$E19/8.76","v":358.83891425672249},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A42","v":"MOZEPHYDEXcaba"},"MOZ","EPHYDEXcaba","MOrEPHYDEXcaba",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A20,MSG_Exist!J$8:J$88)","v":0.66017494636078555},null,{"$f":"VLOOKUP(A20,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A20,6,1)=\"O\",MID($A20,6,3)&LEFT(VLOOKUP($B20,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A20,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B20,NameConvsw!$B$58:$G$70,6,FALSE),MID($A20,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!M$55:M$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!N$55:N$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!O$55:O$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!P$55:P$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!Q$55:Q$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!R$55:R$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!S$55:S$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!T$55:T$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!U$55:U$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!V$55:V$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!W$55:W$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!X$55:X$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!Y$55:Y$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!Z$55:Z$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AA$55:AA$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AB$55:AB$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AC$55:AC$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AD$55:AD$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AE$55:AE$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AF$55:AF$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AG$55:AG$71)/$E20/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AH$55:AH$71)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL20,MSG_Fueldata!AI$55:AI$71)/$E20/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A43","v":"MOZEPHYDEXoth"},"MOZ","EPHYDEXoth","MOrEPHYDEXoth",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A21,MSG_Exist!J$8:J$88)","v":0.25988535898183235},null,{"$f":"VLOOKUP(A21,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of Chicamba, Corumana and Mavuzi Hydro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A21,6,1)=\"O\",MID($A21,6,3)&LEFT(VLOOKUP($B21,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A21,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B21,NameConvsw!$B$58:$G$70,6,FALSE),MID($A21,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!M$55:M$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!N$55:N$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!O$55:O$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!P$55:P$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!Q$55:Q$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!R$55:R$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!S$55:S$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!T$55:T$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!U$55:U$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!V$55:V$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!W$55:W$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!X$55:X$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!Y$55:Y$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!Z$55:Z$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AA$55:AA$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AB$55:AB$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AC$55:AC$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AD$55:AD$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AE$55:AE$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AF$55:AF$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AG$55:AG$71)/$E21/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AH$55:AH$71)/$E21/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL21,MSG_Fueldata!AI$55:AI$71)/$E21/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A48","v":"NAMEPCOAEXPF"},"NAM","EPCOAEXPF","NArEPCOAEXPF",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!G$8:G$88)","v":0.3},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!Y$8:Y$88)/8.76","v":1.1567732115677323},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!AB$8:AB$88)*$H$1","v":189.75575416240602},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A22,MSG_Exist!J$8:J$88)","v":0.88002240000000009},null,{"$f":"VLOOKUP(A22,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A22,6,1)=\"O\",MID($A22,6,3)&LEFT(VLOOKUP($B22,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A22,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B22,NameConvsw!$B$58:$G$70,6,FALSE),MID($A22,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!M$55:M$71)/$E22/8.76","v":23.972602739726028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!N$55:N$71)/$E22/8.76","v":25.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!O$55:O$71)/$E22/8.76","v":26.25570776255708},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!P$55:P$71)/$E22/8.76","v":27.397260273972602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!Q$55:Q$71)/$E22/8.76","v":28.538812785388128},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!R$55:R$71)/$E22/8.76","v":29.680365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!S$55:S$71)/$E22/8.76","v":30.82191780821918},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!T$55:T$71)/$E22/8.76","v":31.963470319634705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!U$55:U$71)/$E22/8.76","v":33.105022831050228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!V$55:V$71)/$E22/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!W$55:W$71)/$E22/8.76","v":35.388127853881279},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!X$55:X$71)/$E22/8.76","v":36.529680365296805},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!Y$55:Y$71)/$E22/8.76","v":37.671232876712331},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!Z$55:Z$71)/$E22/8.76","v":38.812785388127857},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AA$55:AA$71)/$E22/8.76","v":39.954337899543383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AB$55:AB$71)/$E22/8.76","v":41.095890410958908},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AC$55:AC$71)/$E22/8.76","v":42.237442922374427},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AD$55:AD$71)/$E22/8.76","v":43.378995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AE$55:AE$71)/$E22/8.76","v":44.520547945205479},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AF$55:AF$71)/$E22/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AG$55:AG$71)/$E22/8.76","v":46.803652968036531},46.803652968036531,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AH$55:AH$71)/$E22/8.76","v":46.803652968036531},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL22,MSG_Fueldata!AI$55:AI$71)/$E22/8.76","v":46.803652968036531},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A49","v":"NAMEPODSEXOC"},"NAM","EPODSEXOC","NArEPODSEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!G$8:G$88)","v":0.3},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!Y$8:Y$88)/8.76","v":0.88883999999999985},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!AB$8:AB$88)*$H$1","v":63.455983537508502},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A23,MSG_Exist!J$8:J$88)","v":0.95902832999999998},null,{"$f":"VLOOKUP(A23,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A23,6,1)=\"O\",MID($A23,6,3)&LEFT(VLOOKUP($B23,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A23,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B23,NameConvsw!$B$58:$G$70,6,FALSE),MID($A23,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!M$55:M$71)/$E23/8.76","v":262.93759512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!N$55:N$71)/$E23/8.76","v":268.26484018264841},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!O$55:O$71)/$E23/8.76","v":273.59208523592088},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!P$55:P$71)/$E23/8.76","v":278.91933028919334},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!Q$55:Q$71)/$E23/8.76","v":284.24657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!R$55:R$71)/$E23/8.76","v":289.57382039573827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!S$55:S$71)/$E23/8.76","v":294.90106544901067},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!T$55:T$71)/$E23/8.76","v":300.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!U$55:U$71)/$E23/8.76","v":305.5555555555556},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!V$55:V$71)/$E23/8.76","v":310.88280060882801},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!W$55:W$71)/$E23/8.76","v":315.82952815829532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!X$55:X$71)/$E23/8.76","v":319.63470319634706},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!Y$55:Y$71)/$E23/8.76","v":323.4398782343988},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!Z$55:Z$71)/$E23/8.76","v":327.24505327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AA$55:AA$71)/$E23/8.76","v":331.05022831050229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AB$55:AB$71)/$E23/8.76","v":334.85540334855403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AC$55:AC$71)/$E23/8.76","v":338.66057838660583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AD$55:AD$71)/$E23/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AE$55:AE$71)/$E23/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AF$55:AF$71)/$E23/8.76","v":350.07610350076106},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AG$55:AG$71)/$E23/8.76","v":354.64231354642317},354.64231354642317,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AH$55:AH$71)/$E23/8.76","v":354.64231354642317},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL23,MSG_Fueldata!AI$55:AI$71)/$E23/8.76","v":354.64231354642317},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A50","v":"NAMEPHYDEX"},"NAM","EPHYDEX","NArEPHYDEX",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A24,MSG_Exist!J$8:J$88)","v":0.43807077625570773},null,{"$f":"VLOOKUP(A24,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A24,6,1)=\"O\",MID($A24,6,3)&LEFT(VLOOKUP($B24,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A24,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B24,NameConvsw!$B$58:$G$70,6,FALSE),MID($A24,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!M$55:M$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!N$55:N$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!O$55:O$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!P$55:P$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!Q$55:Q$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!R$55:R$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!S$55:S$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!T$55:T$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!U$55:U$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!V$55:V$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!W$55:W$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!X$55:X$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!Y$55:Y$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!Z$55:Z$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AA$55:AA$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AB$55:AB$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AC$55:AC$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AD$55:AD$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AE$55:AE$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AF$55:AF$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AG$55:AG$71)/$E24/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AH$55:AH$71)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL24,MSG_Fueldata!AI$55:AI$71)/$E24/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A55","v":"SAFEPCOAEXPFLU"},"SAF","EPCOAEXPFLU","SArEPCOAEXPFLU",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!G$8:G$88)","v":0.35403639350985072},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!Y$8:Y$88)/8.76","v":0.98021550843942773},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!AB$8:AB$88)*$H$1","v":151.90160253367651},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A25,MSG_Exist!J$8:J$88)","v":0.87055662266811062},null,{"$f":"VLOOKUP(A25,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A25,6,1)=\"O\",MID($A25,6,3)&LEFT(VLOOKUP($B25,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A25,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B25,NameConvsw!$B$58:$G$70,6,FALSE),MID($A25,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!M$55:M$71)/$E25/8.76","v":20.313676655159195},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!N$55:N$71)/$E25/8.76","v":21.280994591119153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!O$55:O$71)/$E25/8.76","v":22.248312527079115},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!P$55:P$71)/$E25/8.76","v":23.21563046303908},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!Q$55:Q$71)/$E25/8.76","v":24.182948398999038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!R$55:R$71)/$E25/8.76","v":25.150266334959003},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!S$55:S$71)/$E25/8.76","v":26.117584270918965},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!T$55:T$71)/$E25/8.76","v":27.084902206878922},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!U$55:U$71)/$E25/8.76","v":28.052220142838888},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!V$55:V$71)/$E25/8.76","v":29.019538078798849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!W$55:W$71)/$E25/8.76","v":29.986856014758811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!X$55:X$71)/$E25/8.76","v":30.954173950718772},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!Y$55:Y$71)/$E25/8.76","v":31.921491886678734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!Z$55:Z$71)/$E25/8.76","v":32.888809822638692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AA$55:AA$71)/$E25/8.76","v":33.856127758598653},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AB$55:AB$71)/$E25/8.76","v":34.823445694558622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AC$55:AC$71)/$E25/8.76","v":35.790763630518583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AD$55:AD$71)/$E25/8.76","v":36.758081566478538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AE$55:AE$71)/$E25/8.76","v":37.725399502438499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AF$55:AF$71)/$E25/8.76","v":38.692717438398461},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AG$55:AG$71)/$E25/8.76","v":39.660035374358429},39.660035374358429,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AH$55:AH$71)/$E25/8.76","v":39.660035374358429},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL25,MSG_Fueldata!AI$55:AI$71)/$E25/8.76","v":39.660035374358429},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A56","v":"SAFEPCOAEXPFSU"},"SAF","EPCOAEXPFSU","SArEPCOAEXPFSU",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!G$8:G$88)","v":0.28535585415625725},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!Y$8:Y$88)/8.76","v":1.2161375293891443},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!AB$8:AB$88)*$H$1","v":162.6534786310487},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A26,MSG_Exist!J$8:J$88)","v":0.80685174367233881},null,{"$f":"VLOOKUP(A26,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of Camden, Grootvlei and Komati"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A26,6,1)=\"O\",MID($A26,6,3)&LEFT(VLOOKUP($B26,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A26,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B26,NameConvsw!$B$58:$G$70,6,FALSE),MID($A26,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!M$55:M$71)/$E26/8.76","v":25.202850115630291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!N$55:N$71)/$E26/8.76","v":26.402985835422211},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!O$55:O$71)/$E26/8.76","v":27.603121555214127},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!P$55:P$71)/$E26/8.76","v":28.803257275006047},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!Q$55:Q$71)/$E26/8.76","v":30.003392994797963},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!R$55:R$71)/$E26/8.76","v":31.203528714589886},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!S$55:S$71)/$E26/8.76","v":32.403664434381803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!T$55:T$71)/$E26/8.76","v":33.603800154173726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!U$55:U$71)/$E26/8.76","v":34.803935873965642},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!V$55:V$71)/$E26/8.76","v":36.004071593757558},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!W$55:W$71)/$E26/8.76","v":37.204207313549482},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!X$55:X$71)/$E26/8.76","v":38.404343033341398},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!Y$55:Y$71)/$E26/8.76","v":39.604478753133314},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!Z$55:Z$71)/$E26/8.76","v":40.804614472925238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AA$55:AA$71)/$E26/8.76","v":42.004750192717154},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AB$55:AB$71)/$E26/8.76","v":43.20488591250907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AC$55:AC$71)/$E26/8.76","v":44.405021632300993},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AD$55:AD$71)/$E26/8.76","v":45.60515735209291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AE$55:AE$71)/$E26/8.76","v":46.805293071884826},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AF$55:AF$71)/$E26/8.76","v":48.005428791676742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AG$55:AG$71)/$E26/8.76","v":49.205564511468666},49.205564511468666,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AH$55:AH$71)/$E26/8.76","v":49.205564511468666},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL26,MSG_Fueldata!AI$55:AI$71)/$E26/8.76","v":49.205564511468666},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A57","v":"SAFEPODSEXOC"},"SAF","EPODSEXOC","SArEPODSEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!G$8:G$88)","v":0.32290235255240424},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!Y$8:Y$88)/8.76","v":0.82579763786863292},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!AB$8:AB$88)*$H$1","v":66.78985044238236},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A27,MSG_Exist!J$8:J$88)","v":5.9999999999999991E-2},null,{"$f":"VLOOKUP(A27,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A27,6,1)=\"O\",MID($A27,6,3)&LEFT(VLOOKUP($B27,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A27,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B27,NameConvsw!$B$58:$G$70,6,FALSE),MID($A27,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!M$55:M$71)/$E27/8.76","v":244.28833644378926},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!N$55:N$71)/$E27/8.76","v":249.23773833990077},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!O$55:O$71)/$E27/8.76","v":254.18714023601228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!P$55:P$71)/$E27/8.76","v":259.13654213212379},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!Q$55:Q$71)/$E27/8.76","v":264.0859440282353},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!R$55:R$71)/$E27/8.76","v":269.03534592434681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!S$55:S$71)/$E27/8.76","v":273.98474782045832},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!T$55:T$71)/$E27/8.76","v":278.93414971656978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!U$55:U$71)/$E27/8.76","v":283.88355161268129},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!V$55:V$71)/$E27/8.76","v":288.8329535087928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!W$55:W$71)/$E27/8.76","v":293.42882669803925},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!X$55:X$71)/$E27/8.76","v":296.96411376669028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!Y$55:Y$71)/$E27/8.76","v":300.49940083534136},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!Z$55:Z$71)/$E27/8.76","v":304.03468790399245},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AA$55:AA$71)/$E27/8.76","v":307.56997497264354},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AB$55:AB$71)/$E27/8.76","v":311.10526204129462},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AC$55:AC$71)/$E27/8.76","v":314.64054910994571},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AD$55:AD$71)/$E27/8.76","v":318.1758361785968},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AE$55:AE$71)/$E27/8.76","v":321.71112324724783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AF$55:AF$71)/$E27/8.76","v":325.24641031589891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AG$55:AG$71)/$E27/8.76","v":329.48875479828018},329.48875479828018,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AH$55:AH$71)/$E27/8.76","v":329.48875479828018},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL27,MSG_Fueldata!AI$55:AI$71)/$E27/8.76","v":329.48875479828018},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A58","v":"SAFEPHYDEX"},"SAF","EPHYDEX","SArEPHYDEX",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!AB$8:AB$88)*$H$1","v":137.59966862350416},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A28,MSG_Exist!J$8:J$88)","v":0.15079248120300753},null,{"$f":"VLOOKUP(A28,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A28,6,1)=\"O\",MID($A28,6,3)&LEFT(VLOOKUP($B28,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A28,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B28,NameConvsw!$B$58:$G$70,6,FALSE),MID($A28,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!M$55:M$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!N$55:N$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!O$55:O$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!P$55:P$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!Q$55:Q$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!R$55:R$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!S$55:S$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!T$55:T$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!U$55:U$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!V$55:V$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!W$55:W$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!X$55:X$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!Y$55:Y$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!Z$55:Z$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AA$55:AA$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AB$55:AB$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AC$55:AC$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AD$55:AD$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AE$55:AE$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AF$55:AF$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AG$55:AG$71)/$E28/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AH$55:AH$71)/$E28/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL28,MSG_Fueldata!AI$55:AI$71)/$E28/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A59","v":"SAFEPNUCEXPW"},"SAF","EPNUCEXPW","SArEPNUCEXPW",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!G$8:G$88)","v":0.32001521850150205},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!AB$8:AB$88)*$H$1","v":188.12982763348361},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A29,MSG_Exist!J$8:J$88)","v":0.81038133000000012},null,{"$f":"VLOOKUP(A29,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A29,6,1)=\"O\",MID($A29,6,3)&LEFT(VLOOKUP($B29,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A29,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B29,NameConvsw!$B$58:$G$70,6,FALSE),MID($A29,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!M$55:M$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!N$55:N$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!O$55:O$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!P$55:P$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!Q$55:Q$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!R$55:R$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!S$55:S$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!T$55:T$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!U$55:U$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!V$55:V$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!W$55:W$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!X$55:X$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!Y$55:Y$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!Z$55:Z$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AA$55:AA$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AB$55:AB$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AC$55:AC$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AD$55:AD$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AE$55:AE$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AF$55:AF$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AG$55:AG$71)/$E29/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AH$55:AH$71)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL29,MSG_Fueldata!AI$55:AI$71)/$E29/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A60","v":"SAFEPPSGEXSP"},"SAF","EPPSGEXSP","SArEPPSGEXSP",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!G$8:G$88)","v":0.72998000000000007},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!AB$8:AB$88)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A30,MSG_Exist!J$8:J$88)","v":1},null,{"$f":"VLOOKUP(A30,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A30,6,1)=\"O\",MID($A30,6,3)&LEFT(VLOOKUP($B30,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A30,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B30,NameConvsw!$B$58:$G$70,6,FALSE),MID($A30,6,3)))","v":"PSG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!M$55:M$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!N$55:N$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!O$55:O$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!P$55:P$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!Q$55:Q$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!R$55:R$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!S$55:S$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!T$55:T$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!U$55:U$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!V$55:V$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!W$55:W$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!X$55:X$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!Y$55:Y$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!Z$55:Z$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AA$55:AA$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AB$55:AB$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AC$55:AC$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AD$55:AD$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AE$55:AE$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AF$55:AF$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AG$55:AG$71)/$E30/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AH$55:AH$71)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL30,MSG_Fueldata!AI$55:AI$71)/$E30/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A61","v":"SAFEPPSGEXST"},"SAF","EPPSGEXST","SArEPPSGEXST",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!AB$8:AB$88)*$H$1","v":129.1052642207444},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A31,MSG_Exist!J$8:J$88)","v":0.19399999999999998},null,{"$f":"VLOOKUP(A31,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A31,6,1)=\"O\",MID($A31,6,3)&LEFT(VLOOKUP($B31,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A31,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B31,NameConvsw!$B$58:$G$70,6,FALSE),MID($A31,6,3)))","v":"PSG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!M$55:M$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!N$55:N$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!O$55:O$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!P$55:P$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!Q$55:Q$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!R$55:R$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!S$55:S$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!T$55:T$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!U$55:U$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!V$55:V$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!W$55:W$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!X$55:X$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!Y$55:Y$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!Z$55:Z$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AA$55:AA$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AB$55:AB$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AC$55:AC$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AD$55:AD$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AE$55:AE$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AF$55:AF$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AG$55:AG$71)/$E31/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AH$55:AH$71)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL31,MSG_Fueldata!AI$55:AI$71)/$E31/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A66","v":"SWAEPHYDEX"},"SWA","EPHYDEX","SWrEPHYDEX",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A32,MSG_Exist!J$8:J$88)","v":0.24672263956400059},null,{"$f":"VLOOKUP(A32,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A32,6,1)=\"O\",MID($A32,6,3)&LEFT(VLOOKUP($B32,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A32,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B32,NameConvsw!$B$58:$G$70,6,FALSE),MID($A32,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!M$55:M$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!N$55:N$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!O$55:O$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!P$55:P$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!Q$55:Q$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!R$55:R$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!S$55:S$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!T$55:T$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!U$55:U$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!V$55:V$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!W$55:W$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!X$55:X$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!Y$55:Y$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!Z$55:Z$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AA$55:AA$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AB$55:AB$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AC$55:AC$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AD$55:AD$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AE$55:AE$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AF$55:AF$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AG$55:AG$71)/$E32/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AH$55:AH$71)/$E32/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL32,MSG_Fueldata!AI$55:AI$71)/$E32/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A71","v":"TANEPGASEXOC"},"TAN","EPGASEXOC","TArEPGASEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!G$8:G$88)","v":0.29958401762194686},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!Y$8:Y$88)/8.76","v":0.67445118108912716},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!AB$8:AB$88)*$H$1","v":67.095206239150315},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A33,MSG_Exist!J$8:J$88)","v":0.95902832999999998},null,{"$f":"VLOOKUP(A33,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Reburbishments/upgrade of Ubongo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A33,6,1)=\"O\",MID($A33,6,3)&LEFT(VLOOKUP($B33,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A33,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B33,NameConvsw!$B$58:$G$70,6,FALSE),MID($A33,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!M$55:M$71)/$E33/8.76","v":102.12029182592434},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!N$55:N$71)/$E33/8.76","v":103.26342942099066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!O$55:O$71)/$E33/8.76","v":104.40656701605698},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!P$55:P$71)/$E33/8.76","v":105.54970461112329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!Q$55:Q$71)/$E33/8.76","v":106.69284220618961},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!R$55:R$71)/$E33/8.76","v":107.83597980125593},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!S$55:S$71)/$E33/8.76","v":108.97911739632224},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!T$55:T$71)/$E33/8.76","v":110.12225499138856},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!U$55:U$71)/$E33/8.76","v":111.26539258645488},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!V$55:V$71)/$E33/8.76","v":112.4085301815212},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!W$55:W$71)/$E33/8.76","v":113.55166777658751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!X$55:X$71)/$E33/8.76","v":115.45689710169805},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!Y$55:Y$71)/$E33/8.76","v":117.36212642680859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!Z$55:Z$71)/$E33/8.76","v":119.26735575191911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AA$55:AA$71)/$E33/8.76","v":121.17258507702962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AB$55:AB$71)/$E33/8.76","v":123.07781440214015},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AC$55:AC$71)/$E33/8.76","v":124.98304372725067},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AD$55:AD$71)/$E33/8.76","v":126.88827305236123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AE$55:AE$71)/$E33/8.76","v":128.79350237747175},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AF$55:AF$71)/$E33/8.76","v":130.69873170258228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AG$55:AG$71)/$E33/8.76","v":132.6039610276928},132.6039610276928,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AH$55:AH$71)/$E33/8.76","v":132.6039610276928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL33,MSG_Fueldata!AI$55:AI$71)/$E33/8.76","v":132.6039610276928},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A72","v":"TANEPODSEXOC"},"TAN","EPODSEXOC","TArEPODSEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!G$8:G$88)","v":0.29829073907479442},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!Y$8:Y$88)/8.76","v":0.89393321705887341},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!AB$8:AB$88)*$H$1","v":62.744246517584727},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A34,MSG_Exist!J$8:J$88)","v":0.80095499999999997},null,{"$f":"VLOOKUP(A34,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Reburbishments/upgrade of Mwanza HFO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A34,6,1)=\"O\",MID($A34,6,3)&LEFT(VLOOKUP($B34,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A34,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B34,NameConvsw!$B$58:$G$70,6,FALSE),MID($A34,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!M$55:M$71)/$E34/8.76","v":264.44427602237369},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!N$55:N$71)/$E34/8.76","v":269.80204717188633},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!O$55:O$71)/$E34/8.76","v":275.15981832139897},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!P$55:P$71)/$E34/8.76","v":280.51758947091162},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!Q$55:Q$71)/$E34/8.76","v":285.8753606204242},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!R$55:R$71)/$E34/8.76","v":291.23313176993685},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!S$55:S$71)/$E34/8.76","v":296.59090291944949},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!T$55:T$71)/$E34/8.76","v":301.94867406896219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!U$55:U$71)/$E34/8.76","v":307.30644521847483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!V$55:V$71)/$E34/8.76","v":312.66421636798742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!W$55:W$71)/$E34/8.76","v":317.63928957824919},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!X$55:X$71)/$E34/8.76","v":321.46626897075816},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!Y$55:Y$71)/$E34/8.76","v":325.2932483632672},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!Z$55:Z$71)/$E34/8.76","v":329.12022775577623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AA$55:AA$71)/$E34/8.76","v":332.94720714828526},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AB$55:AB$71)/$E34/8.76","v":336.77418654079429},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AC$55:AC$71)/$E34/8.76","v":340.60116593330332},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AD$55:AD$71)/$E34/8.76","v":344.42814532581235},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AE$55:AE$71)/$E34/8.76","v":348.25512471832138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AF$55:AF$71)/$E34/8.76","v":352.08210411083041},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AG$55:AG$71)/$E34/8.76","v":356.67447938184119},356.67447938184119,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AH$55:AH$71)/$E34/8.76","v":356.67447938184119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL34,MSG_Fueldata!AI$55:AI$71)/$E34/8.76","v":356.67447938184119},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A73","v":"TANEPHYDEXLU"},"TAN","EPHYDEXLU","TArEPHYDEXLU",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!AB$8:AB$88)*$H$1","v":125.77433351784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A35,MSG_Exist!J$8:J$88)","v":0.34514126712328763},null,{"$f":"VLOOKUP(A35,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A35,6,1)=\"O\",MID($A35,6,3)&LEFT(VLOOKUP($B35,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A35,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B35,NameConvsw!$B$58:$G$70,6,FALSE),MID($A35,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!M$55:M$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!N$55:N$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!O$55:O$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!P$55:P$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!Q$55:Q$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!R$55:R$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!S$55:S$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!T$55:T$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!U$55:U$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!V$55:V$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!W$55:W$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!X$55:X$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!Y$55:Y$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!Z$55:Z$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AA$55:AA$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AB$55:AB$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AC$55:AC$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AD$55:AD$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AE$55:AE$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AF$55:AF$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AG$55:AG$71)/$E35/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AH$55:AH$71)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL35,MSG_Fueldata!AI$55:AI$71)/$E35/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A74","v":"TANEPHYDEXoth"},"TAN","EPHYDEXoth","TArEPHYDEXoth",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!AB$8:AB$88)*$H$1","v":131.25164637095537},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A36,MSG_Exist!J$8:J$88)","v":0.31150839718288059},null,{"$f":"VLOOKUP(A36,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A36,6,1)=\"O\",MID($A36,6,3)&LEFT(VLOOKUP($B36,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A36,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B36,NameConvsw!$B$58:$G$70,6,FALSE),MID($A36,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!M$55:M$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!N$55:N$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!O$55:O$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!P$55:P$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!Q$55:Q$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!R$55:R$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!S$55:S$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!T$55:T$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!U$55:U$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!V$55:V$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!W$55:W$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!X$55:X$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!Y$55:Y$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!Z$55:Z$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AA$55:AA$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AB$55:AB$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AC$55:AC$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AD$55:AD$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AE$55:AE$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AF$55:AF$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AG$55:AG$71)/$E36/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AH$55:AH$71)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL36,MSG_Fueldata!AI$55:AI$71)/$E36/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A79","v":"ZAMEPODSEXOC"},"ZAM","EPODSEXOC","ZArEPODSEXOC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!G$8:G$88)","v":0.29649151704826221},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!Y$8:Y$88)/8.76","v":0.89935793999999991},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!AB$8:AB$88)*$H$1","v":57.036408639758115},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A37,MSG_Exist!J$8:J$88)","v":0.80095499999999997},null,{"$f":"VLOOKUP(A37,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A37,6,1)=\"O\",MID($A37,6,3)&LEFT(VLOOKUP($B37,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A37,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B37,NameConvsw!$B$58:$G$70,6,FALSE),MID($A37,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!M$55:M$71)/$E37/8.76","v":306.09113394216138},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!N$55:N$71)/$E37/8.76","v":312.25145865043129},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!O$55:O$71)/$E37/8.76","v":318.4117833587012},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!P$55:P$71)/$E37/8.76","v":324.57210806697111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!Q$55:Q$71)/$E37/8.76","v":330.73243277524102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!R$55:R$71)/$E37/8.76","v":336.89275748351093},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!S$55:S$71)/$E37/8.76","v":343.05308219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!T$55:T$71)/$E37/8.76","v":349.21340690005076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!U$55:U$71)/$E37/8.76","v":355.37373160832067},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!V$55:V$71)/$E37/8.76","v":361.53405631659058},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!W$55:W$71)/$E37/8.76","v":367.30936073059365},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!X$55:X$71)/$E37/8.76","v":371.92960426179604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!Y$55:Y$71)/$E37/8.76","v":376.54984779299849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!Z$55:Z$71)/$E37/8.76","v":381.17009132420094},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AA$55:AA$71)/$E37/8.76","v":385.79033485540339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AB$55:AB$71)/$E37/8.76","v":390.41057838660583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AC$55:AC$71)/$E37/8.76","v":395.03082191780828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AD$55:AD$71)/$E37/8.76","v":399.65106544901067},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AE$55:AE$71)/$E37/8.76","v":404.27130898021312},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AF$55:AF$71)/$E37/8.76","v":408.89155251141557},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AG$55:AG$71)/$E37/8.76","v":414.28183663115169},414.28183663115169,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AH$55:AH$71)/$E37/8.76","v":414.28183663115169},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL37,MSG_Fueldata!AI$55:AI$71)/$E37/8.76","v":414.28183663115169},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A80","v":"ZAMEPHYDEXLU"},"ZAM","EPHYDEXLU","ZArEPHYDEXLU",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A38,MSG_Exist!J$8:J$88)","v":0.51151417780032704},null,{"$f":"VLOOKUP(A38,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of Kariba North and Kafue Gorge Upper"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A38,6,1)=\"O\",MID($A38,6,3)&LEFT(VLOOKUP($B38,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A38,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B38,NameConvsw!$B$58:$G$70,6,FALSE),MID($A38,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!M$55:M$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!N$55:N$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!O$55:O$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!P$55:P$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!Q$55:Q$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!R$55:R$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!S$55:S$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!T$55:T$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!U$55:U$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!V$55:V$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!W$55:W$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!X$55:X$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!Y$55:Y$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!Z$55:Z$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AA$55:AA$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AB$55:AB$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AC$55:AC$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AD$55:AD$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AE$55:AE$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AF$55:AF$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AG$55:AG$71)/$E38/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AH$55:AH$71)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL38,MSG_Fueldata!AI$55:AI$71)/$E38/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A81","v":"ZAMEPHYDEXoth"},"ZAM","EPHYDEXoth","ZArEPHYDEXoth",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A39,MSG_Exist!J$8:J$88)","v":0.44883769198837692},null,{"$f":"VLOOKUP(A39,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A39,6,1)=\"O\",MID($A39,6,3)&LEFT(VLOOKUP($B39,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A39,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B39,NameConvsw!$B$58:$G$70,6,FALSE),MID($A39,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!M$55:M$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!N$55:N$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!O$55:O$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!P$55:P$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!Q$55:Q$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!R$55:R$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!S$55:S$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!T$55:T$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!U$55:U$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!V$55:V$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!W$55:W$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!X$55:X$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!Y$55:Y$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!Z$55:Z$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AA$55:AA$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AB$55:AB$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AC$55:AC$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AD$55:AD$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AE$55:AE$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AF$55:AF$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AG$55:AG$71)/$E39/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AH$55:AH$71)/$E39/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL39,MSG_Fueldata!AI$55:AI$71)/$E39/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A86","v":"ZIMEPCOAEXPF"},"ZIM","EPCOAEXPF","ZIrEPCOAEXPF",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!G$8:G$88)","v":0.3},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!AB$8:AB$88)*$H$1","v":185.17356330472106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A40,MSG_Exist!J$8:J$88)","v":0.88002240000000009},null,{"$f":"VLOOKUP(A40,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":"Refurbishments of Hwange Coal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A40,6,1)=\"O\",MID($A40,6,3)&LEFT(VLOOKUP($B40,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A40,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B40,NameConvsw!$B$58:$G$70,6,FALSE),MID($A40,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!M$55:M$71)/$E40/8.76","v":23.972602739726028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!N$55:N$71)/$E40/8.76","v":25.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!O$55:O$71)/$E40/8.76","v":26.25570776255708},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!P$55:P$71)/$E40/8.76","v":27.397260273972602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!Q$55:Q$71)/$E40/8.76","v":28.538812785388128},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!R$55:R$71)/$E40/8.76","v":29.680365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!S$55:S$71)/$E40/8.76","v":30.82191780821918},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!T$55:T$71)/$E40/8.76","v":31.963470319634705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!U$55:U$71)/$E40/8.76","v":33.105022831050228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!V$55:V$71)/$E40/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!W$55:W$71)/$E40/8.76","v":35.388127853881279},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!X$55:X$71)/$E40/8.76","v":36.529680365296805},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!Y$55:Y$71)/$E40/8.76","v":37.671232876712331},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!Z$55:Z$71)/$E40/8.76","v":38.812785388127857},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AA$55:AA$71)/$E40/8.76","v":39.954337899543383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AB$55:AB$71)/$E40/8.76","v":41.095890410958908},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AC$55:AC$71)/$E40/8.76","v":42.237442922374427},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AD$55:AD$71)/$E40/8.76","v":43.378995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AE$55:AE$71)/$E40/8.76","v":44.520547945205479},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AF$55:AF$71)/$E40/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AG$55:AG$71)/$E40/8.76","v":46.803652968036531},46.803652968036531,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AH$55:AH$71)/$E40/8.76","v":46.803652968036531},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL40,MSG_Fueldata!AI$55:AI$71)/$E40/8.76","v":46.803652968036531},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Exist!A87","v":"ZIMEPHYDEX"},"ZIM","EPHYDEX","ZIrEPHYDEX",{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!G$8:G$88)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!Y$8:Y$88)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!O$8:O$88)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!M$8:M$88)+SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!AB$8:AB$88)*$H$1","v":129.35362693460959},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!I$8:I$88)*SUMIF(MSG_Exist!$A$8:$A$88,$A41,MSG_Exist!J$8:J$88)","v":0.47747336377473365},null,{"$f":"VLOOKUP(A41,MSG_Exist!$A$8:$Q$93,MSG_Exist!$Q$1,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A41,6,1)=\"O\",MID($A41,6,3)&LEFT(VLOOKUP($B41,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A41,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B41,NameConvsw!$B$58:$G$70,6,FALSE),MID($A41,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!M$55:M$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!N$55:N$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!O$55:O$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!P$55:P$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!Q$55:Q$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!R$55:R$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!S$55:S$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!T$55:T$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!U$55:U$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!V$55:V$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!W$55:W$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!X$55:X$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!Y$55:Y$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!Z$55:Z$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AA$55:AA$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AB$55:AB$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AC$55:AC$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AD$55:AD$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AE$55:AE$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AF$55:AF$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AG$55:AG$71)/$E41/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AH$55:AH$71)/$E41/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL41,MSG_Fueldata!AI$55:AI$71)/$E41/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["SiteSpecific"]
[{"$f":"MSG_SiteSpecific!A9","v":"ANGEPODSNCOCben"},{"$f":"LEFT(A44,3)","v":"ANG"},{"$f":"RIGHT(A44,LEN(A44)-3)","v":"EPODSNCOCben"},{"$f":"LEFT(B44,2)&\"r\"&C44","v":"ANrEPODSNCOCben"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$G$9:$G$170)","v":0.33000275002291685},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.80802962999999994},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$L$9:$L$170)","v":25},{"$f":"-PMT(disc_rate,I44,1)/(1+disc_rate)","v":0.10015279290001895},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C44,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Benguela Thermal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A44,MSG_SiteSpecific!$M$9:$M$170)","v":774.14986678433786},{"$f":"N44","v":774.14986678433786},774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,774.14986678433786,{"$f":"AD44","v":774.14986678433786},774.14986678433786,774.14986678433786,774.14986678433786,{"$f":"AH44","v":774.14986678433786},{"$f":"AH44","v":774.14986678433786},774.14986678433786,{"$f":"IF(MID($A44,6,1)=\"O\",MID($A44,6,3)&LEFT(VLOOKUP($B44,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A44,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B44,NameConvsw!$B$58:$G$70,6,FALSE),MID($A44,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!M$55:M$71)/$E44/8.76","v":239.03218543886351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!N$55:N$71)/$E44/8.76","v":243.87509512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!O$55:O$71)/$E44/8.76","v":248.71800481988839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!P$55:P$71)/$E44/8.76","v":253.56091451040083},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!Q$55:Q$71)/$E44/8.76","v":258.40382420091328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!R$55:R$71)/$E44/8.76","v":263.24673389142566},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!S$55:S$71)/$E44/8.76","v":268.08964358193811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!T$55:T$71)/$E44/8.76","v":272.93255327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!U$55:U$71)/$E44/8.76","v":277.77546296296299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!V$55:V$71)/$E44/8.76","v":282.61837265347538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!W$55:W$71)/$E44/8.76","v":287.11536022323691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!X$55:X$71)/$E44/8.76","v":290.57458143074581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!Y$55:Y$71)/$E44/8.76","v":294.03380263825471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!Z$55:Z$71)/$E44/8.76","v":297.49302384576356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AA$55:AA$71)/$E44/8.76","v":300.95224505327246},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AB$55:AB$71)/$E44/8.76","v":304.41146626078137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AC$55:AC$71)/$E44/8.76","v":307.87068746829027},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AD$55:AD$71)/$E44/8.76","v":311.32990867579912},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AE$55:AE$71)/$E44/8.76","v":314.78912988330796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AF$55:AF$71)/$E44/8.76","v":318.24835109081687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AG$55:AG$71)/$E44/8.76","v":322.39941653982754},{"$f":"BG44","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AH$55:AH$71)/$E44/8.76","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL44,MSG_Fueldata!AI$55:AI$71)/$E44/8.76","v":322.39941653982754},null,{"$f":"(($H44+N44*$J44)/($K44*8.76)+$G44/8.76+AM44+$F44*BL$2)/$M44","v":{"$error":"#VALUE!"}},{"$f":"(($H44+O44*$J44)/($K44*8.76)+$G44/8.76+AN44+$F44*BM$2)/$M44","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A10","v":"ANGEPODSNUOCt40"},{"$f":"LEFT(A45,3)","v":"ANG"},{"$f":"RIGHT(A45,LEN(A45)-3)","v":"EPODSNUOCt40"},{"$f":"LEFT(B45,2)&\"r\"&C45","v":"ANrEPODSNUOCt40"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$G$9:$G$170)","v":0.33000275002291685},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C45,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"TG-40"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A45,MSG_SiteSpecific!$M$9:$M$170)","v":706.78447181451668},{"$f":"N45","v":706.78447181451668},{"$f":"O45","v":706.78447181451668},{"$f":"P45","v":706.78447181451668},{"$f":"Q45","v":706.78447181451668},{"$f":"R45","v":706.78447181451668},{"$f":"S45","v":706.78447181451668},{"$f":"T45","v":706.78447181451668},{"$f":"U45","v":706.78447181451668},{"$f":"V45","v":706.78447181451668},{"$f":"W45","v":706.78447181451668},{"$f":"X45","v":706.78447181451668},{"$f":"Y45","v":706.78447181451668},{"$f":"Z45","v":706.78447181451668},{"$f":"AA45","v":706.78447181451668},{"$f":"AB45","v":706.78447181451668},{"$f":"AC45","v":706.78447181451668},{"$f":"AD45","v":706.78447181451668},{"$f":"AE45","v":706.78447181451668},{"$f":"AF45","v":706.78447181451668},{"$f":"AG45","v":706.78447181451668},{"$f":"AH45","v":706.78447181451668},{"$f":"AH45","v":706.78447181451668},{"$f":"AJ45","v":706.78447181451668},{"$f":"IF(MID($A45,6,1)=\"O\",MID($A45,6,3)&LEFT(VLOOKUP($B45,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A45,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B45,NameConvsw!$B$58:$G$70,6,FALSE),MID($A45,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!M$55:M$71)/$E45/8.76","v":239.03218543886351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!N$55:N$71)/$E45/8.76","v":243.87509512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!O$55:O$71)/$E45/8.76","v":248.71800481988839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!P$55:P$71)/$E45/8.76","v":253.56091451040083},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!Q$55:Q$71)/$E45/8.76","v":258.40382420091328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!R$55:R$71)/$E45/8.76","v":263.24673389142566},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!S$55:S$71)/$E45/8.76","v":268.08964358193811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!T$55:T$71)/$E45/8.76","v":272.93255327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!U$55:U$71)/$E45/8.76","v":277.77546296296299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!V$55:V$71)/$E45/8.76","v":282.61837265347538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!W$55:W$71)/$E45/8.76","v":287.11536022323691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!X$55:X$71)/$E45/8.76","v":290.57458143074581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!Y$55:Y$71)/$E45/8.76","v":294.03380263825471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!Z$55:Z$71)/$E45/8.76","v":297.49302384576356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AA$55:AA$71)/$E45/8.76","v":300.95224505327246},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AB$55:AB$71)/$E45/8.76","v":304.41146626078137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AC$55:AC$71)/$E45/8.76","v":307.87068746829027},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AD$55:AD$71)/$E45/8.76","v":311.32990867579912},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AE$55:AE$71)/$E45/8.76","v":314.78912988330796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AF$55:AF$71)/$E45/8.76","v":318.24835109081687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AG$55:AG$71)/$E45/8.76","v":322.39941653982754},{"$f":"BG45","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AH$55:AH$71)/$E45/8.76","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL45,MSG_Fueldata!AI$55:AI$71)/$E45/8.76","v":322.39941653982754},null,{"$f":"(($H45+N45*$J45)/($K45*8.76)+$G45/8.76+AM45+$F45*BL$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+O45*$J45)/($K45*8.76)+$G45/8.76+AN45+$F45*BM$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+P45*$J45)/($K45*8.76)+$G45/8.76+AO45+$F45*BN$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+Q45*$J45)/($K45*8.76)+$G45/8.76+AP45+$F45*BO$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+R45*$J45)/($K45*8.76)+$G45/8.76+AQ45+$F45*BP$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+S45*$J45)/($K45*8.76)+$G45/8.76+AR45+$F45*BQ$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+T45*$J45)/($K45*8.76)+$G45/8.76+AS45+$F45*BR$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+U45*$J45)/($K45*8.76)+$G45/8.76+AT45+$F45*BS$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+V45*$J45)/($K45*8.76)+$G45/8.76+AU45+$F45*BT$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+W45*$J45)/($K45*8.76)+$G45/8.76+AV45+$F45*BU$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+X45*$J45)/($K45*8.76)+$G45/8.76+AW45+$F45*BV$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+Y45*$J45)/($K45*8.76)+$G45/8.76+AX45+$F45*BW$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+Z45*$J45)/($K45*8.76)+$G45/8.76+AY45+$F45*BX$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AA45*$J45)/($K45*8.76)+$G45/8.76+AZ45+$F45*BY$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AB45*$J45)/($K45*8.76)+$G45/8.76+BA45+$F45*BZ$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AC45*$J45)/($K45*8.76)+$G45/8.76+BB45+$F45*CA$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AD45*$J45)/($K45*8.76)+$G45/8.76+BC45+$F45*CB$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AE45*$J45)/($K45*8.76)+$G45/8.76+BD45+$F45*CC$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AF45*$J45)/($K45*8.76)+$G45/8.76+BE45+$F45*CD$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AG45*$J45)/($K45*8.76)+$G45/8.76+BF45+$F45*CE$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AH45*$J45)/($K45*8.76)+$G45/8.76+BG45+$F45*CF$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AI45*$J45)/($K45*8.76)+$G45/8.76+BH45+$F45*CG$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AJ45*$J45)/($K45*8.76)+$G45/8.76+BI45+$F45*CH$2)/$M45","v":{"$error":"#VALUE!"}},{"$f":"(($H45+AK45*$J45)/($K45*8.76)+$G45/8.76+BJ45+$F45*CI$2)/$M45","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_SiteSpecific!A11","v":"ANGEPODSNUOCt60"},"ANG","EPODSNUOCt60","ANrEPODSNUOCt60",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$G$9:$G$170)","v":0.33000275002291685},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C46,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"TG-60"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A46,MSG_SiteSpecific!$M$9:$M$170)","v":607.39290546560028},607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,607.39290546560028,{"$f":"IF(MID($A46,6,1)=\"O\",MID($A46,6,3)&LEFT(VLOOKUP($B46,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A46,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B46,NameConvsw!$B$58:$G$70,6,FALSE),MID($A46,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!M$55:M$71)/$E46/8.76","v":239.03218543886351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!N$55:N$71)/$E46/8.76","v":243.87509512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!O$55:O$71)/$E46/8.76","v":248.71800481988839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!P$55:P$71)/$E46/8.76","v":253.56091451040083},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!Q$55:Q$71)/$E46/8.76","v":258.40382420091328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!R$55:R$71)/$E46/8.76","v":263.24673389142566},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!S$55:S$71)/$E46/8.76","v":268.08964358193811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!T$55:T$71)/$E46/8.76","v":272.93255327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!U$55:U$71)/$E46/8.76","v":277.77546296296299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!V$55:V$71)/$E46/8.76","v":282.61837265347538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!W$55:W$71)/$E46/8.76","v":287.11536022323691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!X$55:X$71)/$E46/8.76","v":290.57458143074581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!Y$55:Y$71)/$E46/8.76","v":294.03380263825471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!Z$55:Z$71)/$E46/8.76","v":297.49302384576356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AA$55:AA$71)/$E46/8.76","v":300.95224505327246},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AB$55:AB$71)/$E46/8.76","v":304.41146626078137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AC$55:AC$71)/$E46/8.76","v":307.87068746829027},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AD$55:AD$71)/$E46/8.76","v":311.32990867579912},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AE$55:AE$71)/$E46/8.76","v":314.78912988330796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AF$55:AF$71)/$E46/8.76","v":318.24835109081687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AG$55:AG$71)/$E46/8.76","v":322.39941653982754},322.39941653982754,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AH$55:AH$71)/$E46/8.76","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL46,MSG_Fueldata!AI$55:AI$71)/$E46/8.76","v":322.39941653982754},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A12","v":"ANGEPODSNCOCt20"},"ANG","EPODSNCOCt20","ANrEPODSNCOCt20",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$G$9:$G$170)","v":0.33000275002291685},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C47,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"TG-20"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A47,MSG_SiteSpecific!$M$9:$M$170)","v":905.56760451234959},905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,905.56760451234959,{"$f":"IF(MID($A47,6,1)=\"O\",MID($A47,6,3)&LEFT(VLOOKUP($B47,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A47,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B47,NameConvsw!$B$58:$G$70,6,FALSE),MID($A47,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!M$55:M$71)/$E47/8.76","v":239.03218543886351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!N$55:N$71)/$E47/8.76","v":243.87509512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!O$55:O$71)/$E47/8.76","v":248.71800481988839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!P$55:P$71)/$E47/8.76","v":253.56091451040083},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!Q$55:Q$71)/$E47/8.76","v":258.40382420091328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!R$55:R$71)/$E47/8.76","v":263.24673389142566},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!S$55:S$71)/$E47/8.76","v":268.08964358193811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!T$55:T$71)/$E47/8.76","v":272.93255327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!U$55:U$71)/$E47/8.76","v":277.77546296296299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!V$55:V$71)/$E47/8.76","v":282.61837265347538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!W$55:W$71)/$E47/8.76","v":287.11536022323691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!X$55:X$71)/$E47/8.76","v":290.57458143074581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!Y$55:Y$71)/$E47/8.76","v":294.03380263825471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!Z$55:Z$71)/$E47/8.76","v":297.49302384576356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AA$55:AA$71)/$E47/8.76","v":300.95224505327246},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AB$55:AB$71)/$E47/8.76","v":304.41146626078137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AC$55:AC$71)/$E47/8.76","v":307.87068746829027},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AD$55:AD$71)/$E47/8.76","v":311.32990867579912},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AE$55:AE$71)/$E47/8.76","v":314.78912988330796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AF$55:AF$71)/$E47/8.76","v":318.24835109081687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AG$55:AG$71)/$E47/8.76","v":322.39941653982754},322.39941653982754,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AH$55:AH$71)/$E47/8.76","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL47,MSG_Fueldata!AI$55:AI$71)/$E47/8.76","v":322.39941653982754},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A13","v":"ANGEPODSNCOCt12"},"ANG","EPODSNCOCt12","ANrEPODSNCOCt12",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$G$9:$G$170)","v":0.33000275002291685},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C48,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"TG-12.5"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A48,MSG_SiteSpecific!$M$9:$M$170)","v":993.9156634891641},993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,993.9156634891641,{"$f":"IF(MID($A48,6,1)=\"O\",MID($A48,6,3)&LEFT(VLOOKUP($B48,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A48,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B48,NameConvsw!$B$58:$G$70,6,FALSE),MID($A48,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!M$55:M$71)/$E48/8.76","v":239.03218543886351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!N$55:N$71)/$E48/8.76","v":243.87509512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!O$55:O$71)/$E48/8.76","v":248.71800481988839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!P$55:P$71)/$E48/8.76","v":253.56091451040083},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!Q$55:Q$71)/$E48/8.76","v":258.40382420091328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!R$55:R$71)/$E48/8.76","v":263.24673389142566},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!S$55:S$71)/$E48/8.76","v":268.08964358193811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!T$55:T$71)/$E48/8.76","v":272.93255327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!U$55:U$71)/$E48/8.76","v":277.77546296296299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!V$55:V$71)/$E48/8.76","v":282.61837265347538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!W$55:W$71)/$E48/8.76","v":287.11536022323691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!X$55:X$71)/$E48/8.76","v":290.57458143074581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!Y$55:Y$71)/$E48/8.76","v":294.03380263825471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!Z$55:Z$71)/$E48/8.76","v":297.49302384576356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AA$55:AA$71)/$E48/8.76","v":300.95224505327246},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AB$55:AB$71)/$E48/8.76","v":304.41146626078137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AC$55:AC$71)/$E48/8.76","v":307.87068746829027},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AD$55:AD$71)/$E48/8.76","v":311.32990867579912},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AE$55:AE$71)/$E48/8.76","v":314.78912988330796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AF$55:AF$71)/$E48/8.76","v":318.24835109081687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AG$55:AG$71)/$E48/8.76","v":322.39941653982754},322.39941653982754,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AH$55:AH$71)/$E48/8.76","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL48,MSG_Fueldata!AI$55:AI$71)/$E48/8.76","v":322.39941653982754},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A14","v":"ANGEPODSNCOCdie"},"ANG","EPODSNCOCdie","ANrEPODSNCOCdie",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$G$9:$G$170)","v":0.33000275002291685},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C49,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Diesels"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A49,MSG_SiteSpecific!$M$9:$M$170)","v":1325.2208846522187},1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,1325.2208846522187,{"$f":"IF(MID($A49,6,1)=\"O\",MID($A49,6,3)&LEFT(VLOOKUP($B49,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A49,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B49,NameConvsw!$B$58:$G$70,6,FALSE),MID($A49,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!M$55:M$71)/$E49/8.76","v":239.03218543886351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!N$55:N$71)/$E49/8.76","v":243.87509512937595},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!O$55:O$71)/$E49/8.76","v":248.71800481988839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!P$55:P$71)/$E49/8.76","v":253.56091451040083},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!Q$55:Q$71)/$E49/8.76","v":258.40382420091328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!R$55:R$71)/$E49/8.76","v":263.24673389142566},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!S$55:S$71)/$E49/8.76","v":268.08964358193811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!T$55:T$71)/$E49/8.76","v":272.93255327245055},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!U$55:U$71)/$E49/8.76","v":277.77546296296299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!V$55:V$71)/$E49/8.76","v":282.61837265347538},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!W$55:W$71)/$E49/8.76","v":287.11536022323691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!X$55:X$71)/$E49/8.76","v":290.57458143074581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!Y$55:Y$71)/$E49/8.76","v":294.03380263825471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!Z$55:Z$71)/$E49/8.76","v":297.49302384576356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AA$55:AA$71)/$E49/8.76","v":300.95224505327246},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AB$55:AB$71)/$E49/8.76","v":304.41146626078137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AC$55:AC$71)/$E49/8.76","v":307.87068746829027},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AD$55:AD$71)/$E49/8.76","v":311.32990867579912},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AE$55:AE$71)/$E49/8.76","v":314.78912988330796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AF$55:AF$71)/$E49/8.76","v":318.24835109081687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AG$55:AG$71)/$E49/8.76","v":322.39941653982754},322.39941653982754,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AH$55:AH$71)/$E49/8.76","v":322.39941653982754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL49,MSG_Fueldata!AI$55:AI$71)/$E49/8.76","v":322.39941653982754},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A15","v":"ANGEPHYDNCcap"},"ANG","EPHYDNCcap","ANrEPHYDNCcap",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$K$9:$K$170)","v":0.26080084299262385},null,{"$f":"VLOOKUP(C50,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Capanda II hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A50,MSG_SiteSpecific!$M$9:$M$170)","v":1417.812736854994},1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,1417.812736854994,{"$f":"IF(MID($A50,6,1)=\"O\",MID($A50,6,3)&LEFT(VLOOKUP($B50,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A50,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B50,NameConvsw!$B$58:$G$70,6,FALSE),MID($A50,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!M$55:M$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!N$55:N$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!O$55:O$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!P$55:P$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!Q$55:Q$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!R$55:R$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!S$55:S$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!T$55:T$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!U$55:U$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!V$55:V$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!W$55:W$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!X$55:X$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!Y$55:Y$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!Z$55:Z$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AA$55:AA$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AB$55:AB$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AC$55:AC$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AD$55:AD$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AE$55:AE$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AF$55:AF$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AG$55:AG$71)/$E50/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AH$55:AH$71)/$E50/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL50,MSG_Fueldata!AI$55:AI$71)/$E50/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A16","v":"ANGEPHYDNCgov"},"ANG","EPHYDNCgov","ANrEPHYDNCgov",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$K$9:$K$170)","v":0.33105022831050229},null,{"$f":"VLOOKUP(C51,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Gove hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A51,MSG_SiteSpecific!$M$9:$M$170)","v":1036.3000125009669},1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,1036.3000125009669,{"$f":"IF(MID($A51,6,1)=\"O\",MID($A51,6,3)&LEFT(VLOOKUP($B51,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A51,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B51,NameConvsw!$B$58:$G$70,6,FALSE),MID($A51,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!M$55:M$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!N$55:N$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!O$55:O$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!P$55:P$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!Q$55:Q$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!R$55:R$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!S$55:S$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!T$55:T$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!U$55:U$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!V$55:V$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!W$55:W$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!X$55:X$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!Y$55:Y$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!Z$55:Z$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AA$55:AA$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AB$55:AB$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AC$55:AC$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AD$55:AD$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AE$55:AE$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AF$55:AF$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AG$55:AG$71)/$E51/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AH$55:AH$71)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL51,MSG_Fueldata!AI$55:AI$71)/$E51/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A17","v":"ANGEPHYDNCcam"},"ANG","EPHYDNCcam","ANrEPHYDNCcam",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$K$9:$K$170)","v":0.26080084299262385},null,{"$f":"VLOOKUP(C52,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Cambambe II hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A52,MSG_SiteSpecific!$M$9:$M$170)","v":3181.773254514344},3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,3181.773254514344,{"$f":"IF(MID($A52,6,1)=\"O\",MID($A52,6,3)&LEFT(VLOOKUP($B52,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A52,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B52,NameConvsw!$B$58:$G$70,6,FALSE),MID($A52,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!M$55:M$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!N$55:N$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!O$55:O$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!P$55:P$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!Q$55:Q$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!R$55:R$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!S$55:S$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!T$55:T$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!U$55:U$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!V$55:V$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!W$55:W$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!X$55:X$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!Y$55:Y$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!Z$55:Z$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AA$55:AA$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AB$55:AB$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AC$55:AC$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AD$55:AD$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AE$55:AE$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AF$55:AF$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AG$55:AG$71)/$E52/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AH$55:AH$71)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL52,MSG_Fueldata!AI$55:AI$71)/$E52/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A18","v":"ANGEPHYDNUkba"},"ANG","EPHYDNUkba","ANrEPHYDNUkba",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$K$9:$K$170)","v":0.26080084299262385},null,{"$f":"VLOOKUP(C53,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kuanza Basin"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A53,MSG_SiteSpecific!$M$9:$M$170)","v":1878.6286679567684},1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,1878.6286679567684,{"$f":"IF(MID($A53,6,1)=\"O\",MID($A53,6,3)&LEFT(VLOOKUP($B53,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A53,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B53,NameConvsw!$B$58:$G$70,6,FALSE),MID($A53,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!M$55:M$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!N$55:N$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!O$55:O$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!P$55:P$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!Q$55:Q$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!R$55:R$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!S$55:S$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!T$55:T$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!U$55:U$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!V$55:V$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!W$55:W$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!X$55:X$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!Y$55:Y$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!Z$55:Z$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AA$55:AA$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AB$55:AB$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AC$55:AC$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AD$55:AD$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AE$55:AE$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AF$55:AF$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AG$55:AG$71)/$E53/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AH$55:AH$71)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL53,MSG_Fueldata!AI$55:AI$71)/$E53/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A25","v":"BOTEPCOANUSCmor"},"BOT","EPCOANUSCmor","BOrEPCOANUSCmor",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$G$9:$G$170)","v":0.33133916244822825},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":1.0473617453069508},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$N$9:$N$170)","v":40.723268329924238},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C54,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Morupule B coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A54,MSG_SiteSpecific!$M$9:$M$170)","v":1265.7418720939747},1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,1265.7418720939747,{"$f":"IF(MID($A54,6,1)=\"O\",MID($A54,6,3)&LEFT(VLOOKUP($B54,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A54,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B54,NameConvsw!$B$58:$G$70,6,FALSE),MID($A54,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!M$55:M$71)/$E54/8.76","v":21.705194063926939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!N$55:N$71)/$E54/8.76","v":22.738774733637747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!O$55:O$71)/$E54/8.76","v":23.772355403348556},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!P$55:P$71)/$E54/8.76","v":24.805936073059364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!Q$55:Q$71)/$E54/8.76","v":25.839516742770169},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!R$55:R$71)/$E54/8.76","v":26.873097412480973},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!S$55:S$71)/$E54/8.76","v":27.906678082191782},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!T$55:T$71)/$E54/8.76","v":28.94025875190259},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!U$55:U$71)/$E54/8.76","v":29.973839421613395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!V$55:V$71)/$E54/8.76","v":31.007420091324203},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!W$55:W$71)/$E54/8.76","v":32.041000761035008},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!X$55:X$71)/$E54/8.76","v":33.074581430745816},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!Y$55:Y$71)/$E54/8.76","v":34.108162100456624},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!Z$55:Z$71)/$E54/8.76","v":35.141742770167433},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AA$55:AA$71)/$E54/8.76","v":36.175323439878234},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AB$55:AB$71)/$E54/8.76","v":37.208904109589042},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AC$55:AC$71)/$E54/8.76","v":38.242484779299851},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AD$55:AD$71)/$E54/8.76","v":39.276065449010659},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AE$55:AE$71)/$E54/8.76","v":40.30964611872146},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AF$55:AF$71)/$E54/8.76","v":41.343226788432268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AG$55:AG$71)/$E54/8.76","v":42.376807458143077},42.376807458143077,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AH$55:AH$71)/$E54/8.76","v":42.376807458143077},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL54,MSG_Fueldata!AI$55:AI$71)/$E54/8.76","v":42.376807458143077},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A26","v":"BOTEPCOANUSCmma"},"BOT","EPCOANUSCmma","BOrEPCOANUSCmma",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$N$9:$N$170)","v":21.433299121012759},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C55,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mmamabula coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A55,MSG_SiteSpecific!$M$9:$M$170)","v":2812.478439792812},2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,{"$f":"IF(MID($A55,6,1)=\"O\",MID($A55,6,3)&LEFT(VLOOKUP($B55,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A55,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B55,NameConvsw!$B$58:$G$70,6,FALSE),MID($A55,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!M$55:M$71)/$E55/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!N$55:N$71)/$E55/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!O$55:O$71)/$E55/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!P$55:P$71)/$E55/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!Q$55:Q$71)/$E55/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!R$55:R$71)/$E55/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!S$55:S$71)/$E55/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!T$55:T$71)/$E55/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!U$55:U$71)/$E55/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!V$55:V$71)/$E55/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!W$55:W$71)/$E55/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!X$55:X$71)/$E55/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!Y$55:Y$71)/$E55/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!Z$55:Z$71)/$E55/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AA$55:AA$71)/$E55/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AB$55:AB$71)/$E55/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AC$55:AC$71)/$E55/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AD$55:AD$71)/$E55/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AE$55:AE$71)/$E55/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AF$55:AF$71)/$E55/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AG$55:AG$71)/$E55/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AH$55:AH$71)/$E55/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL55,MSG_Fueldata!AI$55:AI$71)/$E55/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A33","v":"DRCEPHYDUCbus"},"DRC","EPHYDUCbus","DRrEPHYDUCbus",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$K$9:$K$170)","v":0.47041476407914762},null,{"$f":"VLOOKUP(C56,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Busanga hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A56,MSG_SiteSpecific!$M$9:$M$170)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"IF(MID($A56,6,1)=\"O\",MID($A56,6,3)&LEFT(VLOOKUP($B56,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A56,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B56,NameConvsw!$B$58:$G$70,6,FALSE),MID($A56,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!M$55:M$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!N$55:N$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!O$55:O$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!P$55:P$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!Q$55:Q$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!R$55:R$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!S$55:S$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!T$55:T$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!U$55:U$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!V$55:V$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!W$55:W$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!X$55:X$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!Y$55:Y$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!Z$55:Z$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AA$55:AA$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AB$55:AB$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AC$55:AC$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AD$55:AD$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AE$55:AE$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AF$55:AF$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AG$55:AG$71)/$E56/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AH$55:AH$71)/$E56/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL56,MSG_Fueldata!AI$55:AI$71)/$E56/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A34","v":"DRCEPHYDUCin3"},"DRC","EPHYDUCin3","DRrEPHYDUCin3",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$K$9:$K$170)","v":0.58822570123939988},null,{"$f":"VLOOKUP(C57,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Inga 3 hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A57,MSG_SiteSpecific!$M$9:$M$170)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"IF(MID($A57,6,1)=\"O\",MID($A57,6,3)&LEFT(VLOOKUP($B57,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A57,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B57,NameConvsw!$B$58:$G$70,6,FALSE),MID($A57,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!M$55:M$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!N$55:N$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!O$55:O$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!P$55:P$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!Q$55:Q$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!R$55:R$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!S$55:S$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!T$55:T$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!U$55:U$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!V$55:V$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!W$55:W$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!X$55:X$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!Y$55:Y$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!Z$55:Z$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AA$55:AA$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AB$55:AB$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AC$55:AC$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AD$55:AD$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AE$55:AE$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AF$55:AF$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AG$55:AG$71)/$E57/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AH$55:AH$71)/$E57/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL57,MSG_Fueldata!AI$55:AI$71)/$E57/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A35","v":"DRCEPHYDUCgin"},"DRC","EPHYDUCgin","DRrEPHYDUCgin",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$K$9:$K$170)","v":0.58822570123939988},null,{"$f":"VLOOKUP(C58,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Grand Inga"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A58,MSG_SiteSpecific!$M$9:$M$170)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"IF(MID($A58,6,1)=\"O\",MID($A58,6,3)&LEFT(VLOOKUP($B58,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A58,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B58,NameConvsw!$B$58:$G$70,6,FALSE),MID($A58,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!M$55:M$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!N$55:N$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!O$55:O$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!P$55:P$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!Q$55:Q$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!R$55:R$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!S$55:S$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!T$55:T$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!U$55:U$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!V$55:V$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!W$55:W$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!X$55:X$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!Y$55:Y$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!Z$55:Z$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AA$55:AA$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AB$55:AB$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AC$55:AC$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AD$55:AD$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AE$55:AE$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AF$55:AF$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AG$55:AG$71)/$E58/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AH$55:AH$71)/$E58/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL58,MSG_Fueldata!AI$55:AI$71)/$E58/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A42","v":"LESEPHYDNUmu2"},"LES","EPHYDNUmu2","LErEPHYDNUmu2",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$K$9:$K$170)","v":6.1228725612287253E-2},null,{"$f":"VLOOKUP(C59,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Muela 2 hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A59,MSG_SiteSpecific!$M$9:$M$170)","v":2076.8866848261364},2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,{"$f":"IF(MID($A59,6,1)=\"O\",MID($A59,6,3)&LEFT(VLOOKUP($B59,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A59,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B59,NameConvsw!$B$58:$G$70,6,FALSE),MID($A59,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!M$55:M$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!N$55:N$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!O$55:O$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!P$55:P$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!Q$55:Q$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!R$55:R$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!S$55:S$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!T$55:T$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!U$55:U$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!V$55:V$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!W$55:W$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!X$55:X$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!Y$55:Y$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!Z$55:Z$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AA$55:AA$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AB$55:AB$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AC$55:AC$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AD$55:AD$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AE$55:AE$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AF$55:AF$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AG$55:AG$71)/$E59/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AH$55:AH$71)/$E59/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL59,MSG_Fueldata!AI$55:AI$71)/$E59/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A43","v":"LESEPHYDNUoxb"},"LES","EPHYDNUoxb","LErEPHYDNUoxb",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$K$9:$K$170)","v":0.38670091324200917},null,{"$f":"VLOOKUP(C60,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Oxbow hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A60,MSG_SiteSpecific!$M$9:$M$170)","v":2076.8866848261364},2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,2076.8866848261364,{"$f":"IF(MID($A60,6,1)=\"O\",MID($A60,6,3)&LEFT(VLOOKUP($B60,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A60,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B60,NameConvsw!$B$58:$G$70,6,FALSE),MID($A60,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!M$55:M$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!N$55:N$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!O$55:O$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!P$55:P$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!Q$55:Q$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!R$55:R$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!S$55:S$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!T$55:T$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!U$55:U$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!V$55:V$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!W$55:W$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!X$55:X$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!Y$55:Y$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!Z$55:Z$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AA$55:AA$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AB$55:AB$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AC$55:AC$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AD$55:AD$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AE$55:AE$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AF$55:AF$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AG$55:AG$71)/$E60/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AH$55:AH$71)/$E60/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL60,MSG_Fueldata!AI$55:AI$71)/$E60/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A50","v":"MALEPHYDNUka2"},"MAL","EPHYDNUka2","MArEPHYDNUka2",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$K$9:$K$170)","v":0.25149828767123289},null,{"$f":"VLOOKUP(C61,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kapichira II hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A61,MSG_SiteSpecific!$M$9:$M$170)","v":836.97033067554821},836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,836.97033067554821,{"$f":"IF(MID($A61,6,1)=\"O\",MID($A61,6,3)&LEFT(VLOOKUP($B61,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A61,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B61,NameConvsw!$B$58:$G$70,6,FALSE),MID($A61,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!M$55:M$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!N$55:N$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!O$55:O$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!P$55:P$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!Q$55:Q$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!R$55:R$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!S$55:S$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!T$55:T$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!U$55:U$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!V$55:V$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!W$55:W$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!X$55:X$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!Y$55:Y$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!Z$55:Z$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AA$55:AA$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AB$55:AB$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AC$55:AC$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AD$55:AD$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AE$55:AE$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AF$55:AF$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AG$55:AG$71)/$E61/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AH$55:AH$71)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL61,MSG_Fueldata!AI$55:AI$71)/$E61/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A51","v":"MALEPHYDNUfuf"},"MAL","EPHYDNUfuf","MArEPHYDNUfuf",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$K$9:$K$170)","v":0.42922374429223742},null,{"$f":"VLOOKUP(C62,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Fufu hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A62,MSG_SiteSpecific!$M$9:$M$170)","v":1511.0475880313995},1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,1511.0475880313995,{"$f":"IF(MID($A62,6,1)=\"O\",MID($A62,6,3)&LEFT(VLOOKUP($B62,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A62,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B62,NameConvsw!$B$58:$G$70,6,FALSE),MID($A62,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!M$55:M$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!N$55:N$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!O$55:O$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!P$55:P$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!Q$55:Q$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!R$55:R$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!S$55:S$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!T$55:T$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!U$55:U$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!V$55:V$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!W$55:W$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!X$55:X$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!Y$55:Y$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!Z$55:Z$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AA$55:AA$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AB$55:AB$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AC$55:AC$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AD$55:AD$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AE$55:AE$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AF$55:AF$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AG$55:AG$71)/$E62/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AH$55:AH$71)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL62,MSG_Fueldata!AI$55:AI$71)/$E62/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A52","v":"MALEPHYDNUkho"},"MAL","EPHYDNUkho","MArEPHYDNUkho",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$K$9:$K$170)","v":0.4708904109589041},null,{"$f":"VLOOKUP(C63,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kholombizo hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A63,MSG_SiteSpecific!$M$9:$M$170)","v":1745.7422134064891},1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,1745.7422134064891,{"$f":"IF(MID($A63,6,1)=\"O\",MID($A63,6,3)&LEFT(VLOOKUP($B63,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A63,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B63,NameConvsw!$B$58:$G$70,6,FALSE),MID($A63,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!M$55:M$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!N$55:N$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!O$55:O$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!P$55:P$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!Q$55:Q$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!R$55:R$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!S$55:S$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!T$55:T$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!U$55:U$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!V$55:V$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!W$55:W$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!X$55:X$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!Y$55:Y$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!Z$55:Z$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AA$55:AA$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AB$55:AB$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AC$55:AC$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AD$55:AD$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AE$55:AE$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AF$55:AF$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AG$55:AG$71)/$E63/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AH$55:AH$71)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL63,MSG_Fueldata!AI$55:AI$71)/$E63/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A53","v":"MALEPHYDNUmpa"},"MAL","EPHYDNUmpa","MArEPHYDNUmpa",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$K$9:$K$170)","v":0.36222339304531087},null,{"$f":"VLOOKUP(C64,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mpatamanga hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A64,MSG_SiteSpecific!$M$9:$M$170)","v":1636.4323878893242},1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,1636.4323878893242,{"$f":"IF(MID($A64,6,1)=\"O\",MID($A64,6,3)&LEFT(VLOOKUP($B64,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A64,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B64,NameConvsw!$B$58:$G$70,6,FALSE),MID($A64,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!M$55:M$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!N$55:N$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!O$55:O$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!P$55:P$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!Q$55:Q$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!R$55:R$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!S$55:S$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!T$55:T$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!U$55:U$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!V$55:V$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!W$55:W$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!X$55:X$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!Y$55:Y$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!Z$55:Z$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AA$55:AA$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AB$55:AB$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AC$55:AC$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AD$55:AD$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AE$55:AE$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AF$55:AF$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AG$55:AG$71)/$E64/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AH$55:AH$71)/$E64/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL64,MSG_Fueldata!AI$55:AI$71)/$E64/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A54","v":"MALEPHYDNUson"},"MAL","EPHYDNUson","MArEPHYDNUson",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$K$9:$K$170)","v":0.29948965887724954},null,{"$f":"VLOOKUP(C65,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Songwe hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A65,MSG_SiteSpecific!$M$9:$M$170)","v":1339.5811950632974},1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,{"$f":"IF(MID($A65,6,1)=\"O\",MID($A65,6,3)&LEFT(VLOOKUP($B65,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A65,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B65,NameConvsw!$B$58:$G$70,6,FALSE),MID($A65,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!M$55:M$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!N$55:N$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!O$55:O$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!P$55:P$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!Q$55:Q$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!R$55:R$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!S$55:S$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!T$55:T$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!U$55:U$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!V$55:V$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!W$55:W$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!X$55:X$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!Y$55:Y$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!Z$55:Z$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AA$55:AA$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AB$55:AB$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AC$55:AC$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AD$55:AD$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AE$55:AE$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AF$55:AF$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AG$55:AG$71)/$E65/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AH$55:AH$71)/$E65/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL65,MSG_Fueldata!AI$55:AI$71)/$E65/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A61","v":"MOZEPGASNUCCtem"},"MOZ","EPGASNUCCtem","MOrEPGASNUCCtem",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$G$9:$G$170)","v":0.53003533568904593},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.38121004566210048},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$N$9:$N$170)","v":20.361634164962119},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$K$9:$K$170)","v":0.86127548000000009},null,{"$f":"VLOOKUP(C66,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Temane (Aggreko) gas"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A66,MSG_SiteSpecific!$M$9:$M$170)","v":580.7174661205446},580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,580.7174661205446,{"$f":"IF(MID($A66,6,1)=\"O\",MID($A66,6,3)&LEFT(VLOOKUP($B66,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A66,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B66,NameConvsw!$B$58:$G$70,6,FALSE),MID($A66,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!M$55:M$71)/$E66/8.76","v":57.719939117199395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!N$55:N$71)/$E66/8.76","v":58.366057838660581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!O$55:O$71)/$E66/8.76","v":59.012176560121773},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!P$55:P$71)/$E66/8.76","v":59.658295281582959},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!Q$55:Q$71)/$E66/8.76","v":60.304414003044137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!R$55:R$71)/$E66/8.76","v":60.950532724505322},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!S$55:S$71)/$E66/8.76","v":61.596651445966522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!T$55:T$71)/$E66/8.76","v":62.2427701674277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!U$55:U$71)/$E66/8.76","v":62.888888888888886},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!V$55:V$71)/$E66/8.76","v":63.535007610350085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!W$55:W$71)/$E66/8.76","v":64.181126331811271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!X$55:X$71)/$E66/8.76","v":65.257990867579906},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!Y$55:Y$71)/$E66/8.76","v":66.334855403348556},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!Z$55:Z$71)/$E66/8.76","v":67.411719939117205},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AA$55:AA$71)/$E66/8.76","v":68.488584474885855},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AB$55:AB$71)/$E66/8.76","v":69.56544901065449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AC$55:AC$71)/$E66/8.76","v":70.642313546423139},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AD$55:AD$71)/$E66/8.76","v":71.719178082191775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AE$55:AE$71)/$E66/8.76","v":72.796042617960438},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AF$55:AF$71)/$E66/8.76","v":73.872907153729074},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AG$55:AG$71)/$E66/8.76","v":74.949771689497723},74.949771689497723,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AH$55:AH$71)/$E66/8.76","v":74.949771689497723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL66,MSG_Fueldata!AI$55:AI$71)/$E66/8.76","v":74.949771689497723},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A62","v":"MOZEPCOANUSCmoa"},"MOZ","EPCOANUSCmoa","MOrEPCOANUSCmoa",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$N$9:$N$170)","v":21.401149172331237},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C67,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Moatize coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A67,MSG_SiteSpecific!$M$9:$M$170)","v":2278.3353697691546},2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,2278.3353697691546,{"$f":"IF(MID($A67,6,1)=\"O\",MID($A67,6,3)&LEFT(VLOOKUP($B67,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A67,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B67,NameConvsw!$B$58:$G$70,6,FALSE),MID($A67,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!M$55:M$71)/$E67/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!N$55:N$71)/$E67/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!O$55:O$71)/$E67/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!P$55:P$71)/$E67/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!Q$55:Q$71)/$E67/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!R$55:R$71)/$E67/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!S$55:S$71)/$E67/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!T$55:T$71)/$E67/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!U$55:U$71)/$E67/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!V$55:V$71)/$E67/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!W$55:W$71)/$E67/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!X$55:X$71)/$E67/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!Y$55:Y$71)/$E67/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!Z$55:Z$71)/$E67/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AA$55:AA$71)/$E67/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AB$55:AB$71)/$E67/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AC$55:AC$71)/$E67/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AD$55:AD$71)/$E67/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AE$55:AE$71)/$E67/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AF$55:AF$71)/$E67/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AG$55:AG$71)/$E67/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AH$55:AH$71)/$E67/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL67,MSG_Fueldata!AI$55:AI$71)/$E67/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A63","v":"MOZEPCOANUSCben"},"MOZ","EPCOANUSCben","MOrEPCOANUSCben",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$N$9:$N$170)","v":21.401149172331237},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C68,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Benga Coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A68,MSG_SiteSpecific!$M$9:$M$170)","v":2250.2077726115103},2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,2250.2077726115103,{"$f":"IF(MID($A68,6,1)=\"O\",MID($A68,6,3)&LEFT(VLOOKUP($B68,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A68,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B68,NameConvsw!$B$58:$G$70,6,FALSE),MID($A68,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!M$55:M$71)/$E68/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!N$55:N$71)/$E68/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!O$55:O$71)/$E68/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!P$55:P$71)/$E68/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!Q$55:Q$71)/$E68/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!R$55:R$71)/$E68/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!S$55:S$71)/$E68/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!T$55:T$71)/$E68/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!U$55:U$71)/$E68/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!V$55:V$71)/$E68/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!W$55:W$71)/$E68/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!X$55:X$71)/$E68/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!Y$55:Y$71)/$E68/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!Z$55:Z$71)/$E68/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AA$55:AA$71)/$E68/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AB$55:AB$71)/$E68/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AC$55:AC$71)/$E68/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AD$55:AD$71)/$E68/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AE$55:AE$71)/$E68/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AF$55:AF$71)/$E68/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AG$55:AG$71)/$E68/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AH$55:AH$71)/$E68/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL68,MSG_Fueldata!AI$55:AI$71)/$E68/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A64","v":"MOZEPHYDNUlur"},"MOZ","EPHYDNUlur","MOrEPHYDNUlur",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$K$9:$K$170)","v":0.21404109589041098},null,{"$f":"VLOOKUP(C69,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Lurio Hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A69,MSG_SiteSpecific!$M$9:$M$170)","v":1991.0715030449012},1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,1991.0715030449012,{"$f":"IF(MID($A69,6,1)=\"O\",MID($A69,6,3)&LEFT(VLOOKUP($B69,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A69,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B69,NameConvsw!$B$58:$G$70,6,FALSE),MID($A69,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!M$55:M$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!N$55:N$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!O$55:O$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!P$55:P$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!Q$55:Q$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!R$55:R$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!S$55:S$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!T$55:T$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!U$55:U$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!V$55:V$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!W$55:W$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!X$55:X$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!Y$55:Y$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!Z$55:Z$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AA$55:AA$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AB$55:AB$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AC$55:AC$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AD$55:AD$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AE$55:AE$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AF$55:AF$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AG$55:AG$71)/$E69/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AH$55:AH$71)/$E69/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL69,MSG_Fueldata!AI$55:AI$71)/$E69/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A65","v":"MOZEPHYDNUmas"},"MOZ","EPHYDNUmas","MOrEPHYDNUmas",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$K$9:$K$170)","v":0.21404109589041098},null,{"$f":"VLOOKUP(C70,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Massingir hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A70,MSG_SiteSpecific!$M$9:$M$170)","v":1473.5393145696271},1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,1473.5393145696271,{"$f":"IF(MID($A70,6,1)=\"O\",MID($A70,6,3)&LEFT(VLOOKUP($B70,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A70,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B70,NameConvsw!$B$58:$G$70,6,FALSE),MID($A70,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!M$55:M$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!N$55:N$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!O$55:O$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!P$55:P$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!Q$55:Q$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!R$55:R$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!S$55:S$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!T$55:T$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!U$55:U$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!V$55:V$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!W$55:W$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!X$55:X$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!Y$55:Y$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!Z$55:Z$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AA$55:AA$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AB$55:AB$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AC$55:AC$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AD$55:AD$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AE$55:AE$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AF$55:AF$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AG$55:AG$71)/$E70/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AH$55:AH$71)/$E70/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL70,MSG_Fueldata!AI$55:AI$71)/$E70/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A66","v":"MOZEPHYDNUqno"},"MOZ","EPHYDNUqno","MOrEPHYDNUqno",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$K$9:$K$170)","v":0.22448406928394685},null,{"$f":"VLOOKUP(C71,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Quedas & Ocua hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A71,MSG_SiteSpecific!$M$9:$M$170)","v":2029.7334267599083},2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,2029.7334267599083,{"$f":"IF(MID($A71,6,1)=\"O\",MID($A71,6,3)&LEFT(VLOOKUP($B71,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A71,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B71,NameConvsw!$B$58:$G$70,6,FALSE),MID($A71,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!M$55:M$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!N$55:N$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!O$55:O$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!P$55:P$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!Q$55:Q$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!R$55:R$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!S$55:S$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!T$55:T$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!U$55:U$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!V$55:V$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!W$55:W$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!X$55:X$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!Y$55:Y$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!Z$55:Z$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AA$55:AA$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AB$55:AB$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AC$55:AC$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AD$55:AD$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AE$55:AE$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AF$55:AF$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AG$55:AG$71)/$E71/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AH$55:AH$71)/$E71/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL71,MSG_Fueldata!AI$55:AI$71)/$E71/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A67","v":"MOZEPHYDNUmpn"},"MOZ","EPHYDNUmpn","MOrEPHYDNUmpn",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$K$9:$K$170)","v":0.63689848963821571},null,{"$f":"VLOOKUP(C72,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mphanda Nkuwa hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A72,MSG_SiteSpecific!$M$9:$M$170)","v":1648.2207024058812},1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,1648.2207024058812,{"$f":"IF(MID($A72,6,1)=\"O\",MID($A72,6,3)&LEFT(VLOOKUP($B72,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A72,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B72,NameConvsw!$B$58:$G$70,6,FALSE),MID($A72,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!M$55:M$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!N$55:N$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!O$55:O$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!P$55:P$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!Q$55:Q$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!R$55:R$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!S$55:S$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!T$55:T$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!U$55:U$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!V$55:V$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!W$55:W$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!X$55:X$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!Y$55:Y$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!Z$55:Z$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AA$55:AA$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AB$55:AB$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AC$55:AC$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AD$55:AD$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AE$55:AE$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AF$55:AF$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AG$55:AG$71)/$E72/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AH$55:AH$71)/$E72/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL72,MSG_Fueldata!AI$55:AI$71)/$E72/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A68","v":"MOZEPHYDNUhcb"},"MOZ","EPHYDNUhcb","MOrEPHYDNUhcb",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$K$9:$K$170)","v":0},null,{"$f":"VLOOKUP(C73,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"HCB North Bank hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A73,MSG_SiteSpecific!$M$9:$M$170)","v":972.00011513792856},972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,972.00011513792856,{"$f":"IF(MID($A73,6,1)=\"O\",MID($A73,6,3)&LEFT(VLOOKUP($B73,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A73,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B73,NameConvsw!$B$58:$G$70,6,FALSE),MID($A73,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!M$55:M$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!N$55:N$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!O$55:O$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!P$55:P$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!Q$55:Q$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!R$55:R$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!S$55:S$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!T$55:T$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!U$55:U$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!V$55:V$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!W$55:W$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!X$55:X$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!Y$55:Y$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!Z$55:Z$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AA$55:AA$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AB$55:AB$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AC$55:AC$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AD$55:AD$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AE$55:AE$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AF$55:AF$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AG$55:AG$71)/$E73/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AH$55:AH$71)/$E73/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL73,MSG_Fueldata!AI$55:AI$71)/$E73/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_SiteSpecific!A75","v":"NAMEPGASNUCCkud"},"NAM","EPGASNUCCkud","NArEPGASNUCCkud",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$G$9:$G$170)","v":0.53003533568904593},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.38121004566210048},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$H$9:$H$170)","v":15.395967424605884},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$N$9:$N$170)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$K$9:$K$170)","v":0.94079999999999997},null,{"$f":"VLOOKUP(C74,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kudu gas"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A74,MSG_SiteSpecific!$M$9:$M$170)","v":974.14471497300292},974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,974.14471497300292,{"$f":"IF(MID($A74,6,1)=\"O\",MID($A74,6,3)&LEFT(VLOOKUP($B74,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A74,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B74,NameConvsw!$B$58:$G$70,6,FALSE),MID($A74,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!M$55:M$71)/$E74/8.76","v":57.719939117199395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!N$55:N$71)/$E74/8.76","v":58.366057838660581},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!O$55:O$71)/$E74/8.76","v":59.012176560121773},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!P$55:P$71)/$E74/8.76","v":59.658295281582959},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!Q$55:Q$71)/$E74/8.76","v":60.304414003044137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!R$55:R$71)/$E74/8.76","v":60.950532724505322},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!S$55:S$71)/$E74/8.76","v":61.596651445966522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!T$55:T$71)/$E74/8.76","v":62.2427701674277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!U$55:U$71)/$E74/8.76","v":62.888888888888886},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!V$55:V$71)/$E74/8.76","v":63.535007610350085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!W$55:W$71)/$E74/8.76","v":64.181126331811271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!X$55:X$71)/$E74/8.76","v":65.257990867579906},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!Y$55:Y$71)/$E74/8.76","v":66.334855403348556},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!Z$55:Z$71)/$E74/8.76","v":67.411719939117205},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AA$55:AA$71)/$E74/8.76","v":68.488584474885855},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AB$55:AB$71)/$E74/8.76","v":69.56544901065449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AC$55:AC$71)/$E74/8.76","v":70.642313546423139},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AD$55:AD$71)/$E74/8.76","v":71.719178082191775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AE$55:AE$71)/$E74/8.76","v":72.796042617960438},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AF$55:AF$71)/$E74/8.76","v":73.872907153729074},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AG$55:AG$71)/$E74/8.76","v":74.949771689497723},74.949771689497723,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AH$55:AH$71)/$E74/8.76","v":74.949771689497723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL74,MSG_Fueldata!AI$55:AI$71)/$E74/8.76","v":74.949771689497723},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A76","v":"NAMEPCOANUSCwal"},"NAM","EPCOANUSCwal","NArEPCOANUSCwal",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$N$9:$N$170)","v":21.401149172331237},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C75,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Walvis coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A75,MSG_SiteSpecific!$M$9:$M$170)","v":2215.0482761644557},2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,2215.0482761644557,{"$f":"IF(MID($A75,6,1)=\"O\",MID($A75,6,3)&LEFT(VLOOKUP($B75,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A75,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B75,NameConvsw!$B$58:$G$70,6,FALSE),MID($A75,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!M$55:M$71)/$E75/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!N$55:N$71)/$E75/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!O$55:O$71)/$E75/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!P$55:P$71)/$E75/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!Q$55:Q$71)/$E75/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!R$55:R$71)/$E75/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!S$55:S$71)/$E75/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!T$55:T$71)/$E75/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!U$55:U$71)/$E75/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!V$55:V$71)/$E75/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!W$55:W$71)/$E75/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!X$55:X$71)/$E75/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!Y$55:Y$71)/$E75/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!Z$55:Z$71)/$E75/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AA$55:AA$71)/$E75/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AB$55:AB$71)/$E75/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AC$55:AC$71)/$E75/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AD$55:AD$71)/$E75/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AE$55:AE$71)/$E75/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AF$55:AF$71)/$E75/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AG$55:AG$71)/$E75/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AH$55:AH$71)/$E75/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL75,MSG_Fueldata!AI$55:AI$71)/$E75/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A77","v":"NAMEPHYDNUbay"},"NAM","EPHYDNUbay","NArEPHYDNUbay",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$L$9:$L$170)","v":50},{"$f":"-PMT(disc_rate,I76,1)/(1+disc_rate)","v":9.1690158223745405E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$K$9:$K$170)","v":0.36085743277524102},null,{"$f":"VLOOKUP(C76,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Baynes hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A76,MSG_SiteSpecific!$M$9:$M$170)","v":1905.4202918580343},1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,1905.4202918580343,{"$f":"IF(MID($A76,6,1)=\"O\",MID($A76,6,3)&LEFT(VLOOKUP($B76,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A76,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B76,NameConvsw!$B$58:$G$70,6,FALSE),MID($A76,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!M$55:M$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!N$55:N$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!O$55:O$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!P$55:P$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!Q$55:Q$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!R$55:R$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!S$55:S$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!T$55:T$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!U$55:U$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!V$55:V$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!W$55:W$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!X$55:X$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!Y$55:Y$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!Z$55:Z$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AA$55:AA$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AB$55:AB$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AC$55:AC$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AD$55:AD$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AE$55:AE$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AF$55:AF$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AG$55:AG$71)/$E76/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AH$55:AH$71)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL76,MSG_Fueldata!AI$55:AI$71)/$E76/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A84","v":"SAFEPCOANCSCmed"},"SAF","EPCOANCSCmed","SArEPCOANCSCmed",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$N$9:$N$170)","v":21.433299121012759},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C77,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Medupi coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A77,MSG_SiteSpecific!$M$9:$M$170)","v":2812.478439792812},2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,{"$f":"IF(MID($A77,6,1)=\"O\",MID($A77,6,3)&LEFT(VLOOKUP($B77,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A77,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B77,NameConvsw!$B$58:$G$70,6,FALSE),MID($A77,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!M$55:M$71)/$E77/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!N$55:N$71)/$E77/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!O$55:O$71)/$E77/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!P$55:P$71)/$E77/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!Q$55:Q$71)/$E77/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!R$55:R$71)/$E77/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!S$55:S$71)/$E77/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!T$55:T$71)/$E77/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!U$55:U$71)/$E77/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!V$55:V$71)/$E77/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!W$55:W$71)/$E77/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!X$55:X$71)/$E77/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!Y$55:Y$71)/$E77/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!Z$55:Z$71)/$E77/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AA$55:AA$71)/$E77/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AB$55:AB$71)/$E77/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AC$55:AC$71)/$E77/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AD$55:AD$71)/$E77/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AE$55:AE$71)/$E77/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AF$55:AF$71)/$E77/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AG$55:AG$71)/$E77/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AH$55:AH$71)/$E77/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL77,MSG_Fueldata!AI$55:AI$71)/$E77/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A85","v":"SAFEPCOANCSCkus"},"SAF","EPCOANCSCkus","SArEPCOANCSCkus",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$N$9:$N$170)","v":21.433299121012759},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C78,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kusile coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A78,MSG_SiteSpecific!$M$9:$M$170)","v":2869.4368240370404},2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,2869.4368240370404,{"$f":"IF(MID($A78,6,1)=\"O\",MID($A78,6,3)&LEFT(VLOOKUP($B78,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A78,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B78,NameConvsw!$B$58:$G$70,6,FALSE),MID($A78,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!M$55:M$71)/$E78/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!N$55:N$71)/$E78/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!O$55:O$71)/$E78/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!P$55:P$71)/$E78/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!Q$55:Q$71)/$E78/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!R$55:R$71)/$E78/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!S$55:S$71)/$E78/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!T$55:T$71)/$E78/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!U$55:U$71)/$E78/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!V$55:V$71)/$E78/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!W$55:W$71)/$E78/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!X$55:X$71)/$E78/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!Y$55:Y$71)/$E78/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!Z$55:Z$71)/$E78/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AA$55:AA$71)/$E78/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AB$55:AB$71)/$E78/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AC$55:AC$71)/$E78/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AD$55:AD$71)/$E78/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AE$55:AE$71)/$E78/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AF$55:AF$71)/$E78/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AG$55:AG$71)/$E78/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AH$55:AH$71)/$E78/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL78,MSG_Fueldata!AI$55:AI$71)/$E78/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A86","v":"SAFEPPSGNCSPbra"},"SAF","EPPSGNCSPbra","SArEPPSGNCSPbra",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$G$9:$G$170)","v":0.73},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$H$9:$H$170)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$N$9:$N$170)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$K$9:$K$170)","v":1},null,null,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A79,MSG_SiteSpecific!$M$9:$M$170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MID($A79,6,1)=\"O\",MID($A79,6,3)&LEFT(VLOOKUP($B79,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A79,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B79,NameConvsw!$B$58:$G$70,6,FALSE),MID($A79,6,3)))","v":"PSG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!M$55:M$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!N$55:N$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!O$55:O$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!P$55:P$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!Q$55:Q$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!R$55:R$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!S$55:S$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!T$55:T$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!U$55:U$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!V$55:V$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!W$55:W$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!X$55:X$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!Y$55:Y$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!Z$55:Z$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AA$55:AA$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AB$55:AB$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AC$55:AC$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AD$55:AD$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AE$55:AE$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AF$55:AF$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AG$55:AG$71)/$E79/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AH$55:AH$71)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL79,MSG_Fueldata!AI$55:AI$71)/$E79/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_SiteSpecific!A87","v":"SAFEPPSGNCSTbra"},"SAF","EPPSGNCSTbra","SArEPPSGNCSTbra",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$N$9:$N$170)","v":9.3234851176405495},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$K$9:$K$170)","v":0.19},null,{"$f":"VLOOKUP(C80,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Ingula Pump Storage"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A80,MSG_SiteSpecific!$M$9:$M$170)","v":1659.2577633113272},1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,1659.2577633113272,{"$f":"IF(MID($A80,6,1)=\"O\",MID($A80,6,3)&LEFT(VLOOKUP($B80,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A80,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B80,NameConvsw!$B$58:$G$70,6,FALSE),MID($A80,6,3)))","v":"PSG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!M$55:M$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!N$55:N$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!O$55:O$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!P$55:P$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!Q$55:Q$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!R$55:R$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!S$55:S$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!T$55:T$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!U$55:U$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!V$55:V$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!W$55:W$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!X$55:X$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!Y$55:Y$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!Z$55:Z$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AA$55:AA$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AB$55:AB$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AC$55:AC$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AD$55:AD$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AE$55:AE$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AF$55:AF$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AG$55:AG$71)/$E80/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AH$55:AH$71)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL80,MSG_Fueldata!AI$55:AI$71)/$E80/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A88","v":"SAFEPPSGNUSPste"},"SAF","EPPSGNUSPste","SArEPPSGNUSPste",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$G$9:$G$170)","v":0.73},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$H$9:$H$170)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$N$9:$N$170)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$K$9:$K$170)","v":1},null,null,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A81,MSG_SiteSpecific!$M$9:$M$170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MID($A81,6,1)=\"O\",MID($A81,6,3)&LEFT(VLOOKUP($B81,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A81,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B81,NameConvsw!$B$58:$G$70,6,FALSE),MID($A81,6,3)))","v":"PSG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!M$55:M$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!N$55:N$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!O$55:O$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!P$55:P$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!Q$55:Q$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!R$55:R$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!S$55:S$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!T$55:T$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!U$55:U$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!V$55:V$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!W$55:W$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!X$55:X$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!Y$55:Y$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!Z$55:Z$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AA$55:AA$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AB$55:AB$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AC$55:AC$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AD$55:AD$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AE$55:AE$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AF$55:AF$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AG$55:AG$71)/$E81/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AH$55:AH$71)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL81,MSG_Fueldata!AI$55:AI$71)/$E81/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_SiteSpecific!A89","v":"SAFEPPSGNUSTste"},"SAF","EPPSGNUSTste","SArEPPSGNUSTste",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$N$9:$N$170)","v":9.3234851176405495},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$K$9:$K$170)","v":0.19},null,{"$f":"VLOOKUP(C82,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Tubaste"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A82,MSG_SiteSpecific!$M$9:$M$170)","v":1662.4152471615864},1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,1662.4152471615864,{"$f":"IF(MID($A82,6,1)=\"O\",MID($A82,6,3)&LEFT(VLOOKUP($B82,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A82,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B82,NameConvsw!$B$58:$G$70,6,FALSE),MID($A82,6,3)))","v":"PSG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!M$55:M$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!N$55:N$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!O$55:O$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!P$55:P$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!Q$55:Q$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!R$55:R$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!S$55:S$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!T$55:T$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!U$55:U$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!V$55:V$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!W$55:W$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!X$55:X$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!Y$55:Y$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!Z$55:Z$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AA$55:AA$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AB$55:AB$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AC$55:AC$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AD$55:AD$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AE$55:AE$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AF$55:AF$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AG$55:AG$71)/$E82/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AH$55:AH$71)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL82,MSG_Fueldata!AI$55:AI$71)/$E82/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A96","v":"SWAEPCOANCSClub"},"SWA","EPCOANCSClub","SWrEPCOANCSClub",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$N$9:$N$170)","v":21.433299121012759},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C83,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Lubombo coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A83,MSG_SiteSpecific!$M$9:$M$170)","v":2812.478439792812},2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,{"$f":"IF(MID($A83,6,1)=\"O\",MID($A83,6,3)&LEFT(VLOOKUP($B83,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A83,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B83,NameConvsw!$B$58:$G$70,6,FALSE),MID($A83,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!M$55:M$71)/$E83/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!N$55:N$71)/$E83/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!O$55:O$71)/$E83/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!P$55:P$71)/$E83/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!Q$55:Q$71)/$E83/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!R$55:R$71)/$E83/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!S$55:S$71)/$E83/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!T$55:T$71)/$E83/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!U$55:U$71)/$E83/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!V$55:V$71)/$E83/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!W$55:W$71)/$E83/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!X$55:X$71)/$E83/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!Y$55:Y$71)/$E83/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!Z$55:Z$71)/$E83/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AA$55:AA$71)/$E83/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AB$55:AB$71)/$E83/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AC$55:AC$71)/$E83/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AD$55:AD$71)/$E83/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AE$55:AE$71)/$E83/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AF$55:AF$71)/$E83/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AG$55:AG$71)/$E83/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AH$55:AH$71)/$E83/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL83,MSG_Fueldata!AI$55:AI$71)/$E83/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A103","v":"TANEPGASNUCCkin"},"TAN","EPGASNUCCkin","TArEPGASNUCCkin",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$G$9:$G$170)","v":0.42352941176470588},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.47707382039573826},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$H$9:$H$170)","v":13.612288271755203},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$N$9:$N$170)","v":25.730675594775818},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$K$9:$K$170)","v":0.85373957999999994},null,{"$f":"VLOOKUP(C84,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kinyerezi gas"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A84,MSG_SiteSpecific!$M$9:$M$170)","v":1119.0296000294472},1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,1119.0296000294472,{"$f":"IF(MID($A84,6,1)=\"O\",MID($A84,6,3)&LEFT(VLOOKUP($B84,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A84,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B84,NameConvsw!$B$58:$G$70,6,FALSE),MID($A84,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!M$55:M$71)/$E84/8.76","v":72.234906139015735},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!N$55:N$71)/$E84/8.76","v":73.043505834601717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!O$55:O$71)/$E84/8.76","v":73.852105530187728},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!P$55:P$71)/$E84/8.76","v":74.660705225773725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!Q$55:Q$71)/$E84/8.76","v":75.469304921359708},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!R$55:R$71)/$E84/8.76","v":76.277904616945719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!S$55:S$71)/$E84/8.76","v":77.086504312531716},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!T$55:T$71)/$E84/8.76","v":77.895104008117713},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!U$55:U$71)/$E84/8.76","v":78.703703703703709},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!V$55:V$71)/$E84/8.76","v":79.512303399289706},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!W$55:W$71)/$E84/8.76","v":80.320903094875703},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!X$55:X$71)/$E84/8.76","v":81.668569254185684},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!Y$55:Y$71)/$E84/8.76","v":83.016235413495693},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!Z$55:Z$71)/$E84/8.76","v":84.363901572805688},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AA$55:AA$71)/$E84/8.76","v":85.711567732115682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AB$55:AB$71)/$E84/8.76","v":87.059233891425677},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AC$55:AC$71)/$E84/8.76","v":88.406900050735672},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AD$55:AD$71)/$E84/8.76","v":89.754566210045667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AE$55:AE$71)/$E84/8.76","v":91.102232369355661},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AF$55:AF$71)/$E84/8.76","v":92.449898528665656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AG$55:AG$71)/$E84/8.76","v":93.797564687975651},93.797564687975651,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AH$55:AH$71)/$E84/8.76","v":93.797564687975651},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL84,MSG_Fueldata!AI$55:AI$71)/$E84/8.76","v":93.797564687975651},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A104","v":"TANEPCOANUSCmch"},"TAN","EPCOANUSCmch","TArEPCOANUSCmch",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$G$9:$G$170)","v":0.33133916244822825},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$H$9:$H$170)","v":39.240941362714999},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$N$9:$N$170)","v":41.066201115860444},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C85,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mchuchuma coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A85,MSG_SiteSpecific!$M$9:$M$170)","v":2812.478439792812},2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,2812.478439792812,{"$f":"IF(MID($A85,6,1)=\"O\",MID($A85,6,3)&LEFT(VLOOKUP($B85,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A85,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B85,NameConvsw!$B$58:$G$70,6,FALSE),MID($A85,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!M$55:M$71)/$E85/8.76","v":21.705194063926939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!N$55:N$71)/$E85/8.76","v":22.738774733637747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!O$55:O$71)/$E85/8.76","v":23.772355403348556},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!P$55:P$71)/$E85/8.76","v":24.805936073059364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!Q$55:Q$71)/$E85/8.76","v":25.839516742770169},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!R$55:R$71)/$E85/8.76","v":26.873097412480973},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!S$55:S$71)/$E85/8.76","v":27.906678082191782},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!T$55:T$71)/$E85/8.76","v":28.94025875190259},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!U$55:U$71)/$E85/8.76","v":29.973839421613395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!V$55:V$71)/$E85/8.76","v":31.007420091324203},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!W$55:W$71)/$E85/8.76","v":32.041000761035008},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!X$55:X$71)/$E85/8.76","v":33.074581430745816},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!Y$55:Y$71)/$E85/8.76","v":34.108162100456624},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!Z$55:Z$71)/$E85/8.76","v":35.141742770167433},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AA$55:AA$71)/$E85/8.76","v":36.175323439878234},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AB$55:AB$71)/$E85/8.76","v":37.208904109589042},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AC$55:AC$71)/$E85/8.76","v":38.242484779299851},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AD$55:AD$71)/$E85/8.76","v":39.276065449010659},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AE$55:AE$71)/$E85/8.76","v":40.30964611872146},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AF$55:AF$71)/$E85/8.76","v":41.343226788432268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AG$55:AG$71)/$E85/8.76","v":42.376807458143077},42.376807458143077,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AH$55:AH$71)/$E85/8.76","v":42.376807458143077},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL85,MSG_Fueldata!AI$55:AI$71)/$E85/8.76","v":42.376807458143077},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A105","v":"TANEPCOANCSCkiw"},"TAN","EPCOANCSCkiw","TArEPCOANCSCkiw",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$G$9:$G$170)","v":0.3},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$H$9:$H$170)","v":69.469609111026557},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$N$9:$N$170)","v":60.731253059389651},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C86,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kiwira coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A86,MSG_SiteSpecific!$M$9:$M$170)","v":3375.7335728746307},3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,3375.7335728746307,{"$f":"IF(MID($A86,6,1)=\"O\",MID($A86,6,3)&LEFT(VLOOKUP($B86,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A86,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B86,NameConvsw!$B$58:$G$70,6,FALSE),MID($A86,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!M$55:M$71)/$E86/8.76","v":23.972602739726028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!N$55:N$71)/$E86/8.76","v":25.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!O$55:O$71)/$E86/8.76","v":26.25570776255708},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!P$55:P$71)/$E86/8.76","v":27.397260273972602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!Q$55:Q$71)/$E86/8.76","v":28.538812785388128},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!R$55:R$71)/$E86/8.76","v":29.680365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!S$55:S$71)/$E86/8.76","v":30.82191780821918},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!T$55:T$71)/$E86/8.76","v":31.963470319634705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!U$55:U$71)/$E86/8.76","v":33.105022831050228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!V$55:V$71)/$E86/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!W$55:W$71)/$E86/8.76","v":35.388127853881279},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!X$55:X$71)/$E86/8.76","v":36.529680365296805},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!Y$55:Y$71)/$E86/8.76","v":37.671232876712331},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!Z$55:Z$71)/$E86/8.76","v":38.812785388127857},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AA$55:AA$71)/$E86/8.76","v":39.954337899543383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AB$55:AB$71)/$E86/8.76","v":41.095890410958908},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AC$55:AC$71)/$E86/8.76","v":42.237442922374427},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AD$55:AD$71)/$E86/8.76","v":43.378995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AE$55:AE$71)/$E86/8.76","v":44.520547945205479},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AF$55:AF$71)/$E86/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AG$55:AG$71)/$E86/8.76","v":46.803652968036531},46.803652968036531,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AH$55:AH$71)/$E86/8.76","v":46.803652968036531},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL86,MSG_Fueldata!AI$55:AI$71)/$E86/8.76","v":46.803652968036531},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A106","v":"TANEPHYDNUruh"},"TAN","EPHYDNUruh","TArEPHYDNUruh",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$K$9:$K$170)","v":0.37881686691666028},null,{"$f":"VLOOKUP(C87,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Ruhudji"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A87,MSG_SiteSpecific!$M$9:$M$170)","v":1829.332079978439},1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,1829.332079978439,{"$f":"IF(MID($A87,6,1)=\"O\",MID($A87,6,3)&LEFT(VLOOKUP($B87,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A87,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B87,NameConvsw!$B$58:$G$70,6,FALSE),MID($A87,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!M$55:M$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!N$55:N$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!O$55:O$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!P$55:P$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!Q$55:Q$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!R$55:R$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!S$55:S$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!T$55:T$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!U$55:U$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!V$55:V$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!W$55:W$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!X$55:X$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!Y$55:Y$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!Z$55:Z$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AA$55:AA$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AB$55:AB$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AC$55:AC$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AD$55:AD$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AE$55:AE$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AF$55:AF$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AG$55:AG$71)/$E87/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AH$55:AH$71)/$E87/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL87,MSG_Fueldata!AI$55:AI$71)/$E87/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A107","v":"TANEPHYDNUrus"},"TAN","EPHYDNUrus","TArEPHYDNUrus",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$K$9:$K$170)","v":0.70123939986953687},null,{"$f":"VLOOKUP(C88,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Rusomo"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A88,MSG_SiteSpecific!$M$9:$M$170)","v":2492.6926877737837},2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,{"$f":"IF(MID($A88,6,1)=\"O\",MID($A88,6,3)&LEFT(VLOOKUP($B88,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A88,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B88,NameConvsw!$B$58:$G$70,6,FALSE),MID($A88,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!M$55:M$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!N$55:N$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!O$55:O$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!P$55:P$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!Q$55:Q$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!R$55:R$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!S$55:S$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!T$55:T$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!U$55:U$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!V$55:V$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!W$55:W$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!X$55:X$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!Y$55:Y$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!Z$55:Z$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AA$55:AA$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AB$55:AB$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AC$55:AC$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AD$55:AD$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AE$55:AE$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AF$55:AF$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AG$55:AG$71)/$E88/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AH$55:AH$71)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL88,MSG_Fueldata!AI$55:AI$71)/$E88/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A108","v":"TANEPHYDNUkak"},{"$f":"LEFT(A89,3)","v":"TAN"},{"$f":"RIGHT(A89,LEN(A89)-3)","v":"EPHYDNUkak"},{"$f":"LEFT(B89,2)&\"r\"&C89","v":"TArEPHYDNUkak"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$L$9:$L$170)","v":50},{"$f":"-PMT(disc_rate,I89,1)/(1+disc_rate)","v":9.1690158223745405E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$K$9:$K$170)","v":0.72154734212113381},null,{"$f":"VLOOKUP(C89,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kakono"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A89,MSG_SiteSpecific!$M$9:$M$170)","v":2492.6926877737837},{"$f":"N89","v":2492.6926877737837},2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,{"$f":"AH89","v":2492.6926877737837},{"$f":"AJ89","v":2492.6926877737837},{"$f":"IF(MID($A89,6,1)=\"O\",MID($A89,6,3)&LEFT(VLOOKUP($B89,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A89,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B89,NameConvsw!$B$58:$G$70,6,FALSE),MID($A89,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!M$55:M$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!N$55:N$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!O$55:O$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!P$55:P$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!Q$55:Q$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!R$55:R$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!S$55:S$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!T$55:T$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!U$55:U$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!V$55:V$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!W$55:W$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!X$55:X$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!Y$55:Y$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!Z$55:Z$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AA$55:AA$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AB$55:AB$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AC$55:AC$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AD$55:AD$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AE$55:AE$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AF$55:AF$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AG$55:AG$71)/$E89/8.76","v":0},{"$f":"BG89","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AH$55:AH$71)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL89,MSG_Fueldata!AI$55:AI$71)/$E89/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A109","v":"TANEPHYDNUrum"},"TAN","EPHYDNUrum","TArEPHYDNUrum",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$K$9:$K$170)","v":0.46690526142580935},null,{"$f":"VLOOKUP(C90,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Rumakali"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A90,MSG_SiteSpecific!$M$9:$M$170)","v":2492.6926877737837},2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,{"$f":"IF(MID($A90,6,1)=\"O\",MID($A90,6,3)&LEFT(VLOOKUP($B90,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A90,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B90,NameConvsw!$B$58:$G$70,6,FALSE),MID($A90,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!M$55:M$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!N$55:N$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!O$55:O$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!P$55:P$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!Q$55:Q$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!R$55:R$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!S$55:S$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!T$55:T$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!U$55:U$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!V$55:V$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!W$55:W$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!X$55:X$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!Y$55:Y$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!Z$55:Z$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AA$55:AA$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AB$55:AB$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AC$55:AC$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AD$55:AD$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AE$55:AE$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AF$55:AF$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AG$55:AG$71)/$E90/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AH$55:AH$71)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL90,MSG_Fueldata!AI$55:AI$71)/$E90/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A110","v":"TANEPHYDNUmsg"},{"$f":"LEFT(A91,3)","v":"TAN"},{"$f":"RIGHT(A91,LEN(A91)-3)","v":"EPHYDNUmsg"},{"$f":"LEFT(B91,2)&\"r\"&C91","v":"TArEPHYDNUmsg"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$L$9:$L$170)","v":50},{"$f":"-PMT(disc_rate,I91,1)/(1+disc_rate)","v":9.1690158223745405E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$K$9:$K$170)","v":0.47596935221732062},null,{"$f":"VLOOKUP(C91,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Masigira"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A91,MSG_SiteSpecific!$M$9:$M$170)","v":2492.6926877737837},{"$f":"N91","v":2492.6926877737837},2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,{"$f":"AH91","v":2492.6926877737837},{"$f":"AJ91","v":2492.6926877737837},{"$f":"IF(MID($A91,6,1)=\"O\",MID($A91,6,3)&LEFT(VLOOKUP($B91,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A91,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B91,NameConvsw!$B$58:$G$70,6,FALSE),MID($A91,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!M$55:M$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!N$55:N$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!O$55:O$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!P$55:P$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!Q$55:Q$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!R$55:R$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!S$55:S$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!T$55:T$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!U$55:U$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!V$55:V$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!W$55:W$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!X$55:X$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!Y$55:Y$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!Z$55:Z$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AA$55:AA$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AB$55:AB$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AC$55:AC$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AD$55:AD$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AE$55:AE$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AF$55:AF$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AG$55:AG$71)/$E91/8.76","v":0},{"$f":"BG91","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AH$55:AH$71)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL91,MSG_Fueldata!AI$55:AI$71)/$E91/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A111","v":"TANEPHYDNUstg"},"TAN","EPHYDNUstg","TArEPHYDNUstg",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$K$9:$K$170)","v":0.30698249619482498},null,{"$f":"VLOOKUP(C92,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Stieglers Gorge"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A92,MSG_SiteSpecific!$M$9:$M$170)","v":2492.6926877737837},2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,2492.6926877737837,{"$f":"IF(MID($A92,6,1)=\"O\",MID($A92,6,3)&LEFT(VLOOKUP($B92,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A92,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B92,NameConvsw!$B$58:$G$70,6,FALSE),MID($A92,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!M$55:M$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!N$55:N$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!O$55:O$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!P$55:P$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!Q$55:Q$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!R$55:R$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!S$55:S$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!T$55:T$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!U$55:U$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!V$55:V$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!W$55:W$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!X$55:X$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!Y$55:Y$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!Z$55:Z$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AA$55:AA$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AB$55:AB$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AC$55:AC$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AD$55:AD$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AE$55:AE$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AF$55:AF$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AG$55:AG$71)/$E92/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AH$55:AH$71)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL92,MSG_Fueldata!AI$55:AI$71)/$E92/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A118","v":"ZAMEPCOANUSCmaa"},"ZAM","EPCOANUSCmaa","ZArEPCOANUSCmaa",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$N$9:$N$170)","v":21.401149172331237},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C93,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Maamba Coal fired"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A93,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"IF(MID($A93,6,1)=\"O\",MID($A93,6,3)&LEFT(VLOOKUP($B93,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A93,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B93,NameConvsw!$B$58:$G$70,6,FALSE),MID($A93,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!M$55:M$71)/$E93/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!N$55:N$71)/$E93/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!O$55:O$71)/$E93/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!P$55:P$71)/$E93/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!Q$55:Q$71)/$E93/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!R$55:R$71)/$E93/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!S$55:S$71)/$E93/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!T$55:T$71)/$E93/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!U$55:U$71)/$E93/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!V$55:V$71)/$E93/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!W$55:W$71)/$E93/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!X$55:X$71)/$E93/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!Y$55:Y$71)/$E93/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!Z$55:Z$71)/$E93/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AA$55:AA$71)/$E93/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AB$55:AB$71)/$E93/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AC$55:AC$71)/$E93/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AD$55:AD$71)/$E93/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AE$55:AE$71)/$E93/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AF$55:AF$71)/$E93/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AG$55:AG$71)/$E93/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AH$55:AH$71)/$E93/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL93,MSG_Fueldata!AI$55:AI$71)/$E93/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A119","v":"ZAMEPHYDNUite"},"ZAM","EPHYDNUite","ZArEPHYDNUite",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$K$9:$K$170)","v":0.42427701674277013},null,{"$f":"VLOOKUP(C94,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Itezhi-Tezhi hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A94,MSG_SiteSpecific!$M$9:$M$170)","v":2232.6353251054957},2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,2232.6353251054957,{"$f":"IF(MID($A94,6,1)=\"O\",MID($A94,6,3)&LEFT(VLOOKUP($B94,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A94,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B94,NameConvsw!$B$58:$G$70,6,FALSE),MID($A94,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!M$55:M$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!N$55:N$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!O$55:O$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!P$55:P$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!Q$55:Q$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!R$55:R$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!S$55:S$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!T$55:T$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!U$55:U$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!V$55:V$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!W$55:W$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!X$55:X$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!Y$55:Y$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!Z$55:Z$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AA$55:AA$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AB$55:AB$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AC$55:AC$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AD$55:AD$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AE$55:AE$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AF$55:AF$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AG$55:AG$71)/$E94/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AH$55:AH$71)/$E94/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL94,MSG_Fueldata!AI$55:AI$71)/$E94/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A120","v":"ZAMEPHYDNUkne"},"ZAM","EPHYDNUkne","ZArEPHYDNUkne",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$K$9:$K$170)","v":0.29426686960933535},null,{"$f":"VLOOKUP(C95,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kariba North Extension hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A95,MSG_SiteSpecific!$M$9:$M$170)","v":1339.5811950632974},1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,1339.5811950632974,{"$f":"IF(MID($A95,6,1)=\"O\",MID($A95,6,3)&LEFT(VLOOKUP($B95,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A95,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B95,NameConvsw!$B$58:$G$70,6,FALSE),MID($A95,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!M$55:M$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!N$55:N$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!O$55:O$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!P$55:P$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!Q$55:Q$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!R$55:R$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!S$55:S$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!T$55:T$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!U$55:U$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!V$55:V$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!W$55:W$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!X$55:X$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!Y$55:Y$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!Z$55:Z$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AA$55:AA$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AB$55:AB$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AC$55:AC$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AD$55:AD$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AE$55:AE$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AF$55:AF$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AG$55:AG$71)/$E95/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AH$55:AH$71)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL95,MSG_Fueldata!AI$55:AI$71)/$E95/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A121","v":"ZAMEPHYDNUlun"},{"$f":"LEFT(A96,3)","v":"ZAM"},{"$f":"RIGHT(A96,LEN(A96)-3)","v":"EPHYDNUlun"},{"$f":"LEFT(B96,2)&\"r\"&C96","v":"ZArEPHYDNUlun"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$L$9:$L$170)","v":50},{"$f":"-PMT(disc_rate,I96,1)/(1+disc_rate)","v":9.1690158223745405E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$K$9:$K$170)","v":0.39600000000000002},null,{"$f":"VLOOKUP(C96,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Lunsenfwa"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A96,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},{"$f":"N96","v":2679.1623901265948},{"$f":"O96","v":2679.1623901265948},{"$f":"P96","v":2679.1623901265948},{"$f":"Q96","v":2679.1623901265948},{"$f":"R96","v":2679.1623901265948},{"$f":"S96","v":2679.1623901265948},{"$f":"T96","v":2679.1623901265948},{"$f":"U96","v":2679.1623901265948},{"$f":"V96","v":2679.1623901265948},{"$f":"W96","v":2679.1623901265948},{"$f":"X96","v":2679.1623901265948},{"$f":"Y96","v":2679.1623901265948},{"$f":"Z96","v":2679.1623901265948},{"$f":"AA96","v":2679.1623901265948},{"$f":"AB96","v":2679.1623901265948},{"$f":"AC96","v":2679.1623901265948},{"$f":"AD96","v":2679.1623901265948},{"$f":"AE96","v":2679.1623901265948},{"$f":"AF96","v":2679.1623901265948},{"$f":"AG96","v":2679.1623901265948},{"$f":"AH96","v":2679.1623901265948},{"$f":"AH96","v":2679.1623901265948},{"$f":"AJ96","v":2679.1623901265948},{"$f":"IF(MID($A96,6,1)=\"O\",MID($A96,6,3)&LEFT(VLOOKUP($B96,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A96,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B96,NameConvsw!$B$58:$G$70,6,FALSE),MID($A96,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!M$55:M$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!N$55:N$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!O$55:O$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!P$55:P$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!Q$55:Q$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!R$55:R$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!S$55:S$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!T$55:T$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!U$55:U$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!V$55:V$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!W$55:W$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!X$55:X$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!Y$55:Y$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!Z$55:Z$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AA$55:AA$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AB$55:AB$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AC$55:AC$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AD$55:AD$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AE$55:AE$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AF$55:AF$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AG$55:AG$71)/$E96/8.76","v":0},{"$f":"BG96","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AH$55:AH$71)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL96,MSG_Fueldata!AI$55:AI$71)/$E96/8.76","v":0},null,{"$f":"(($H96+N96*$J96)/($K96*8.76)+$G96/8.76+AM96+$F96*BL$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+O96*$J96)/($K96*8.76)+$G96/8.76+AN96+$F96*BM$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+P96*$J96)/($K96*8.76)+$G96/8.76+AO96+$F96*BN$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+Q96*$J96)/($K96*8.76)+$G96/8.76+AP96+$F96*BO$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+R96*$J96)/($K96*8.76)+$G96/8.76+AQ96+$F96*BP$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+S96*$J96)/($K96*8.76)+$G96/8.76+AR96+$F96*BQ$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+T96*$J96)/($K96*8.76)+$G96/8.76+AS96+$F96*BR$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+U96*$J96)/($K96*8.76)+$G96/8.76+AT96+$F96*BS$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+V96*$J96)/($K96*8.76)+$G96/8.76+AU96+$F96*BT$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+W96*$J96)/($K96*8.76)+$G96/8.76+AV96+$F96*BU$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+X96*$J96)/($K96*8.76)+$G96/8.76+AW96+$F96*BV$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+Y96*$J96)/($K96*8.76)+$G96/8.76+AX96+$F96*BW$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+Z96*$J96)/($K96*8.76)+$G96/8.76+AY96+$F96*BX$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AA96*$J96)/($K96*8.76)+$G96/8.76+AZ96+$F96*BY$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AB96*$J96)/($K96*8.76)+$G96/8.76+BA96+$F96*BZ$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AC96*$J96)/($K96*8.76)+$G96/8.76+BB96+$F96*CA$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AD96*$J96)/($K96*8.76)+$G96/8.76+BC96+$F96*CB$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AE96*$J96)/($K96*8.76)+$G96/8.76+BD96+$F96*CC$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AF96*$J96)/($K96*8.76)+$G96/8.76+BE96+$F96*CD$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AG96*$J96)/($K96*8.76)+$G96/8.76+BF96+$F96*CE$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AH96*$J96)/($K96*8.76)+$G96/8.76+BG96+$F96*CF$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AI96*$J96)/($K96*8.76)+$G96/8.76+BH96+$F96*CG$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AJ96*$J96)/($K96*8.76)+$G96/8.76+BI96+$F96*CH$2)/$M96","v":{"$error":"#VALUE!"}},{"$f":"(($H96+AK96*$J96)/($K96*8.76)+$G96/8.76+BJ96+$F96*CI$2)/$M96","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_SiteSpecific!A122","v":"ZAMEPHYDNUIus"},"ZAM","EPHYDNUIus","ZArEPHYDNUIus",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C97,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Lusiwasi"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A97,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"IF(MID($A97,6,1)=\"O\",MID($A97,6,3)&LEFT(VLOOKUP($B97,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A97,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B97,NameConvsw!$B$58:$G$70,6,FALSE),MID($A97,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!M$55:M$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!N$55:N$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!O$55:O$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!P$55:P$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!Q$55:Q$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!R$55:R$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!S$55:S$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!T$55:T$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!U$55:U$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!V$55:V$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!W$55:W$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!X$55:X$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!Y$55:Y$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!Z$55:Z$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AA$55:AA$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AB$55:AB$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AC$55:AC$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AD$55:AD$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AE$55:AE$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AF$55:AF$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AG$55:AG$71)/$E97/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AH$55:AH$71)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL97,MSG_Fueldata!AI$55:AI$71)/$E97/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A123","v":"ZAMEPHYDNUdvg"},"ZAM","EPHYDNUdvg","ZArEPHYDNUdvg",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C98,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Devils Gorge"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A98,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"IF(MID($A98,6,1)=\"O\",MID($A98,6,3)&LEFT(VLOOKUP($B98,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A98,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B98,NameConvsw!$B$58:$G$70,6,FALSE),MID($A98,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!M$55:M$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!N$55:N$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!O$55:O$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!P$55:P$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!Q$55:Q$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!R$55:R$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!S$55:S$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!T$55:T$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!U$55:U$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!V$55:V$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!W$55:W$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!X$55:X$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!Y$55:Y$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!Z$55:Z$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AA$55:AA$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AB$55:AB$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AC$55:AC$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AD$55:AD$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AE$55:AE$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AF$55:AF$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AG$55:AG$71)/$E98/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AH$55:AH$71)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL98,MSG_Fueldata!AI$55:AI$71)/$E98/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A124","v":"ZAMEPHYDNUmum"},"ZAM","EPHYDNUmum","ZArEPHYDNUmum",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C99,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mumbotula Fall"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A99,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"IF(MID($A99,6,1)=\"O\",MID($A99,6,3)&LEFT(VLOOKUP($B99,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A99,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B99,NameConvsw!$B$58:$G$70,6,FALSE),MID($A99,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!M$55:M$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!N$55:N$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!O$55:O$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!P$55:P$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!Q$55:Q$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!R$55:R$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!S$55:S$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!T$55:T$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!U$55:U$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!V$55:V$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!W$55:W$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!X$55:X$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!Y$55:Y$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!Z$55:Z$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AA$55:AA$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AB$55:AB$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AC$55:AC$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AD$55:AD$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AE$55:AE$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AF$55:AF$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AG$55:AG$71)/$E99/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AH$55:AH$71)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL99,MSG_Fueldata!AI$55:AI$71)/$E99/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A125","v":"ZAMEPHYDNUmpg"},"ZAM","EPHYDNUmpg","ZArEPHYDNUmpg",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C100,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mpata Gorge"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A100,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"IF(MID($A100,6,1)=\"O\",MID($A100,6,3)&LEFT(VLOOKUP($B100,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A100,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B100,NameConvsw!$B$58:$G$70,6,FALSE),MID($A100,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!M$55:M$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!N$55:N$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!O$55:O$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!P$55:P$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!Q$55:Q$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!R$55:R$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!S$55:S$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!T$55:T$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!U$55:U$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!V$55:V$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!W$55:W$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!X$55:X$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!Y$55:Y$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!Z$55:Z$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AA$55:AA$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AB$55:AB$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AC$55:AC$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AD$55:AD$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AE$55:AE$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AF$55:AF$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AG$55:AG$71)/$E100/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AH$55:AH$71)/$E100/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL100,MSG_Fueldata!AI$55:AI$71)/$E100/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A126","v":"ZAMEPHYDNUmam"},"ZAM","EPHYDNUmam","ZArEPHYDNUmam",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C101,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Mambililma Falls"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A101,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"IF(MID($A101,6,1)=\"O\",MID($A101,6,3)&LEFT(VLOOKUP($B101,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A101,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B101,NameConvsw!$B$58:$G$70,6,FALSE),MID($A101,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!M$55:M$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!N$55:N$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!O$55:O$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!P$55:P$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!Q$55:Q$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!R$55:R$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!S$55:S$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!T$55:T$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!U$55:U$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!V$55:V$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!W$55:W$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!X$55:X$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!Y$55:Y$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!Z$55:Z$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AA$55:AA$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AB$55:AB$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AC$55:AC$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AD$55:AD$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AE$55:AE$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AF$55:AF$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AG$55:AG$71)/$E101/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AH$55:AH$71)/$E101/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL101,MSG_Fueldata!AI$55:AI$71)/$E101/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A127","v":"ZAMEPHYDNUbat"},{"$f":"LEFT(A102,3)","v":"ZAM"},{"$f":"RIGHT(A102,LEN(A102)-3)","v":"EPHYDNUbat"},{"$f":"LEFT(B102,2)&\"r\"&C102","v":"ZArEPHYDNUbat"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$L$9:$L$170)","v":50},{"$f":"-PMT(disc_rate,I102,1)/(1+disc_rate)","v":9.1690158223745405E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C102,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Batoka Gorge hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A102,MSG_SiteSpecific!$M$9:$M$170)","v":2679.1623901265948},{"$f":"N102","v":2679.1623901265948},2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,2679.1623901265948,{"$f":"AH102","v":2679.1623901265948},{"$f":"AJ102","v":2679.1623901265948},{"$f":"IF(MID($A102,6,1)=\"O\",MID($A102,6,3)&LEFT(VLOOKUP($B102,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A102,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B102,NameConvsw!$B$58:$G$70,6,FALSE),MID($A102,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!M$55:M$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!N$55:N$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!O$55:O$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!P$55:P$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!Q$55:Q$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!R$55:R$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!S$55:S$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!T$55:T$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!U$55:U$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!V$55:V$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!W$55:W$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!X$55:X$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!Y$55:Y$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!Z$55:Z$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AA$55:AA$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AB$55:AB$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AC$55:AC$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AD$55:AD$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AE$55:AE$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AF$55:AF$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AG$55:AG$71)/$E102/8.76","v":0},{"$f":"BG102","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AH$55:AH$71)/$E102/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL102,MSG_Fueldata!AI$55:AI$71)/$E102/8.76","v":0},null,{"$f":"(($H102+N102*$J102)/($K102*8.76)+$G102/8.76+AM102+$F102*BL$2)/$M102","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A128","v":"ZAMEPHYDNUrkgl"},"ZAM","EPHYDNUrkgl","ZArEPHYDNUrkgl",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$K$9:$K$170)","v":0.35464231354642312},null,{"$f":"VLOOKUP(C103,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kafue Gorge Lower hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A103,MSG_SiteSpecific!$M$9:$M$170)","v":2143.329912101276},2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,2143.329912101276,{"$f":"IF(MID($A103,6,1)=\"O\",MID($A103,6,3)&LEFT(VLOOKUP($B103,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A103,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B103,NameConvsw!$B$58:$G$70,6,FALSE),MID($A103,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!M$55:M$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!N$55:N$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!O$55:O$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!P$55:P$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!Q$55:Q$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!R$55:R$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!S$55:S$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!T$55:T$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!U$55:U$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!V$55:V$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!W$55:W$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!X$55:X$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!Y$55:Y$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!Z$55:Z$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AA$55:AA$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AB$55:AB$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AC$55:AC$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AD$55:AD$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AE$55:AE$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AF$55:AF$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AG$55:AG$71)/$E103/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AH$55:AH$71)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL103,MSG_Fueldata!AI$55:AI$71)/$E103/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A129","v":"ZAMEPHYDNUkal"},"ZAM","EPHYDNUkal","ZArEPHYDNUkal",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$K$9:$K$170)","v":0.30147364051473641},null,{"$f":"VLOOKUP(C104,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kalungwishi hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A104,MSG_SiteSpecific!$M$9:$M$170)","v":3214.994868151914},3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,3214.994868151914,{"$f":"IF(MID($A104,6,1)=\"O\",MID($A104,6,3)&LEFT(VLOOKUP($B104,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A104,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B104,NameConvsw!$B$58:$G$70,6,FALSE),MID($A104,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!M$55:M$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!N$55:N$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!O$55:O$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!P$55:P$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!Q$55:Q$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!R$55:R$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!S$55:S$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!T$55:T$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!U$55:U$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!V$55:V$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!W$55:W$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!X$55:X$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!Y$55:Y$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!Z$55:Z$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AA$55:AA$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AB$55:AB$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AC$55:AC$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AD$55:AD$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AE$55:AE$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AF$55:AF$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AG$55:AG$71)/$E104/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AH$55:AH$71)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL104,MSG_Fueldata!AI$55:AI$71)/$E104/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A130","v":"ZAMEPHYDNUkab"},"ZAM","EPHYDNUkab","ZArEPHYDNUkab",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$K$9:$K$170)","v":0.30147364051473641},null,{"$f":"VLOOKUP(C105,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kabompo"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A105,MSG_SiteSpecific!$M$9:$M$170)","v":4286.659824202552},4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,4286.659824202552,{"$f":"IF(MID($A105,6,1)=\"O\",MID($A105,6,3)&LEFT(VLOOKUP($B105,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A105,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B105,NameConvsw!$B$58:$G$70,6,FALSE),MID($A105,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!M$55:M$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!N$55:N$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!O$55:O$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!P$55:P$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!Q$55:Q$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!R$55:R$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!S$55:S$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!T$55:T$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!U$55:U$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!V$55:V$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!W$55:W$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!X$55:X$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!Y$55:Y$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!Z$55:Z$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AA$55:AA$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AB$55:AB$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AC$55:AC$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AD$55:AD$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AE$55:AE$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AF$55:AF$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AG$55:AG$71)/$E105/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AH$55:AH$71)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL105,MSG_Fueldata!AI$55:AI$71)/$E105/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A137","v":"ZIMEPCOANUSChwa"},"ZIM","EPCOANUSChwa","ZIrEPCOANUSChwa",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$N$9:$N$170)","v":21.401149172331237},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C106,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Hwange 7-8 coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A106,MSG_SiteSpecific!$M$9:$M$170)","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"IF(MID($A106,6,1)=\"O\",MID($A106,6,3)&LEFT(VLOOKUP($B106,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A106,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B106,NameConvsw!$B$58:$G$70,6,FALSE),MID($A106,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!M$55:M$71)/$E106/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!N$55:N$71)/$E106/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!O$55:O$71)/$E106/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!P$55:P$71)/$E106/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!Q$55:Q$71)/$E106/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!R$55:R$71)/$E106/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!S$55:S$71)/$E106/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!T$55:T$71)/$E106/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!U$55:U$71)/$E106/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!V$55:V$71)/$E106/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!W$55:W$71)/$E106/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!X$55:X$71)/$E106/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!Y$55:Y$71)/$E106/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!Z$55:Z$71)/$E106/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AA$55:AA$71)/$E106/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AB$55:AB$71)/$E106/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AC$55:AC$71)/$E106/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AD$55:AD$71)/$E106/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AE$55:AE$71)/$E106/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AF$55:AF$71)/$E106/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AG$55:AG$71)/$E106/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AH$55:AH$71)/$E106/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL106,MSG_Fueldata!AI$55:AI$71)/$E106/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A138","v":"ZIMEPCOANUSCgon"},"ZIM","EPCOANUSCgon","ZIrEPCOANUSCgon",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$G$9:$G$170)","v":0.36998972250770812},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.93795027904616957},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$H$9:$H$170)","v":9.0122736144034441},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$N$9:$N$170)","v":21.401149172331237},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$L$9:$L$170)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$K$9:$K$170)","v":0.88002240000000009},null,{"$f":"VLOOKUP(C107,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Gokwe North coal"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A107,MSG_SiteSpecific!$M$9:$M$170)","v":2578.125},2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,2578.125,{"$f":"IF(MID($A107,6,1)=\"O\",MID($A107,6,3)&LEFT(VLOOKUP($B107,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A107,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B107,NameConvsw!$B$58:$G$70,6,FALSE),MID($A107,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!M$55:M$71)/$E107/8.76","v":19.437785388127853},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!N$55:N$71)/$E107/8.76","v":20.363394216133941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!O$55:O$71)/$E107/8.76","v":21.289003044140031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!P$55:P$71)/$E107/8.76","v":22.214611872146119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!Q$55:Q$71)/$E107/8.76","v":23.140220700152209},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!R$55:R$71)/$E107/8.76","v":24.065829528158297},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!S$55:S$71)/$E107/8.76","v":24.991438356164384},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!T$55:T$71)/$E107/8.76","v":25.917047184170471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!U$55:U$71)/$E107/8.76","v":26.842656012176562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!V$55:V$71)/$E107/8.76","v":27.768264840182649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!W$55:W$71)/$E107/8.76","v":28.693873668188736},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!X$55:X$71)/$E107/8.76","v":29.619482496194824},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!Y$55:Y$71)/$E107/8.76","v":30.545091324200914},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!Z$55:Z$71)/$E107/8.76","v":31.470700152207002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AA$55:AA$71)/$E107/8.76","v":32.396308980213092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AB$55:AB$71)/$E107/8.76","v":33.321917808219176},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AC$55:AC$71)/$E107/8.76","v":34.247526636225267},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AD$55:AD$71)/$E107/8.76","v":35.173135464231358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AE$55:AE$71)/$E107/8.76","v":36.098744292237448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AF$55:AF$71)/$E107/8.76","v":37.024353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AG$55:AG$71)/$E107/8.76","v":37.949961948249623},37.949961948249623,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AH$55:AH$71)/$E107/8.76","v":37.949961948249623},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL107,MSG_Fueldata!AI$55:AI$71)/$E107/8.76","v":37.949961948249623},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A139","v":"ZIMEPGASNUCClup"},"ZIM","EPGASNUCClup","ZIrEPGASNUCClup",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$G$9:$G$170)","v":0.53003533568904593},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0.38121004566210048},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$H$9:$H$170)","v":13.612288271755203},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$N$9:$N$170)","v":25.730675594775818},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$L$9:$L$170)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$K$9:$K$170)","v":0.85373957999999994},null,{"$f":"VLOOKUP(C108,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Lupane gas"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A108,MSG_SiteSpecific!$M$9:$M$170)","v":1550},1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,1550,{"$f":"IF(MID($A108,6,1)=\"O\",MID($A108,6,3)&LEFT(VLOOKUP($B108,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A108,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B108,NameConvsw!$B$58:$G$70,6,FALSE),MID($A108,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!M$55:M$71)/$E108/8.76","v":69.996194824961947},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!N$55:N$71)/$E108/8.76","v":70.857686453576875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!O$55:O$71)/$E108/8.76","v":71.719178082191775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!P$55:P$71)/$E108/8.76","v":72.580669710806703},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!Q$55:Q$71)/$E108/8.76","v":73.442161339421617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!R$55:R$71)/$E108/8.76","v":74.303652968036531},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!S$55:S$71)/$E108/8.76","v":75.165144596651459},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!T$55:T$71)/$E108/8.76","v":76.026636225266358},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!U$55:U$71)/$E108/8.76","v":76.888127853881272},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!V$55:V$71)/$E108/8.76","v":77.7496194824962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!W$55:W$71)/$E108/8.76","v":78.611111111111114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!X$55:X$71)/$E108/8.76","v":79.903348554033499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!Y$55:Y$71)/$E108/8.76","v":81.195585996955856},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!Z$55:Z$71)/$E108/8.76","v":82.487823439878241},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AA$55:AA$71)/$E108/8.76","v":83.780060882800612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AB$55:AB$71)/$E108/8.76","v":85.072298325722983},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AC$55:AC$71)/$E108/8.76","v":86.364535768645368},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AD$55:AD$71)/$E108/8.76","v":87.656773211567739},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AE$55:AE$71)/$E108/8.76","v":88.94901065449011},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AF$55:AF$71)/$E108/8.76","v":90.24124809741248},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AG$55:AG$71)/$E108/8.76","v":91.533485540334866},91.533485540334866,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AH$55:AH$71)/$E108/8.76","v":91.533485540334866},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL108,MSG_Fueldata!AI$55:AI$71)/$E108/8.76","v":91.533485540334866},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A140","v":"ZIMEPHYDNUkse"},"ZIM","EPHYDNUkse","ZIrEPHYDNUkse",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$K$9:$K$170)","v":0.35312024353120242},null,{"$f":"VLOOKUP(C109,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Kariba South Extension hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A109,MSG_SiteSpecific!$M$9:$M$170)","v":1333.3333333333333},1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,1333.3333333333333,{"$f":"IF(MID($A109,6,1)=\"O\",MID($A109,6,3)&LEFT(VLOOKUP($B109,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A109,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B109,NameConvsw!$B$58:$G$70,6,FALSE),MID($A109,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!M$55:M$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!N$55:N$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!O$55:O$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!P$55:P$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!Q$55:Q$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!R$55:R$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!S$55:S$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!T$55:T$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!U$55:U$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!V$55:V$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!W$55:W$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!X$55:X$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!Y$55:Y$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!Z$55:Z$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AA$55:AA$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AB$55:AB$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AC$55:AC$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AD$55:AD$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AE$55:AE$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AF$55:AF$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AG$55:AG$71)/$E109/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AH$55:AH$71)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL109,MSG_Fueldata!AI$55:AI$71)/$E109/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A141","v":"ZIMEPHYDNUbat"},"ZIM","EPHYDNUbat","ZIrEPHYDNUbat",{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$G$9:$G$170)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$X$9:$X$170)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$H$9:$H$170)","v":14.175555372655417},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$N$9:$N$170)","v":9.3449184167615638},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$L$9:$L$170)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$I$9:$I$170)*SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$K$9:$K$170)","v":0.44880000000000003},null,{"$f":"VLOOKUP(C110,SiteSpecific_data!$B$7:$AA$86,SiteSpecific_data!$AA$3,FALSE)","v":"Batoka Gorge hydro"},{"$f":"SUMIF(MSG_SiteSpecific!$A$9:$A$170,$A110,MSG_SiteSpecific!$M$9:$M$170)","v":3375},3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,3375,{"$f":"IF(MID($A110,6,1)=\"O\",MID($A110,6,3)&LEFT(VLOOKUP($B110,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A110,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B110,NameConvsw!$B$58:$G$70,6,FALSE),MID($A110,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!M$55:M$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!N$55:N$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!O$55:O$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!P$55:P$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!Q$55:Q$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!R$55:R$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!S$55:S$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!T$55:T$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!U$55:U$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!V$55:V$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!W$55:W$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!X$55:X$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!Y$55:Y$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!Z$55:Z$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AA$55:AA$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AB$55:AB$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AC$55:AC$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AD$55:AD$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AE$55:AE$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AF$55:AF$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AG$55:AG$71)/$E110/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AH$55:AH$71)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL110,MSG_Fueldata!AI$55:AI$71)/$E110/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH111","v":0}]
["Generic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"MSG_Generic!A9","v":"ANGEPODSNU"},{"$f":"LEFT(A113,3)","v":"ANG"},{"$f":"RIGHT(A113,LEN(A113)-3)","v":"EPODSNU"},{"$f":"LEFT(B113,2)&\"r\"&C113","v":"ANrEPODSNU"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!$L$8:$L$390)","v":25},{"$f":"-PMT(disc_rate,I113,1)/(1+disc_rate)","v":0.10015279290001895},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C113,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C113,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AG$8:AG$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AH$8:AH$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AI$8:AI$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AJ$8:AJ$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AK$8:AK$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AL$8:AL$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AM$8:AM$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AN$8:AN$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AO$8:AO$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AP$8:AP$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AQ$8:AQ$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AR$8:AR$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AS$8:AS$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AT$8:AT$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AU$8:AU$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AV$8:AV$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AW$8:AW$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AX$8:AX$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AY$8:AY$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!AZ$8:AZ$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!BA$8:BA$390)*$L113","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!BC$8:BC$390)*$L113","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A113,MSG_Generic!BD$8:BD$390)*$L113","v":1177.0000000000011},{"$f":"IF(MID($A113,6,1)=\"O\",MID($A113,6,3)&LEFT(VLOOKUP($B113,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A113,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B113,NameConvsw!$B$58:$G$70,6,FALSE),MID($A113,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!M$55:M$71)/$E113/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!N$55:N$71)/$E113/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!O$55:O$71)/$E113/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!P$55:P$71)/$E113/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!Q$55:Q$71)/$E113/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!R$55:R$71)/$E113/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!S$55:S$71)/$E113/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!T$55:T$71)/$E113/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!U$55:U$71)/$E113/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!V$55:V$71)/$E113/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!W$55:W$71)/$E113/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!X$55:X$71)/$E113/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!Y$55:Y$71)/$E113/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!Z$55:Z$71)/$E113/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AA$55:AA$71)/$E113/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AB$55:AB$71)/$E113/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AC$55:AC$71)/$E113/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AD$55:AD$71)/$E113/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AE$55:AE$71)/$E113/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AF$55:AF$71)/$E113/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AG$55:AG$71)/$E113/8.76","v":303.97912589693414},{"$f":"BG113","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AH$55:AH$71)/$E113/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL113,MSG_Fueldata!AI$55:AI$71)/$E113/8.76","v":303.97912589693414},null,{"$f":"(($H113+N113*$J113)/($K113*8.76)+$G113/8.76+AM113+$F113*BL$2)/$M113","v":{"$error":"#VALUE!"}},{"$f":"(($H113+O113*$J113)/($K113*8.76)+$G113/8.76+AN113+$F113*BM$2)/$M113","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A10","v":"ANGEPODSNUind"},{"$f":"LEFT(A114,3)","v":"ANG"},{"$f":"RIGHT(A114,LEN(A114)-3)","v":"EPODSNUind"},{"$f":"LEFT(B114,2)&\"r\"&C114","v":"ANrEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I114,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C114,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C114,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AG$8:AG$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AH$8:AH$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AI$8:AI$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AJ$8:AJ$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AK$8:AK$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AL$8:AL$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AM$8:AM$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AN$8:AN$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AO$8:AO$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AP$8:AP$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AQ$8:AQ$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AR$8:AR$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AS$8:AS$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AT$8:AT$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AU$8:AU$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AV$8:AV$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AW$8:AW$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AX$8:AX$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AY$8:AY$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!AZ$8:AZ$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!BA$8:BA$390)*$L114","v":658.7},{"$f":"AH114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!BC$8:BC$390)*$L114","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A114,MSG_Generic!BD$8:BD$390)*$L114","v":658.7},{"$f":"IF(MID($A114,6,1)=\"O\",MID($A114,6,3)&LEFT(VLOOKUP($B114,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A114,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B114,NameConvsw!$B$58:$G$70,6,FALSE),MID($A114,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!M$55:M$71)/$E114/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!N$55:N$71)/$E114/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!O$55:O$71)/$E114/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!P$55:P$71)/$E114/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!Q$55:Q$71)/$E114/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!R$55:R$71)/$E114/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!S$55:S$71)/$E114/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!T$55:T$71)/$E114/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!U$55:U$71)/$E114/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!V$55:V$71)/$E114/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!W$55:W$71)/$E114/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!X$55:X$71)/$E114/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!Y$55:Y$71)/$E114/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!Z$55:Z$71)/$E114/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AA$55:AA$71)/$E114/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AB$55:AB$71)/$E114/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AC$55:AC$71)/$E114/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AD$55:AD$71)/$E114/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AE$55:AE$71)/$E114/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AF$55:AF$71)/$E114/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AG$55:AG$71)/$E114/8.76","v":303.97912589693414},{"$f":"BG114","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AH$55:AH$71)/$E114/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL114,MSG_Fueldata!AI$55:AI$71)/$E114/8.76","v":303.97912589693414},null,{"$f":"(($H114+N114*$J114)/($K114*8.76)+$G114/8.76+AM114+$F114*BL$2)/$M114","v":{"$error":"#VALUE!"}},{"$f":"(($H114+O114*$J114)/($K114*8.76)+$G114/8.76+AN114+$F114*BM$2)/$M114","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(($H114+Y114*$J114)/($K114*8.76)+$G114/8.76+AX114+$F114*BW$2)/$M114","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(($H114+AI114*$J114)/($K114*8.76)+$G114/8.76+BH114+$F114*CG$2)/$M114","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A11","v":"ANGEPODSNUurb"},{"$f":"LEFT(A115,3)","v":"ANG"},{"$f":"RIGHT(A115,LEN(A115)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B115,2)&\"r\"&C115","v":"ANrEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I115,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C115,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C115,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AG$8:AG$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AH$8:AH$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AI$8:AI$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AJ$8:AJ$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AK$8:AK$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AL$8:AL$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AM$8:AM$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AN$8:AN$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AO$8:AO$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AP$8:AP$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AQ$8:AQ$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AR$8:AR$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AS$8:AS$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AT$8:AT$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AU$8:AU$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AV$8:AV$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AW$8:AW$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AX$8:AX$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AY$8:AY$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!AZ$8:AZ$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!BA$8:BA$390)*$L115","v":691.9},{"$f":"AH115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!BC$8:BC$390)*$L115","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A115,MSG_Generic!BD$8:BD$390)*$L115","v":691.9},{"$f":"IF(MID($A115,6,1)=\"O\",MID($A115,6,3)&LEFT(VLOOKUP($B115,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A115,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B115,NameConvsw!$B$58:$G$70,6,FALSE),MID($A115,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!M$55:M$71)/$E115/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!N$55:N$71)/$E115/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!O$55:O$71)/$E115/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!P$55:P$71)/$E115/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!Q$55:Q$71)/$E115/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!R$55:R$71)/$E115/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!S$55:S$71)/$E115/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!T$55:T$71)/$E115/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!U$55:U$71)/$E115/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!V$55:V$71)/$E115/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!W$55:W$71)/$E115/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!X$55:X$71)/$E115/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!Y$55:Y$71)/$E115/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!Z$55:Z$71)/$E115/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AA$55:AA$71)/$E115/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AB$55:AB$71)/$E115/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AC$55:AC$71)/$E115/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AD$55:AD$71)/$E115/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AE$55:AE$71)/$E115/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AF$55:AF$71)/$E115/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AG$55:AG$71)/$E115/8.76","v":664.95433789954336},{"$f":"BG115","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AH$55:AH$71)/$E115/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL115,MSG_Fueldata!AI$55:AI$71)/$E115/8.76","v":664.95433789954336},null,{"$f":"(($H115+N115*$J115)/($K115*8.76)+$G115/8.76+AM115+$F115*BL$2)/$M115","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A12","v":"ANGEPODSNUrur"},{"$f":"LEFT(A116,3)","v":"ANG"},{"$f":"RIGHT(A116,LEN(A116)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B116,2)&\"r\"&C116","v":"ANrEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I116,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C116,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C116,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AG$8:AG$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AH$8:AH$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AI$8:AI$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AJ$8:AJ$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AK$8:AK$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AL$8:AL$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AM$8:AM$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AN$8:AN$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AO$8:AO$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AP$8:AP$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AQ$8:AQ$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AR$8:AR$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AS$8:AS$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AT$8:AT$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AU$8:AU$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AV$8:AV$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AW$8:AW$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AX$8:AX$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AY$8:AY$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!AZ$8:AZ$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!BA$8:BA$390)*$L116","v":691.9},{"$f":"AH116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!BC$8:BC$390)*$L116","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A116,MSG_Generic!BD$8:BD$390)*$L116","v":691.9},{"$f":"IF(MID($A116,6,1)=\"O\",MID($A116,6,3)&LEFT(VLOOKUP($B116,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A116,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B116,NameConvsw!$B$58:$G$70,6,FALSE),MID($A116,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!M$55:M$71)/$E116/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!N$55:N$71)/$E116/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!O$55:O$71)/$E116/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!P$55:P$71)/$E116/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!Q$55:Q$71)/$E116/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!R$55:R$71)/$E116/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!S$55:S$71)/$E116/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!T$55:T$71)/$E116/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!U$55:U$71)/$E116/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!V$55:V$71)/$E116/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!W$55:W$71)/$E116/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!X$55:X$71)/$E116/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!Y$55:Y$71)/$E116/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!Z$55:Z$71)/$E116/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AA$55:AA$71)/$E116/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AB$55:AB$71)/$E116/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AC$55:AC$71)/$E116/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AD$55:AD$71)/$E116/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AE$55:AE$71)/$E116/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AF$55:AF$71)/$E116/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AG$55:AG$71)/$E116/8.76","v":664.95433789954336},{"$f":"BG116","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AH$55:AH$71)/$E116/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL116,MSG_Fueldata!AI$55:AI$71)/$E116/8.76","v":664.95433789954336},null,{"$f":"(($H116+N116*$J116)/($K116*8.76)+$G116/8.76+AM116+$F116*BL$2)/$M116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A13","v":"ANGEPOHFNU"},{"$f":"LEFT(A117,3)","v":"ANG"},{"$f":"RIGHT(A117,LEN(A117)-3)","v":"EPOHFNU"},{"$f":"LEFT(B117,2)&\"r\"&C117","v":"ANrEPOHFNU"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C117,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C117,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AG$8:AG$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AH$8:AH$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AI$8:AI$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AJ$8:AJ$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AK$8:AK$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AL$8:AL$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AM$8:AM$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AN$8:AN$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AO$8:AO$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AP$8:AP$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AQ$8:AQ$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AR$8:AR$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AS$8:AS$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AT$8:AT$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AU$8:AU$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AV$8:AV$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AW$8:AW$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AX$8:AX$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AY$8:AY$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!AZ$8:AZ$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!BA$8:BA$390)*$L117","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!BC$8:BC$390)*$L117","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A117,MSG_Generic!BD$8:BD$390)*$L117","v":1559.2500000000016},{"$f":"IF(MID($A117,6,1)=\"O\",MID($A117,6,3)&LEFT(VLOOKUP($B117,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A117,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B117,NameConvsw!$B$58:$G$70,6,FALSE),MID($A117,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!M$55:M$71)/$E117/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!N$55:N$71)/$E117/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!O$55:O$71)/$E117/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!P$55:P$71)/$E117/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!Q$55:Q$71)/$E117/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!R$55:R$71)/$E117/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!S$55:S$71)/$E117/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!T$55:T$71)/$E117/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!U$55:U$71)/$E117/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!V$55:V$71)/$E117/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!W$55:W$71)/$E117/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!X$55:X$71)/$E117/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!Y$55:Y$71)/$E117/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!Z$55:Z$71)/$E117/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AA$55:AA$71)/$E117/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AB$55:AB$71)/$E117/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AC$55:AC$71)/$E117/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AD$55:AD$71)/$E117/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AE$55:AE$71)/$E117/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AF$55:AF$71)/$E117/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AG$55:AG$71)/$E117/8.76","v":179.23679060665361},{"$f":"BG117","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AH$55:AH$71)/$E117/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL117,MSG_Fueldata!AI$55:AI$71)/$E117/8.76","v":179.23679060665361},null,{"$f":"(($H117+N117*$J117)/($K117*8.76)+$G117/8.76+AM117+$F117*BL$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+O117*$J117)/($K117*8.76)+$G117/8.76+AN117+$F117*BM$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+P117*$J117)/($K117*8.76)+$G117/8.76+AO117+$F117*BN$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+Q117*$J117)/($K117*8.76)+$G117/8.76+AP117+$F117*BO$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+R117*$J117)/($K117*8.76)+$G117/8.76+AQ117+$F117*BP$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+S117*$J117)/($K117*8.76)+$G117/8.76+AR117+$F117*BQ$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+T117*$J117)/($K117*8.76)+$G117/8.76+AS117+$F117*BR$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+U117*$J117)/($K117*8.76)+$G117/8.76+AT117+$F117*BS$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+V117*$J117)/($K117*8.76)+$G117/8.76+AU117+$F117*BT$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+W117*$J117)/($K117*8.76)+$G117/8.76+AV117+$F117*BU$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+X117*$J117)/($K117*8.76)+$G117/8.76+AW117+$F117*BV$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+Y117*$J117)/($K117*8.76)+$G117/8.76+AX117+$F117*BW$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+Z117*$J117)/($K117*8.76)+$G117/8.76+AY117+$F117*BX$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AA117*$J117)/($K117*8.76)+$G117/8.76+AZ117+$F117*BY$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AB117*$J117)/($K117*8.76)+$G117/8.76+BA117+$F117*BZ$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AC117*$J117)/($K117*8.76)+$G117/8.76+BB117+$F117*CA$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AD117*$J117)/($K117*8.76)+$G117/8.76+BC117+$F117*CB$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AE117*$J117)/($K117*8.76)+$G117/8.76+BD117+$F117*CC$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AF117*$J117)/($K117*8.76)+$G117/8.76+BE117+$F117*CD$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AG117*$J117)/($K117*8.76)+$G117/8.76+BF117+$F117*CE$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AH117*$J117)/($K117*8.76)+$G117/8.76+BG117+$F117*CF$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AI117*$J117)/($K117*8.76)+$G117/8.76+BH117+$F117*CG$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AJ117*$J117)/($K117*8.76)+$G117/8.76+BI117+$F117*CH$2)/$M117","v":{"$error":"#VALUE!"}},{"$f":"(($H117+AK117*$J117)/($K117*8.76)+$G117/8.76+BJ117+$F117*CI$2)/$M117","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A14","v":"ANGEPGASNUOC"},"ANG","EPGASNUOC","ANrEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C118,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C118,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AG$8:AG$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AH$8:AH$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AI$8:AI$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AJ$8:AJ$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AK$8:AK$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AL$8:AL$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AM$8:AM$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AN$8:AN$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AO$8:AO$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AP$8:AP$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AQ$8:AQ$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AR$8:AR$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AS$8:AS$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AT$8:AT$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AU$8:AU$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AV$8:AV$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AW$8:AW$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AX$8:AX$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AY$8:AY$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!AZ$8:AZ$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!BA$8:BA$390)*$L118","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!BC$8:BC$390)*$L118","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A118,MSG_Generic!BD$8:BD$390)*$L118","v":696.46500000000071},{"$f":"IF(MID($A118,6,1)=\"O\",MID($A118,6,3)&LEFT(VLOOKUP($B118,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A118,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B118,NameConvsw!$B$58:$G$70,6,FALSE),MID($A118,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!M$55:M$71)/$E118/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!N$55:N$71)/$E118/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!O$55:O$71)/$E118/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!P$55:P$71)/$E118/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!Q$55:Q$71)/$E118/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!R$55:R$71)/$E118/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!S$55:S$71)/$E118/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!T$55:T$71)/$E118/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!U$55:U$71)/$E118/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!V$55:V$71)/$E118/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!W$55:W$71)/$E118/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!X$55:X$71)/$E118/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!Y$55:Y$71)/$E118/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!Z$55:Z$71)/$E118/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AA$55:AA$71)/$E118/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AB$55:AB$71)/$E118/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AC$55:AC$71)/$E118/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AD$55:AD$71)/$E118/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AE$55:AE$71)/$E118/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AF$55:AF$71)/$E118/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AG$55:AG$71)/$E118/8.76","v":132.42009132420091},132.42009132420091,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AH$55:AH$71)/$E118/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL118,MSG_Fueldata!AI$55:AI$71)/$E118/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A15","v":"ANGEPGASNUCC"},"ANG","EPGASNUCC","ANrEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C119,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C119,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AG$8:AG$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AH$8:AH$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AI$8:AI$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AJ$8:AJ$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AK$8:AK$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AL$8:AL$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AM$8:AM$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AN$8:AN$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AO$8:AO$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AP$8:AP$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AQ$8:AQ$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AR$8:AR$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AS$8:AS$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AT$8:AT$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AU$8:AU$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AV$8:AV$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AW$8:AW$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AX$8:AX$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AY$8:AY$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!AZ$8:AZ$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!BA$8:BA$390)*$L119","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!BC$8:BC$390)*$L119","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A119,MSG_Generic!BD$8:BD$390)*$L119","v":1297.4096666666683},{"$f":"IF(MID($A119,6,1)=\"O\",MID($A119,6,3)&LEFT(VLOOKUP($B119,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A119,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B119,NameConvsw!$B$58:$G$70,6,FALSE),MID($A119,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!M$55:M$71)/$E119/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!N$55:N$71)/$E119/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!O$55:O$71)/$E119/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!P$55:P$71)/$E119/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!Q$55:Q$71)/$E119/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!R$55:R$71)/$E119/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!S$55:S$71)/$E119/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!T$55:T$71)/$E119/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!U$55:U$71)/$E119/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!V$55:V$71)/$E119/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!W$55:W$71)/$E119/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!X$55:X$71)/$E119/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!Y$55:Y$71)/$E119/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!Z$55:Z$71)/$E119/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AA$55:AA$71)/$E119/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AB$55:AB$71)/$E119/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AC$55:AC$71)/$E119/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AD$55:AD$71)/$E119/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AE$55:AE$71)/$E119/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AF$55:AF$71)/$E119/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AG$55:AG$71)/$E119/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AH$55:AH$71)/$E119/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL119,MSG_Fueldata!AI$55:AI$71)/$E119/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A16","v":"ANGEPCOCNUCCS"},{"$f":"LEFT(A120,3)","v":"ANG"},{"$f":"RIGHT(A120,LEN(A120)-3)","v":"EPCOCNUCCS"},{"$f":"LEFT(B120,2)&\"r\"&C120","v":"ANrEPCOCNUCCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!$G$8:$G$390)","v":0.28000000000000003},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!$X$8:$X$390)/8.76","v":0.24787997390737121},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!$H$8:$H$390)","v":140.01474721780602},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C120,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C120,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal w CCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AG$8:AG$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AH$8:AH$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AI$8:AI$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AJ$8:AJ$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AK$8:AK$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AL$8:AL$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AM$8:AM$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AN$8:AN$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AO$8:AO$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AP$8:AP$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AQ$8:AQ$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AR$8:AR$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AS$8:AS$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AT$8:AT$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AU$8:AU$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AV$8:AV$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AW$8:AW$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AX$8:AX$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AY$8:AY$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!AZ$8:AZ$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!BA$8:BA$390)*$L120","v":4842.0891222000046},{"$f":"AH120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!BC$8:BC$390)*$L120","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A120,MSG_Generic!BD$8:BD$390)*$L120","v":4842.0891222000046},{"$f":"AL121","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!M$55:M$71)/$E120/8.76","v":25.684931506849313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!N$55:N$71)/$E120/8.76","v":26.908023483365948},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!O$55:O$71)/$E120/8.76","v":28.131115459882583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!P$55:P$71)/$E120/8.76","v":29.354207436399214},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!Q$55:Q$71)/$E120/8.76","v":30.577299412915849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!R$55:R$71)/$E120/8.76","v":31.800391389432484},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!S$55:S$71)/$E120/8.76","v":33.023483365949119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!T$55:T$71)/$E120/8.76","v":34.246575342465746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!U$55:U$71)/$E120/8.76","v":35.469667318982381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!V$55:V$71)/$E120/8.76","v":36.692759295499016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!W$55:W$71)/$E120/8.76","v":37.915851272015651},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!X$55:X$71)/$E120/8.76","v":39.138943248532286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!Y$55:Y$71)/$E120/8.76","v":40.36203522504892},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!Z$55:Z$71)/$E120/8.76","v":41.585127201565555},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AA$55:AA$71)/$E120/8.76","v":42.808219178082183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AB$55:AB$71)/$E120/8.76","v":44.031311154598818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AC$55:AC$71)/$E120/8.76","v":45.25440313111546},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AD$55:AD$71)/$E120/8.76","v":46.477495107632095},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AE$55:AE$71)/$E120/8.76","v":47.700587084148729},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AF$55:AF$71)/$E120/8.76","v":48.923679060665364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AG$55:AG$71)/$E120/8.76","v":50.146771037181992},{"$f":"BG120","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AH$55:AH$71)/$E120/8.76","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL120,MSG_Fueldata!AI$55:AI$71)/$E120/8.76","v":50.146771037181992},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A17","v":"ANGEPCOANUSC"},"ANG","EPCOANUSC","ANrEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C121,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C121,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AG$8:AG$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AH$8:AH$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AI$8:AI$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AJ$8:AJ$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AK$8:AK$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AL$8:AL$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AM$8:AM$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AN$8:AN$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AO$8:AO$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AP$8:AP$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AQ$8:AQ$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AR$8:AR$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AS$8:AS$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AT$8:AT$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AU$8:AU$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AV$8:AV$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AW$8:AW$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AX$8:AX$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AY$8:AY$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!AZ$8:AZ$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!BA$8:BA$390)*$L121","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!BC$8:BC$390)*$L121","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A121,MSG_Generic!BD$8:BD$390)*$L121","v":3067.3993350000028},{"$f":"IF(MID($A121,6,1)=\"O\",MID($A121,6,3)&LEFT(VLOOKUP($B121,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A121,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B121,NameConvsw!$B$58:$G$70,6,FALSE),MID($A121,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!M$55:M$71)/$E121/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!N$55:N$71)/$E121/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!O$55:O$71)/$E121/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!P$55:P$71)/$E121/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!Q$55:Q$71)/$E121/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!R$55:R$71)/$E121/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!S$55:S$71)/$E121/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!T$55:T$71)/$E121/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!U$55:U$71)/$E121/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!V$55:V$71)/$E121/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!W$55:W$71)/$E121/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!X$55:X$71)/$E121/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!Y$55:Y$71)/$E121/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!Z$55:Z$71)/$E121/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AA$55:AA$71)/$E121/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AB$55:AB$71)/$E121/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AC$55:AC$71)/$E121/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AD$55:AD$71)/$E121/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AE$55:AE$71)/$E121/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AF$55:AF$71)/$E121/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AG$55:AG$71)/$E121/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AH$55:AH$71)/$E121/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL121,MSG_Fueldata!AI$55:AI$71)/$E121/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A18","v":"ANGEPNUCNUPW"},"ANG","EPNUCNUPW","ANrEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C122,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C122,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AG$8:AG$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AH$8:AH$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AI$8:AI$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AJ$8:AJ$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AK$8:AK$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AL$8:AL$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AM$8:AM$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AN$8:AN$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AO$8:AO$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AP$8:AP$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AQ$8:AQ$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AR$8:AR$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AS$8:AS$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AT$8:AT$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AU$8:AU$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AV$8:AV$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AW$8:AW$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AX$8:AX$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AY$8:AY$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!AZ$8:AZ$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!BA$8:BA$390)*$L122","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!BC$8:BC$390)*$L122","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A122,MSG_Generic!BD$8:BD$390)*$L122","v":7905.7295075508828},{"$f":"IF(MID($A122,6,1)=\"O\",MID($A122,6,3)&LEFT(VLOOKUP($B122,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A122,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B122,NameConvsw!$B$58:$G$70,6,FALSE),MID($A122,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!M$55:M$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!N$55:N$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!O$55:O$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!P$55:P$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!Q$55:Q$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!R$55:R$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!S$55:S$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!T$55:T$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!U$55:U$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!V$55:V$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!W$55:W$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!X$55:X$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!Y$55:Y$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!Z$55:Z$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AA$55:AA$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AB$55:AB$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AC$55:AC$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AD$55:AD$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AE$55:AE$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AF$55:AF$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AG$55:AG$71)/$E122/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AH$55:AH$71)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL122,MSG_Fueldata!AI$55:AI$71)/$E122/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A19","v":"ANGEPHYDNU"},"ANG","EPHYDNU","ANrEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C123,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C123,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AG$8:AG$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AH$8:AH$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AI$8:AI$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AJ$8:AJ$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AK$8:AK$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AL$8:AL$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AM$8:AM$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AN$8:AN$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AO$8:AO$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AP$8:AP$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AQ$8:AQ$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AR$8:AR$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AS$8:AS$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AT$8:AT$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AU$8:AU$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AV$8:AV$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AW$8:AW$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AX$8:AX$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AY$8:AY$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!AZ$8:AZ$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!BA$8:BA$390)*$L123","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!BC$8:BC$390)*$L123","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A123,MSG_Generic!BD$8:BD$390)*$L123","v":2686.2440000000024},{"$f":"IF(MID($A123,6,1)=\"O\",MID($A123,6,3)&LEFT(VLOOKUP($B123,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A123,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B123,NameConvsw!$B$58:$G$70,6,FALSE),MID($A123,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!M$55:M$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!N$55:N$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!O$55:O$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!P$55:P$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!Q$55:Q$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!R$55:R$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!S$55:S$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!T$55:T$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!U$55:U$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!V$55:V$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!W$55:W$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!X$55:X$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!Y$55:Y$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!Z$55:Z$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AA$55:AA$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AB$55:AB$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AC$55:AC$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AD$55:AD$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AE$55:AE$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AF$55:AF$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AG$55:AG$71)/$E123/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AH$55:AH$71)/$E123/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL123,MSG_Fueldata!AI$55:AI$71)/$E123/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A20","v":"ANGEPHYDNUmic"},"ANG","EPHYDNUmic","ANrEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C124,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C124,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AG$8:AG$390)*$L124","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AH$8:AH$390)*$L124","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AI$8:AI$390)*$L124","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AJ$8:AJ$390)*$L124","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AK$8:AK$390)*$L124","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AL$8:AL$390)*$L124","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AM$8:AM$390)*$L124","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AN$8:AN$390)*$L124","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AO$8:AO$390)*$L124","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AP$8:AP$390)*$L124","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AQ$8:AQ$390)*$L124","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AR$8:AR$390)*$L124","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AS$8:AS$390)*$L124","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AT$8:AT$390)*$L124","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AU$8:AU$390)*$L124","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AV$8:AV$390)*$L124","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AW$8:AW$390)*$L124","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AX$8:AX$390)*$L124","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AY$8:AY$390)*$L124","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!AZ$8:AZ$390)*$L124","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!BA$8:BA$390)*$L124","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!BC$8:BC$390)*$L124","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A124,MSG_Generic!BD$8:BD$390)*$L124","v":3090.664500000003},{"$f":"IF(MID($A124,6,1)=\"O\",MID($A124,6,3)&LEFT(VLOOKUP($B124,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A124,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B124,NameConvsw!$B$58:$G$70,6,FALSE),MID($A124,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!M$55:M$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!N$55:N$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!O$55:O$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!P$55:P$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!Q$55:Q$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!R$55:R$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!S$55:S$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!T$55:T$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!U$55:U$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!V$55:V$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!W$55:W$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!X$55:X$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!Y$55:Y$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!Z$55:Z$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AA$55:AA$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AB$55:AB$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AC$55:AC$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AD$55:AD$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AE$55:AE$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AF$55:AF$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AG$55:AG$71)/$E124/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AH$55:AH$71)/$E124/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL124,MSG_Fueldata!AI$55:AI$71)/$E124/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A21","v":"ANGEPBIONU"},"ANG","EPBIONU","ANrEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C125,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C125,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AG$8:AG$390)*$L125","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AH$8:AH$390)*$L125","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AI$8:AI$390)*$L125","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AJ$8:AJ$390)*$L125","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AK$8:AK$390)*$L125","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AL$8:AL$390)*$L125","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AM$8:AM$390)*$L125","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AN$8:AN$390)*$L125","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AO$8:AO$390)*$L125","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AP$8:AP$390)*$L125","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AQ$8:AQ$390)*$L125","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AR$8:AR$390)*$L125","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AS$8:AS$390)*$L125","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AT$8:AT$390)*$L125","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AU$8:AU$390)*$L125","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AV$8:AV$390)*$L125","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AW$8:AW$390)*$L125","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AX$8:AX$390)*$L125","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AY$8:AY$390)*$L125","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!AZ$8:AZ$390)*$L125","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!BA$8:BA$390)*$L125","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!BC$8:BC$390)*$L125","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A125,MSG_Generic!BD$8:BD$390)*$L125","v":1928.4515250000018},{"$f":"IF(MID($A125,6,1)=\"O\",MID($A125,6,3)&LEFT(VLOOKUP($B125,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A125,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B125,NameConvsw!$B$58:$G$70,6,FALSE),MID($A125,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!M$55:M$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!N$55:N$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!O$55:O$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!P$55:P$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!Q$55:Q$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!R$55:R$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!S$55:S$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!T$55:T$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!U$55:U$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!V$55:V$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!W$55:W$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!X$55:X$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!Y$55:Y$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!Z$55:Z$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AA$55:AA$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AB$55:AB$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AC$55:AC$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AD$55:AD$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AE$55:AE$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AF$55:AF$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AG$55:AG$71)/$E125/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AH$55:AH$71)/$E125/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL125,MSG_Fueldata!AI$55:AI$71)/$E125/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A22","v":"ANGEPGEONU"},"ANG","EPGEONU","ANrEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C126,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C126,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AG$8:AG$390)*$L126","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AH$8:AH$390)*$L126","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AI$8:AI$390)*$L126","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AJ$8:AJ$390)*$L126","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AK$8:AK$390)*$L126","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AL$8:AL$390)*$L126","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AM$8:AM$390)*$L126","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AN$8:AN$390)*$L126","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AO$8:AO$390)*$L126","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AP$8:AP$390)*$L126","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AQ$8:AQ$390)*$L126","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AR$8:AR$390)*$L126","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AS$8:AS$390)*$L126","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AT$8:AT$390)*$L126","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AU$8:AU$390)*$L126","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AV$8:AV$390)*$L126","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AW$8:AW$390)*$L126","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AX$8:AX$390)*$L126","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AY$8:AY$390)*$L126","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!AZ$8:AZ$390)*$L126","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!BA$8:BA$390)*$L126","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!BC$8:BC$390)*$L126","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A126,MSG_Generic!BD$8:BD$390)*$L126","v":3085.5224400000025},{"$f":"IF(MID($A126,6,1)=\"O\",MID($A126,6,3)&LEFT(VLOOKUP($B126,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A126,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B126,NameConvsw!$B$58:$G$70,6,FALSE),MID($A126,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!M$55:M$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!N$55:N$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!O$55:O$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!P$55:P$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!Q$55:Q$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!R$55:R$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!S$55:S$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!T$55:T$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!U$55:U$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!V$55:V$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!W$55:W$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!X$55:X$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!Y$55:Y$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!Z$55:Z$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AA$55:AA$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AB$55:AB$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AC$55:AC$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AD$55:AD$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AE$55:AE$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AF$55:AF$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AG$55:AG$71)/$E126/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AH$55:AH$71)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL126,MSG_Fueldata!AI$55:AI$71)/$E126/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A23","v":"ANGEPWNDNU25"},"ANG","EPWNDNU25","ANrEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C127,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C127,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AG$8:AG$390)*$L127","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AH$8:AH$390)*$L127","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AI$8:AI$390)*$L127","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AJ$8:AJ$390)*$L127","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AK$8:AK$390)*$L127","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AL$8:AL$390)*$L127","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AM$8:AM$390)*$L127","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AN$8:AN$390)*$L127","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AO$8:AO$390)*$L127","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AP$8:AP$390)*$L127","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AQ$8:AQ$390)*$L127","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AR$8:AR$390)*$L127","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AS$8:AS$390)*$L127","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AT$8:AT$390)*$L127","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AU$8:AU$390)*$L127","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AV$8:AV$390)*$L127","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AW$8:AW$390)*$L127","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AX$8:AX$390)*$L127","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AY$8:AY$390)*$L127","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!AZ$8:AZ$390)*$L127","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!BA$8:BA$390)*$L127","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!BC$8:BC$390)*$L127","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A127,MSG_Generic!BD$8:BD$390)*$L127","v":1863.4770000000019},{"$f":"IF(MID($A127,6,1)=\"O\",MID($A127,6,3)&LEFT(VLOOKUP($B127,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A127,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B127,NameConvsw!$B$58:$G$70,6,FALSE),MID($A127,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!M$55:M$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!N$55:N$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!O$55:O$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!P$55:P$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!Q$55:Q$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!R$55:R$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!S$55:S$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!T$55:T$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!U$55:U$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!V$55:V$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!W$55:W$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!X$55:X$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!Y$55:Y$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!Z$55:Z$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AA$55:AA$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AB$55:AB$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AC$55:AC$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AD$55:AD$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AE$55:AE$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AF$55:AF$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AG$55:AG$71)/$E127/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AH$55:AH$71)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL127,MSG_Fueldata!AI$55:AI$71)/$E127/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A24","v":"ANGEPWNDNU30"},"ANG","EPWNDNU30","ANrEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C128,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C128,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AG$8:AG$390)*$L128","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AH$8:AH$390)*$L128","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AI$8:AI$390)*$L128","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AJ$8:AJ$390)*$L128","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AK$8:AK$390)*$L128","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AL$8:AL$390)*$L128","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AM$8:AM$390)*$L128","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AN$8:AN$390)*$L128","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AO$8:AO$390)*$L128","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AP$8:AP$390)*$L128","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AQ$8:AQ$390)*$L128","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AR$8:AR$390)*$L128","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AS$8:AS$390)*$L128","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AT$8:AT$390)*$L128","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AU$8:AU$390)*$L128","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AV$8:AV$390)*$L128","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AW$8:AW$390)*$L128","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AX$8:AX$390)*$L128","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AY$8:AY$390)*$L128","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!AZ$8:AZ$390)*$L128","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!BA$8:BA$390)*$L128","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!BC$8:BC$390)*$L128","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A128,MSG_Generic!BD$8:BD$390)*$L128","v":1575.8820000000017},{"$f":"IF(MID($A128,6,1)=\"O\",MID($A128,6,3)&LEFT(VLOOKUP($B128,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A128,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B128,NameConvsw!$B$58:$G$70,6,FALSE),MID($A128,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!M$55:M$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!N$55:N$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!O$55:O$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!P$55:P$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!Q$55:Q$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!R$55:R$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!S$55:S$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!T$55:T$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!U$55:U$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!V$55:V$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!W$55:W$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!X$55:X$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!Y$55:Y$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!Z$55:Z$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AA$55:AA$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AB$55:AB$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AC$55:AC$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AD$55:AD$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AE$55:AE$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AF$55:AF$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AG$55:AG$71)/$E128/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AH$55:AH$71)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL128,MSG_Fueldata!AI$55:AI$71)/$E128/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A25","v":"ANGEPSOLNUPVut"},"ANG","EPSOLNUPVut","ANrEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C129,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C129,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AG$8:AG$390)*$L129","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AH$8:AH$390)*$L129","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AI$8:AI$390)*$L129","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AJ$8:AJ$390)*$L129","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AK$8:AK$390)*$L129","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AL$8:AL$390)*$L129","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AM$8:AM$390)*$L129","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AN$8:AN$390)*$L129","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AO$8:AO$390)*$L129","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AP$8:AP$390)*$L129","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AQ$8:AQ$390)*$L129","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AR$8:AR$390)*$L129","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AS$8:AS$390)*$L129","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AT$8:AT$390)*$L129","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AU$8:AU$390)*$L129","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AV$8:AV$390)*$L129","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AW$8:AW$390)*$L129","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AX$8:AX$390)*$L129","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AY$8:AY$390)*$L129","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!AZ$8:AZ$390)*$L129","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!BA$8:BA$390)*$L129","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!BC$8:BC$390)*$L129","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A129,MSG_Generic!BD$8:BD$390)*$L129","v":1140.150000000001},{"$f":"IF(MID($A129,6,1)=\"O\",MID($A129,6,3)&LEFT(VLOOKUP($B129,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A129,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B129,NameConvsw!$B$58:$G$70,6,FALSE),MID($A129,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!M$55:M$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!N$55:N$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!O$55:O$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!P$55:P$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!Q$55:Q$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!R$55:R$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!S$55:S$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!T$55:T$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!U$55:U$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!V$55:V$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!W$55:W$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!X$55:X$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!Y$55:Y$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!Z$55:Z$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AA$55:AA$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AB$55:AB$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AC$55:AC$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AD$55:AD$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AE$55:AE$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AF$55:AF$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AG$55:AG$71)/$E129/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AH$55:AH$71)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL129,MSG_Fueldata!AI$55:AI$71)/$E129/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A26","v":"ANGEPSOLNUPVrt"},"ANG","EPSOLNUPVrt","ANrEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C130,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C130,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AG$8:AG$390)*$L130","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AH$8:AH$390)*$L130","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AI$8:AI$390)*$L130","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AJ$8:AJ$390)*$L130","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AK$8:AK$390)*$L130","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AL$8:AL$390)*$L130","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AM$8:AM$390)*$L130","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AN$8:AN$390)*$L130","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AO$8:AO$390)*$L130","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AP$8:AP$390)*$L130","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AQ$8:AQ$390)*$L130","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AR$8:AR$390)*$L130","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AS$8:AS$390)*$L130","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AT$8:AT$390)*$L130","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AU$8:AU$390)*$L130","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AV$8:AV$390)*$L130","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AW$8:AW$390)*$L130","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AX$8:AX$390)*$L130","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AY$8:AY$390)*$L130","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!AZ$8:AZ$390)*$L130","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!BA$8:BA$390)*$L130","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!BC$8:BC$390)*$L130","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A130,MSG_Generic!BD$8:BD$390)*$L130","v":1088.4000000000001},{"$f":"IF(MID($A130,6,1)=\"O\",MID($A130,6,3)&LEFT(VLOOKUP($B130,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A130,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B130,NameConvsw!$B$58:$G$70,6,FALSE),MID($A130,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!M$55:M$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!N$55:N$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!O$55:O$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!P$55:P$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!Q$55:Q$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!R$55:R$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!S$55:S$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!T$55:T$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!U$55:U$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!V$55:V$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!W$55:W$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!X$55:X$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!Y$55:Y$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!Z$55:Z$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AA$55:AA$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AB$55:AB$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AC$55:AC$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AD$55:AD$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AE$55:AE$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AF$55:AF$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AG$55:AG$71)/$E130/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AH$55:AH$71)/$E130/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL130,MSG_Fueldata!AI$55:AI$71)/$E130/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A27","v":"ANGEPSOLNUPVst"},"ANG","EPSOLNUPVst","ANrEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C131,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C131,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AG$8:AG$390)*$L131","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AH$8:AH$390)*$L131","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AI$8:AI$390)*$L131","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AJ$8:AJ$390)*$L131","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AK$8:AK$390)*$L131","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AL$8:AL$390)*$L131","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AM$8:AM$390)*$L131","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AN$8:AN$390)*$L131","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AO$8:AO$390)*$L131","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AP$8:AP$390)*$L131","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AQ$8:AQ$390)*$L131","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AR$8:AR$390)*$L131","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AS$8:AS$390)*$L131","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AT$8:AT$390)*$L131","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AU$8:AU$390)*$L131","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AV$8:AV$390)*$L131","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AW$8:AW$390)*$L131","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AX$8:AX$390)*$L131","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AY$8:AY$390)*$L131","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!AZ$8:AZ$390)*$L131","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!BA$8:BA$390)*$L131","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!BC$8:BC$390)*$L131","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A131,MSG_Generic!BD$8:BD$390)*$L131","v":1992.2},{"$f":"IF(MID($A131,6,1)=\"O\",MID($A131,6,3)&LEFT(VLOOKUP($B131,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A131,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B131,NameConvsw!$B$58:$G$70,6,FALSE),MID($A131,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!M$55:M$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!N$55:N$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!O$55:O$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!P$55:P$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!Q$55:Q$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!R$55:R$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!S$55:S$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!T$55:T$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!U$55:U$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!V$55:V$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!W$55:W$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!X$55:X$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!Y$55:Y$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!Z$55:Z$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AA$55:AA$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AB$55:AB$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AC$55:AC$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AD$55:AD$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AE$55:AE$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AF$55:AF$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AG$55:AG$71)/$E131/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AH$55:AH$71)/$E131/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL131,MSG_Fueldata!AI$55:AI$71)/$E131/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A28","v":"ANGEPSOLNUPVst2"},{"$f":"LEFT(A132,3)","v":"ANG"},{"$f":"RIGHT(A132,LEN(A132)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B132,2)&\"r\"&C132","v":"ANrEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I132,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C132,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C132,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AG$8:AG$390)*$L132","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AH$8:AH$390)*$L132","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AI$8:AI$390)*$L132","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AJ$8:AJ$390)*$L132","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AK$8:AK$390)*$L132","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AL$8:AL$390)*$L132","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AM$8:AM$390)*$L132","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AN$8:AN$390)*$L132","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AO$8:AO$390)*$L132","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AP$8:AP$390)*$L132","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AQ$8:AQ$390)*$L132","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AR$8:AR$390)*$L132","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AS$8:AS$390)*$L132","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AT$8:AT$390)*$L132","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AU$8:AU$390)*$L132","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AV$8:AV$390)*$L132","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AW$8:AW$390)*$L132","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AX$8:AX$390)*$L132","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AY$8:AY$390)*$L132","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!AZ$8:AZ$390)*$L132","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!BA$8:BA$390)*$L132","v":3590},{"$f":"AH132","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!BC$8:BC$390)*$L132","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A132,MSG_Generic!BD$8:BD$390)*$L132","v":2936.3},{"$f":"IF(MID($A132,6,1)=\"O\",MID($A132,6,3)&LEFT(VLOOKUP($B132,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A132,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B132,NameConvsw!$B$58:$G$70,6,FALSE),MID($A132,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!M$55:M$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!N$55:N$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!O$55:O$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!P$55:P$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!Q$55:Q$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!R$55:R$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!S$55:S$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!T$55:T$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!U$55:U$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!V$55:V$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!W$55:W$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!X$55:X$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!Y$55:Y$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!Z$55:Z$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AA$55:AA$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AB$55:AB$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AC$55:AC$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AD$55:AD$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AE$55:AE$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AF$55:AF$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AG$55:AG$71)/$E132/8.76","v":0},{"$f":"BG132","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AH$55:AH$71)/$E132/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL132,MSG_Fueldata!AI$55:AI$71)/$E132/8.76","v":0},null,{"$f":"(($H132+N132*$J132)/($K132*8.76)+$G132/8.76+AM132+$F132*BL$2)/$M132","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A29","v":"ANGEPSOLNUPVrtru"},{"$f":"LEFT(A133,3)","v":"ANG"},{"$f":"RIGHT(A133,LEN(A133)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B133,2)&\"r\"&C133","v":"ANrEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I133,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C133,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C133,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AG$8:AG$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AH$8:AH$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AI$8:AI$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AJ$8:AJ$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AK$8:AK$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AL$8:AL$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AM$8:AM$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AN$8:AN$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AO$8:AO$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AP$8:AP$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AQ$8:AQ$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AR$8:AR$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AS$8:AS$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AT$8:AT$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AU$8:AU$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AV$8:AV$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AW$8:AW$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AX$8:AX$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AY$8:AY$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!AZ$8:AZ$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!BA$8:BA$390)*$L133","v":0},{"$f":"AH133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!BC$8:BC$390)*$L133","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A133,MSG_Generic!BD$8:BD$390)*$L133","v":0},{"$f":"IF(MID($A133,6,1)=\"O\",MID($A133,6,3)&LEFT(VLOOKUP($B133,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A133,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B133,NameConvsw!$B$58:$G$70,6,FALSE),MID($A133,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!M$55:M$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!N$55:N$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!O$55:O$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!P$55:P$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!Q$55:Q$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!R$55:R$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!S$55:S$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!T$55:T$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!U$55:U$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!V$55:V$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!W$55:W$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!X$55:X$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!Y$55:Y$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!Z$55:Z$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AA$55:AA$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AB$55:AB$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AC$55:AC$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AD$55:AD$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AE$55:AE$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AF$55:AF$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AG$55:AG$71)/$E133/8.76","v":0},{"$f":"BG133","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AH$55:AH$71)/$E133/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL133,MSG_Fueldata!AI$55:AI$71)/$E133/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A30","v":"ANGEPSOLNUPVstru"},{"$f":"LEFT(A134,3)","v":"ANG"},{"$f":"RIGHT(A134,LEN(A134)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B134,2)&\"r\"&C134","v":"ANrEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I134,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C134,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C134,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AG$8:AG$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AH$8:AH$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AI$8:AI$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AJ$8:AJ$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AK$8:AK$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AL$8:AL$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AM$8:AM$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AN$8:AN$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AO$8:AO$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AP$8:AP$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AQ$8:AQ$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AR$8:AR$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AS$8:AS$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AT$8:AT$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AU$8:AU$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AV$8:AV$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AW$8:AW$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AX$8:AX$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AY$8:AY$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!AZ$8:AZ$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!BA$8:BA$390)*$L134","v":0},{"$f":"AH134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!BC$8:BC$390)*$L134","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A134,MSG_Generic!BD$8:BD$390)*$L134","v":0},{"$f":"IF(MID($A134,6,1)=\"O\",MID($A134,6,3)&LEFT(VLOOKUP($B134,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A134,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B134,NameConvsw!$B$58:$G$70,6,FALSE),MID($A134,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!M$55:M$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!N$55:N$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!O$55:O$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!P$55:P$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!Q$55:Q$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!R$55:R$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!S$55:S$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!T$55:T$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!U$55:U$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!V$55:V$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!W$55:W$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!X$55:X$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!Y$55:Y$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!Z$55:Z$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AA$55:AA$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AB$55:AB$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AC$55:AC$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AD$55:AD$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AE$55:AE$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AF$55:AF$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AG$55:AG$71)/$E134/8.76","v":0},{"$f":"BG134","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AH$55:AH$71)/$E134/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL134,MSG_Fueldata!AI$55:AI$71)/$E134/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A31","v":"ANGEPSOLNUPVstru2"},{"$f":"LEFT(A135,3)","v":"ANG"},{"$f":"RIGHT(A135,LEN(A135)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B135,2)&\"r\"&C135","v":"ANrEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I135,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C135,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C135,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AG$8:AG$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AH$8:AH$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AI$8:AI$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AJ$8:AJ$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AK$8:AK$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AL$8:AL$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AM$8:AM$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AN$8:AN$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AO$8:AO$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AP$8:AP$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AQ$8:AQ$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AR$8:AR$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AS$8:AS$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AT$8:AT$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AU$8:AU$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AV$8:AV$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AW$8:AW$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AX$8:AX$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AY$8:AY$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!AZ$8:AZ$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!BA$8:BA$390)*$L135","v":0},{"$f":"AH135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!BC$8:BC$390)*$L135","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A135,MSG_Generic!BD$8:BD$390)*$L135","v":0},{"$f":"IF(MID($A135,6,1)=\"O\",MID($A135,6,3)&LEFT(VLOOKUP($B135,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A135,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B135,NameConvsw!$B$58:$G$70,6,FALSE),MID($A135,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!M$55:M$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!N$55:N$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!O$55:O$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!P$55:P$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!Q$55:Q$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!R$55:R$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!S$55:S$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!T$55:T$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!U$55:U$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!V$55:V$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!W$55:W$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!X$55:X$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!Y$55:Y$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!Z$55:Z$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AA$55:AA$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AB$55:AB$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AC$55:AC$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AD$55:AD$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AE$55:AE$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AF$55:AF$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AG$55:AG$71)/$E135/8.76","v":0},{"$f":"BG135","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AH$55:AH$71)/$E135/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL135,MSG_Fueldata!AI$55:AI$71)/$E135/8.76","v":0},null,{"$f":"(($H135+N135*$J135)/($K135*8.76)+$G135/8.76+AM135+$F135*BL$2)/$M135","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A32","v":"ANGEPTSONUTH"},"ANG","EPTSONUTH","ANrEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C136,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C136,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AG$8:AG$390)*$L136","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AH$8:AH$390)*$L136","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AI$8:AI$390)*$L136","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AJ$8:AJ$390)*$L136","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AK$8:AK$390)*$L136","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AL$8:AL$390)*$L136","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AM$8:AM$390)*$L136","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AN$8:AN$390)*$L136","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AO$8:AO$390)*$L136","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AP$8:AP$390)*$L136","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AQ$8:AQ$390)*$L136","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AR$8:AR$390)*$L136","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AS$8:AS$390)*$L136","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AT$8:AT$390)*$L136","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AU$8:AU$390)*$L136","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AV$8:AV$390)*$L136","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AW$8:AW$390)*$L136","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AX$8:AX$390)*$L136","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AY$8:AY$390)*$L136","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!AZ$8:AZ$390)*$L136","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!BA$8:BA$390)*$L136","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!BC$8:BC$390)*$L136","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A136,MSG_Generic!BD$8:BD$390)*$L136","v":1986.1391550000019},{"$f":"IF(MID($A136,6,1)=\"O\",MID($A136,6,3)&LEFT(VLOOKUP($B136,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A136,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B136,NameConvsw!$B$58:$G$70,6,FALSE),MID($A136,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!M$55:M$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!N$55:N$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!O$55:O$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!P$55:P$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!Q$55:Q$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!R$55:R$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!S$55:S$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!T$55:T$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!U$55:U$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!V$55:V$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!W$55:W$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!X$55:X$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!Y$55:Y$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!Z$55:Z$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AA$55:AA$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AB$55:AB$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AC$55:AC$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AD$55:AD$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AE$55:AE$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AF$55:AF$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AG$55:AG$71)/$E136/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AH$55:AH$71)/$E136/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL136,MSG_Fueldata!AI$55:AI$71)/$E136/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A33","v":"ANGEPTSONUTHst"},"ANG","EPTSONUTHst","ANrEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C137,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C137,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AG$8:AG$390)*$L137","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AH$8:AH$390)*$L137","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AI$8:AI$390)*$L137","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AJ$8:AJ$390)*$L137","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AK$8:AK$390)*$L137","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AL$8:AL$390)*$L137","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AM$8:AM$390)*$L137","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AN$8:AN$390)*$L137","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AO$8:AO$390)*$L137","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AP$8:AP$390)*$L137","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AQ$8:AQ$390)*$L137","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AR$8:AR$390)*$L137","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AS$8:AS$390)*$L137","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AT$8:AT$390)*$L137","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AU$8:AU$390)*$L137","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AV$8:AV$390)*$L137","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AW$8:AW$390)*$L137","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AX$8:AX$390)*$L137","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AY$8:AY$390)*$L137","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!AZ$8:AZ$390)*$L137","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!BA$8:BA$390)*$L137","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!BC$8:BC$390)*$L137","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A137,MSG_Generic!BD$8:BD$390)*$L137","v":4082.2932150000038},{"$f":"IF(MID($A137,6,1)=\"O\",MID($A137,6,3)&LEFT(VLOOKUP($B137,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A137,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B137,NameConvsw!$B$58:$G$70,6,FALSE),MID($A137,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!M$55:M$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!N$55:N$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!O$55:O$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!P$55:P$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!Q$55:Q$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!R$55:R$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!S$55:S$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!T$55:T$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!U$55:U$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!V$55:V$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!W$55:W$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!X$55:X$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!Y$55:Y$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!Z$55:Z$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AA$55:AA$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AB$55:AB$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AC$55:AC$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AD$55:AD$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AE$55:AE$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AF$55:AF$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AG$55:AG$71)/$E137/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AH$55:AH$71)/$E137/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL137,MSG_Fueldata!AI$55:AI$71)/$E137/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A34","v":"ANGEPGASNUSO"},"ANG","EPGASNUSO","ANrEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C138,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C138,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AG$8:AG$390)*$L138","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AH$8:AH$390)*$L138","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AI$8:AI$390)*$L138","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AJ$8:AJ$390)*$L138","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AK$8:AK$390)*$L138","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AL$8:AL$390)*$L138","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AM$8:AM$390)*$L138","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AN$8:AN$390)*$L138","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AO$8:AO$390)*$L138","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AP$8:AP$390)*$L138","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AQ$8:AQ$390)*$L138","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AR$8:AR$390)*$L138","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AS$8:AS$390)*$L138","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AT$8:AT$390)*$L138","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AU$8:AU$390)*$L138","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AV$8:AV$390)*$L138","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AW$8:AW$390)*$L138","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AX$8:AX$390)*$L138","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AY$8:AY$390)*$L138","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!AZ$8:AZ$390)*$L138","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!BA$8:BA$390)*$L138","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!BC$8:BC$390)*$L138","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A138,MSG_Generic!BD$8:BD$390)*$L138","v":1562.9263650000014},{"$f":"IF(MID($A138,6,1)=\"O\",MID($A138,6,3)&LEFT(VLOOKUP($B138,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A138,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B138,NameConvsw!$B$58:$G$70,6,FALSE),MID($A138,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!M$55:M$71)/$E138/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!N$55:N$71)/$E138/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!O$55:O$71)/$E138/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!P$55:P$71)/$E138/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!Q$55:Q$71)/$E138/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!R$55:R$71)/$E138/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!S$55:S$71)/$E138/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!T$55:T$71)/$E138/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!U$55:U$71)/$E138/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!V$55:V$71)/$E138/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!W$55:W$71)/$E138/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!X$55:X$71)/$E138/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!Y$55:Y$71)/$E138/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!Z$55:Z$71)/$E138/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AA$55:AA$71)/$E138/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AB$55:AB$71)/$E138/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AC$55:AC$71)/$E138/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AD$55:AD$71)/$E138/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AE$55:AE$71)/$E138/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AF$55:AF$71)/$E138/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AG$55:AG$71)/$E138/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AH$55:AH$71)/$E138/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL138,MSG_Fueldata!AI$55:AI$71)/$E138/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A39","v":"BOTEPODSNU"},{"$f":"LEFT(A139,3)","v":"BOT"},{"$f":"RIGHT(A139,LEN(A139)-3)","v":"EPODSNU"},"BOrEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C139,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C139,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AG$8:AG$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AH$8:AH$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AI$8:AI$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AJ$8:AJ$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AK$8:AK$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AL$8:AL$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AM$8:AM$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AN$8:AN$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AO$8:AO$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AP$8:AP$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AQ$8:AQ$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AR$8:AR$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AS$8:AS$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AT$8:AT$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AU$8:AU$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AV$8:AV$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AW$8:AW$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AX$8:AX$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AY$8:AY$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!AZ$8:AZ$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!BA$8:BA$390)*$L139","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!BC$8:BC$390)*$L139","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A139,MSG_Generic!BD$8:BD$390)*$L139","v":1177.0000000000011},{"$f":"IF(MID($A139,6,1)=\"O\",MID($A139,6,3)&LEFT(VLOOKUP($B139,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A139,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B139,NameConvsw!$B$58:$G$70,6,FALSE),MID($A139,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!M$55:M$71)/$E139/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!N$55:N$71)/$E139/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!O$55:O$71)/$E139/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!P$55:P$71)/$E139/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!Q$55:Q$71)/$E139/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!R$55:R$71)/$E139/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!S$55:S$71)/$E139/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!T$55:T$71)/$E139/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!U$55:U$71)/$E139/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!V$55:V$71)/$E139/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!W$55:W$71)/$E139/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!X$55:X$71)/$E139/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!Y$55:Y$71)/$E139/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!Z$55:Z$71)/$E139/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AA$55:AA$71)/$E139/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AB$55:AB$71)/$E139/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AC$55:AC$71)/$E139/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AD$55:AD$71)/$E139/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AE$55:AE$71)/$E139/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AF$55:AF$71)/$E139/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AG$55:AG$71)/$E139/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AH$55:AH$71)/$E139/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL139,MSG_Fueldata!AI$55:AI$71)/$E139/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A40","v":"BOTEPODSNUind"},{"$f":"LEFT(A140,3)","v":"BOT"},{"$f":"RIGHT(A140,LEN(A140)-3)","v":"EPODSNUind"},{"$f":"LEFT(B140,2)&\"r\"&C140","v":"BOrEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I140,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C140,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C140,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AG$8:AG$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AH$8:AH$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AI$8:AI$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AJ$8:AJ$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AK$8:AK$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AL$8:AL$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AM$8:AM$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AN$8:AN$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AO$8:AO$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AP$8:AP$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AQ$8:AQ$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AR$8:AR$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AS$8:AS$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AT$8:AT$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AU$8:AU$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AV$8:AV$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AW$8:AW$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AX$8:AX$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AY$8:AY$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!AZ$8:AZ$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!BA$8:BA$390)*$L140","v":658.7},{"$f":"AH140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!BC$8:BC$390)*$L140","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A140,MSG_Generic!BD$8:BD$390)*$L140","v":658.7},{"$f":"IF(MID($A140,6,1)=\"O\",MID($A140,6,3)&LEFT(VLOOKUP($B140,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A140,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B140,NameConvsw!$B$58:$G$70,6,FALSE),MID($A140,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!M$55:M$71)/$E140/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!N$55:N$71)/$E140/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!O$55:O$71)/$E140/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!P$55:P$71)/$E140/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!Q$55:Q$71)/$E140/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!R$55:R$71)/$E140/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!S$55:S$71)/$E140/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!T$55:T$71)/$E140/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!U$55:U$71)/$E140/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!V$55:V$71)/$E140/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!W$55:W$71)/$E140/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!X$55:X$71)/$E140/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!Y$55:Y$71)/$E140/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!Z$55:Z$71)/$E140/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AA$55:AA$71)/$E140/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AB$55:AB$71)/$E140/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AC$55:AC$71)/$E140/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AD$55:AD$71)/$E140/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AE$55:AE$71)/$E140/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AF$55:AF$71)/$E140/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AG$55:AG$71)/$E140/8.76","v":350.94585779517291},{"$f":"BG140","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AH$55:AH$71)/$E140/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL140,MSG_Fueldata!AI$55:AI$71)/$E140/8.76","v":350.94585779517291},null,{"$f":"(($H140+N140*$J140)/($K140*8.76)+$G140/8.76+AM140+$F140*BL$2)/$M140","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A41","v":"BOTEPODSNUurb"},{"$f":"LEFT(A141,3)","v":"BOT"},{"$f":"RIGHT(A141,LEN(A141)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B141,2)&\"r\"&C141","v":"BOrEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I141,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C141,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C141,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AG$8:AG$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AH$8:AH$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AI$8:AI$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AJ$8:AJ$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AK$8:AK$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AL$8:AL$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AM$8:AM$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AN$8:AN$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AO$8:AO$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AP$8:AP$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AQ$8:AQ$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AR$8:AR$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AS$8:AS$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AT$8:AT$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AU$8:AU$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AV$8:AV$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AW$8:AW$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AX$8:AX$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AY$8:AY$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!AZ$8:AZ$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!BA$8:BA$390)*$L141","v":691.9},{"$f":"AH141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!BC$8:BC$390)*$L141","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A141,MSG_Generic!BD$8:BD$390)*$L141","v":691.9},{"$f":"IF(MID($A141,6,1)=\"O\",MID($A141,6,3)&LEFT(VLOOKUP($B141,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A141,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B141,NameConvsw!$B$58:$G$70,6,FALSE),MID($A141,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!M$55:M$71)/$E141/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!N$55:N$71)/$E141/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!O$55:O$71)/$E141/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!P$55:P$71)/$E141/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!Q$55:Q$71)/$E141/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!R$55:R$71)/$E141/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!S$55:S$71)/$E141/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!T$55:T$71)/$E141/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!U$55:U$71)/$E141/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!V$55:V$71)/$E141/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!W$55:W$71)/$E141/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!X$55:X$71)/$E141/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!Y$55:Y$71)/$E141/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!Z$55:Z$71)/$E141/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AA$55:AA$71)/$E141/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AB$55:AB$71)/$E141/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AC$55:AC$71)/$E141/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AD$55:AD$71)/$E141/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AE$55:AE$71)/$E141/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AF$55:AF$71)/$E141/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AG$55:AG$71)/$E141/8.76","v":767.69406392694066},{"$f":"BG141","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AH$55:AH$71)/$E141/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL141,MSG_Fueldata!AI$55:AI$71)/$E141/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A42","v":"BOTEPODSNUrur"},{"$f":"LEFT(A142,3)","v":"BOT"},{"$f":"RIGHT(A142,LEN(A142)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B142,2)&\"r\"&C142","v":"BOrEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I142,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C142,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C142,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AG$8:AG$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AH$8:AH$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AI$8:AI$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AJ$8:AJ$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AK$8:AK$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AL$8:AL$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AM$8:AM$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AN$8:AN$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AO$8:AO$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AP$8:AP$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AQ$8:AQ$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AR$8:AR$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AS$8:AS$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AT$8:AT$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AU$8:AU$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AV$8:AV$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AW$8:AW$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AX$8:AX$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AY$8:AY$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!AZ$8:AZ$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!BA$8:BA$390)*$L142","v":691.9},{"$f":"AH142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!BC$8:BC$390)*$L142","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A142,MSG_Generic!BD$8:BD$390)*$L142","v":691.9},{"$f":"IF(MID($A142,6,1)=\"O\",MID($A142,6,3)&LEFT(VLOOKUP($B142,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A142,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B142,NameConvsw!$B$58:$G$70,6,FALSE),MID($A142,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!M$55:M$71)/$E142/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!N$55:N$71)/$E142/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!O$55:O$71)/$E142/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!P$55:P$71)/$E142/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!Q$55:Q$71)/$E142/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!R$55:R$71)/$E142/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!S$55:S$71)/$E142/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!T$55:T$71)/$E142/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!U$55:U$71)/$E142/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!V$55:V$71)/$E142/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!W$55:W$71)/$E142/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!X$55:X$71)/$E142/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!Y$55:Y$71)/$E142/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!Z$55:Z$71)/$E142/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AA$55:AA$71)/$E142/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AB$55:AB$71)/$E142/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AC$55:AC$71)/$E142/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AD$55:AD$71)/$E142/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AE$55:AE$71)/$E142/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AF$55:AF$71)/$E142/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AG$55:AG$71)/$E142/8.76","v":767.69406392694066},{"$f":"BG142","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AH$55:AH$71)/$E142/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL142,MSG_Fueldata!AI$55:AI$71)/$E142/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A43","v":"BOTEPOHFNU"},"BOT","EPOHFNU","BOrEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C143,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C143,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AG$8:AG$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AH$8:AH$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AI$8:AI$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AJ$8:AJ$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AK$8:AK$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AL$8:AL$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AM$8:AM$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AN$8:AN$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AO$8:AO$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AP$8:AP$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AQ$8:AQ$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AR$8:AR$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AS$8:AS$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AT$8:AT$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AU$8:AU$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AV$8:AV$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AW$8:AW$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AX$8:AX$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AY$8:AY$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!AZ$8:AZ$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!BA$8:BA$390)*$L143","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!BC$8:BC$390)*$L143","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A143,MSG_Generic!BD$8:BD$390)*$L143","v":1559.2500000000016},{"$f":"IF(MID($A143,6,1)=\"O\",MID($A143,6,3)&LEFT(VLOOKUP($B143,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A143,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B143,NameConvsw!$B$58:$G$70,6,FALSE),MID($A143,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!M$55:M$71)/$E143/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!N$55:N$71)/$E143/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!O$55:O$71)/$E143/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!P$55:P$71)/$E143/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!Q$55:Q$71)/$E143/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!R$55:R$71)/$E143/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!S$55:S$71)/$E143/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!T$55:T$71)/$E143/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!U$55:U$71)/$E143/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!V$55:V$71)/$E143/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!W$55:W$71)/$E143/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!X$55:X$71)/$E143/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!Y$55:Y$71)/$E143/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!Z$55:Z$71)/$E143/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AA$55:AA$71)/$E143/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AB$55:AB$71)/$E143/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AC$55:AC$71)/$E143/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AD$55:AD$71)/$E143/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AE$55:AE$71)/$E143/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AF$55:AF$71)/$E143/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AG$55:AG$71)/$E143/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AH$55:AH$71)/$E143/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL143,MSG_Fueldata!AI$55:AI$71)/$E143/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A44","v":"BOTEPGASNUOC"},"BOT","EPGASNUOC","BOrEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C144,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C144,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AG$8:AG$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AH$8:AH$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AI$8:AI$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AJ$8:AJ$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AK$8:AK$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AL$8:AL$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AM$8:AM$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AN$8:AN$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AO$8:AO$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AP$8:AP$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AQ$8:AQ$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AR$8:AR$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AS$8:AS$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AT$8:AT$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AU$8:AU$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AV$8:AV$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AW$8:AW$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AX$8:AX$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AY$8:AY$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!AZ$8:AZ$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!BA$8:BA$390)*$L144","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!BC$8:BC$390)*$L144","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A144,MSG_Generic!BD$8:BD$390)*$L144","v":696.46500000000071},{"$f":"IF(MID($A144,6,1)=\"O\",MID($A144,6,3)&LEFT(VLOOKUP($B144,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A144,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B144,NameConvsw!$B$58:$G$70,6,FALSE),MID($A144,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!M$55:M$71)/$E144/8.76","v":123.66818873668191},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!N$55:N$71)/$E144/8.76","v":125.1902587519026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!O$55:O$71)/$E144/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!P$55:P$71)/$E144/8.76","v":128.23439878234402},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!Q$55:Q$71)/$E144/8.76","v":129.75646879756471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!R$55:R$71)/$E144/8.76","v":131.2785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!S$55:S$71)/$E144/8.76","v":132.80060882800612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!T$55:T$71)/$E144/8.76","v":134.32267884322681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!U$55:U$71)/$E144/8.76","v":135.8447488584475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!V$55:V$71)/$E144/8.76","v":137.36681887366822},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!W$55:W$71)/$E144/8.76","v":138.88888888888891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!X$55:X$71)/$E144/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!Y$55:Y$71)/$E144/8.76","v":143.45509893455099},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!Z$55:Z$71)/$E144/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AA$55:AA$71)/$E144/8.76","v":148.02130898021309},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AB$55:AB$71)/$E144/8.76","v":150.30441400304414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AC$55:AC$71)/$E144/8.76","v":152.5875190258752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AD$55:AD$71)/$E144/8.76","v":154.87062404870625},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AE$55:AE$71)/$E144/8.76","v":157.1537290715373},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AF$55:AF$71)/$E144/8.76","v":159.43683409436835},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AG$55:AG$71)/$E144/8.76","v":161.7199391171994},161.7199391171994,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AH$55:AH$71)/$E144/8.76","v":161.7199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL144,MSG_Fueldata!AI$55:AI$71)/$E144/8.76","v":161.7199391171994},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A45","v":"BOTEPGASNUCC"},"BOT","EPGASNUCC","BOrEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C145,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C145,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AG$8:AG$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AH$8:AH$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AI$8:AI$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AJ$8:AJ$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AK$8:AK$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AL$8:AL$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AM$8:AM$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AN$8:AN$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AO$8:AO$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AP$8:AP$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AQ$8:AQ$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AR$8:AR$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AS$8:AS$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AT$8:AT$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AU$8:AU$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AV$8:AV$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AW$8:AW$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AX$8:AX$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AY$8:AY$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!AZ$8:AZ$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!BA$8:BA$390)*$L145","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!BC$8:BC$390)*$L145","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A145,MSG_Generic!BD$8:BD$390)*$L145","v":1297.4096666666683},{"$f":"IF(MID($A145,6,1)=\"O\",MID($A145,6,3)&LEFT(VLOOKUP($B145,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A145,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B145,NameConvsw!$B$58:$G$70,6,FALSE),MID($A145,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!M$55:M$71)/$E145/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!N$55:N$71)/$E145/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!O$55:O$71)/$E145/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!P$55:P$71)/$E145/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!Q$55:Q$71)/$E145/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!R$55:R$71)/$E145/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!S$55:S$71)/$E145/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!T$55:T$71)/$E145/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!U$55:U$71)/$E145/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!V$55:V$71)/$E145/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!W$55:W$71)/$E145/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!X$55:X$71)/$E145/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!Y$55:Y$71)/$E145/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!Z$55:Z$71)/$E145/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AA$55:AA$71)/$E145/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AB$55:AB$71)/$E145/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AC$55:AC$71)/$E145/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AD$55:AD$71)/$E145/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AE$55:AE$71)/$E145/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AF$55:AF$71)/$E145/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AG$55:AG$71)/$E145/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AH$55:AH$71)/$E145/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL145,MSG_Fueldata!AI$55:AI$71)/$E145/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A46","v":"BOTEPCOCNUCCS"},"BOT","EPCOCNUCCS","BOrEPCOCNUCCS",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!$G$8:$G$390)","v":0.28000000000000003},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!$X$8:$X$390)/8.76","v":0.24787997390737121},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!$H$8:$H$390)","v":315.21474721780601},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C146,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C146,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal w CCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AG$8:AG$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AH$8:AH$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AI$8:AI$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AJ$8:AJ$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AK$8:AK$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AL$8:AL$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AM$8:AM$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AN$8:AN$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AO$8:AO$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AP$8:AP$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AQ$8:AQ$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AR$8:AR$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AS$8:AS$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AT$8:AT$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AU$8:AU$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AV$8:AV$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AW$8:AW$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AX$8:AX$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AY$8:AY$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!AZ$8:AZ$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!BA$8:BA$390)*$L146","v":4842.0891222000046},4842.0891222000046,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!BC$8:BC$390)*$L146","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A146,MSG_Generic!BD$8:BD$390)*$L146","v":4842.0891222000046},{"$f":"AL147","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!M$55:M$71)/$E146/8.76","v":25.684931506849313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!N$55:N$71)/$E146/8.76","v":26.908023483365948},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!O$55:O$71)/$E146/8.76","v":28.131115459882583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!P$55:P$71)/$E146/8.76","v":29.354207436399214},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!Q$55:Q$71)/$E146/8.76","v":30.577299412915849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!R$55:R$71)/$E146/8.76","v":31.800391389432484},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!S$55:S$71)/$E146/8.76","v":33.023483365949119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!T$55:T$71)/$E146/8.76","v":34.246575342465746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!U$55:U$71)/$E146/8.76","v":35.469667318982381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!V$55:V$71)/$E146/8.76","v":36.692759295499016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!W$55:W$71)/$E146/8.76","v":37.915851272015651},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!X$55:X$71)/$E146/8.76","v":39.138943248532286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!Y$55:Y$71)/$E146/8.76","v":40.36203522504892},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!Z$55:Z$71)/$E146/8.76","v":41.585127201565555},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AA$55:AA$71)/$E146/8.76","v":42.808219178082183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AB$55:AB$71)/$E146/8.76","v":44.031311154598818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AC$55:AC$71)/$E146/8.76","v":45.25440313111546},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AD$55:AD$71)/$E146/8.76","v":46.477495107632095},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AE$55:AE$71)/$E146/8.76","v":47.700587084148729},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AF$55:AF$71)/$E146/8.76","v":48.923679060665364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AG$55:AG$71)/$E146/8.76","v":50.146771037181992},50.146771037181992,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AH$55:AH$71)/$E146/8.76","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL146,MSG_Fueldata!AI$55:AI$71)/$E146/8.76","v":50.146771037181992},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A47","v":"BOTEPCOANUSC"},{"$f":"LEFT(A147,3)","v":"BOT"},{"$f":"RIGHT(A147,LEN(A147)-3)","v":"EPCOANUSC"},{"$f":"LEFT(B147,2)&\"r\"&C147","v":"BOrEPCOANUSC"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C147,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C147,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AG$8:AG$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AH$8:AH$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AI$8:AI$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AJ$8:AJ$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AK$8:AK$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AL$8:AL$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AM$8:AM$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AN$8:AN$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AO$8:AO$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AP$8:AP$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AQ$8:AQ$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AR$8:AR$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AS$8:AS$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AT$8:AT$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AU$8:AU$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AV$8:AV$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AW$8:AW$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AX$8:AX$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AY$8:AY$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!AZ$8:AZ$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!BA$8:BA$390)*$L147","v":3067.3993350000028},{"$f":"AH147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!BC$8:BC$390)*$L147","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A147,MSG_Generic!BD$8:BD$390)*$L147","v":3067.3993350000028},{"$f":"IF(MID($A147,6,1)=\"O\",MID($A147,6,3)&LEFT(VLOOKUP($B147,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A147,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B147,NameConvsw!$B$58:$G$70,6,FALSE),MID($A147,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!M$55:M$71)/$E147/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!N$55:N$71)/$E147/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!O$55:O$71)/$E147/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!P$55:P$71)/$E147/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!Q$55:Q$71)/$E147/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!R$55:R$71)/$E147/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!S$55:S$71)/$E147/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!T$55:T$71)/$E147/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!U$55:U$71)/$E147/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!V$55:V$71)/$E147/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!W$55:W$71)/$E147/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!X$55:X$71)/$E147/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!Y$55:Y$71)/$E147/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!Z$55:Z$71)/$E147/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AA$55:AA$71)/$E147/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AB$55:AB$71)/$E147/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AC$55:AC$71)/$E147/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AD$55:AD$71)/$E147/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AE$55:AE$71)/$E147/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AF$55:AF$71)/$E147/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AG$55:AG$71)/$E147/8.76","v":37.948907811921515},{"$f":"BG147","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AH$55:AH$71)/$E147/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL147,MSG_Fueldata!AI$55:AI$71)/$E147/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A48","v":"BOTEPNUCNUPW"},"BOT","EPNUCNUPW","BOrEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C148,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C148,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AG$8:AG$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AH$8:AH$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AI$8:AI$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AJ$8:AJ$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AK$8:AK$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AL$8:AL$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AM$8:AM$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AN$8:AN$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AO$8:AO$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AP$8:AP$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AQ$8:AQ$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AR$8:AR$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AS$8:AS$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AT$8:AT$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AU$8:AU$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AV$8:AV$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AW$8:AW$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AX$8:AX$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AY$8:AY$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!AZ$8:AZ$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!BA$8:BA$390)*$L148","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!BC$8:BC$390)*$L148","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A148,MSG_Generic!BD$8:BD$390)*$L148","v":7905.7295075508828},{"$f":"IF(MID($A148,6,1)=\"O\",MID($A148,6,3)&LEFT(VLOOKUP($B148,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A148,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B148,NameConvsw!$B$58:$G$70,6,FALSE),MID($A148,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!M$55:M$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!N$55:N$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!O$55:O$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!P$55:P$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!Q$55:Q$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!R$55:R$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!S$55:S$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!T$55:T$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!U$55:U$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!V$55:V$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!W$55:W$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!X$55:X$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!Y$55:Y$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!Z$55:Z$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AA$55:AA$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AB$55:AB$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AC$55:AC$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AD$55:AD$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AE$55:AE$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AF$55:AF$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AG$55:AG$71)/$E148/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AH$55:AH$71)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL148,MSG_Fueldata!AI$55:AI$71)/$E148/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A49","v":"BOTEPHYDNU"},"BOT","EPHYDNU","BOrEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C149,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C149,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AG$8:AG$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AH$8:AH$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AI$8:AI$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AJ$8:AJ$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AK$8:AK$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AL$8:AL$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AM$8:AM$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AN$8:AN$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AO$8:AO$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AP$8:AP$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AQ$8:AQ$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AR$8:AR$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AS$8:AS$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AT$8:AT$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AU$8:AU$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AV$8:AV$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AW$8:AW$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AX$8:AX$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AY$8:AY$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!AZ$8:AZ$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!BA$8:BA$390)*$L149","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!BC$8:BC$390)*$L149","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A149,MSG_Generic!BD$8:BD$390)*$L149","v":2686.2440000000024},{"$f":"IF(MID($A149,6,1)=\"O\",MID($A149,6,3)&LEFT(VLOOKUP($B149,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A149,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B149,NameConvsw!$B$58:$G$70,6,FALSE),MID($A149,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!M$55:M$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!N$55:N$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!O$55:O$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!P$55:P$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!Q$55:Q$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!R$55:R$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!S$55:S$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!T$55:T$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!U$55:U$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!V$55:V$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!W$55:W$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!X$55:X$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!Y$55:Y$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!Z$55:Z$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AA$55:AA$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AB$55:AB$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AC$55:AC$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AD$55:AD$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AE$55:AE$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AF$55:AF$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AG$55:AG$71)/$E149/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AH$55:AH$71)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL149,MSG_Fueldata!AI$55:AI$71)/$E149/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A50","v":"BOTEPHYDNUmic"},"BOT","EPHYDNUmic","BOrEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C150,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C150,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AG$8:AG$390)*$L150","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AH$8:AH$390)*$L150","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AI$8:AI$390)*$L150","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AJ$8:AJ$390)*$L150","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AK$8:AK$390)*$L150","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AL$8:AL$390)*$L150","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AM$8:AM$390)*$L150","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AN$8:AN$390)*$L150","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AO$8:AO$390)*$L150","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AP$8:AP$390)*$L150","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AQ$8:AQ$390)*$L150","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AR$8:AR$390)*$L150","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AS$8:AS$390)*$L150","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AT$8:AT$390)*$L150","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AU$8:AU$390)*$L150","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AV$8:AV$390)*$L150","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AW$8:AW$390)*$L150","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AX$8:AX$390)*$L150","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AY$8:AY$390)*$L150","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!AZ$8:AZ$390)*$L150","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!BA$8:BA$390)*$L150","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!BC$8:BC$390)*$L150","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A150,MSG_Generic!BD$8:BD$390)*$L150","v":3090.664500000003},{"$f":"IF(MID($A150,6,1)=\"O\",MID($A150,6,3)&LEFT(VLOOKUP($B150,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A150,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B150,NameConvsw!$B$58:$G$70,6,FALSE),MID($A150,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!M$55:M$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!N$55:N$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!O$55:O$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!P$55:P$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!Q$55:Q$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!R$55:R$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!S$55:S$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!T$55:T$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!U$55:U$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!V$55:V$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!W$55:W$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!X$55:X$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!Y$55:Y$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!Z$55:Z$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AA$55:AA$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AB$55:AB$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AC$55:AC$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AD$55:AD$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AE$55:AE$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AF$55:AF$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AG$55:AG$71)/$E150/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AH$55:AH$71)/$E150/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL150,MSG_Fueldata!AI$55:AI$71)/$E150/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A51","v":"BOTEPBIONU"},"BOT","EPBIONU","BOrEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C151,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C151,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AG$8:AG$390)*$L151","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AH$8:AH$390)*$L151","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AI$8:AI$390)*$L151","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AJ$8:AJ$390)*$L151","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AK$8:AK$390)*$L151","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AL$8:AL$390)*$L151","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AM$8:AM$390)*$L151","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AN$8:AN$390)*$L151","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AO$8:AO$390)*$L151","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AP$8:AP$390)*$L151","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AQ$8:AQ$390)*$L151","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AR$8:AR$390)*$L151","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AS$8:AS$390)*$L151","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AT$8:AT$390)*$L151","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AU$8:AU$390)*$L151","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AV$8:AV$390)*$L151","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AW$8:AW$390)*$L151","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AX$8:AX$390)*$L151","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AY$8:AY$390)*$L151","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!AZ$8:AZ$390)*$L151","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!BA$8:BA$390)*$L151","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!BC$8:BC$390)*$L151","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A151,MSG_Generic!BD$8:BD$390)*$L151","v":1928.4515250000018},{"$f":"IF(MID($A151,6,1)=\"O\",MID($A151,6,3)&LEFT(VLOOKUP($B151,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A151,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B151,NameConvsw!$B$58:$G$70,6,FALSE),MID($A151,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!M$55:M$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!N$55:N$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!O$55:O$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!P$55:P$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!Q$55:Q$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!R$55:R$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!S$55:S$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!T$55:T$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!U$55:U$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!V$55:V$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!W$55:W$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!X$55:X$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!Y$55:Y$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!Z$55:Z$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AA$55:AA$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AB$55:AB$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AC$55:AC$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AD$55:AD$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AE$55:AE$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AF$55:AF$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AG$55:AG$71)/$E151/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AH$55:AH$71)/$E151/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL151,MSG_Fueldata!AI$55:AI$71)/$E151/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A52","v":"BOTEPGEONU"},"BOT","EPGEONU","BOrEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C152,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C152,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AG$8:AG$390)*$L152","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AH$8:AH$390)*$L152","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AI$8:AI$390)*$L152","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AJ$8:AJ$390)*$L152","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AK$8:AK$390)*$L152","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AL$8:AL$390)*$L152","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AM$8:AM$390)*$L152","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AN$8:AN$390)*$L152","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AO$8:AO$390)*$L152","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AP$8:AP$390)*$L152","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AQ$8:AQ$390)*$L152","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AR$8:AR$390)*$L152","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AS$8:AS$390)*$L152","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AT$8:AT$390)*$L152","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AU$8:AU$390)*$L152","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AV$8:AV$390)*$L152","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AW$8:AW$390)*$L152","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AX$8:AX$390)*$L152","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AY$8:AY$390)*$L152","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!AZ$8:AZ$390)*$L152","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!BA$8:BA$390)*$L152","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!BC$8:BC$390)*$L152","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A152,MSG_Generic!BD$8:BD$390)*$L152","v":3085.5224400000025},{"$f":"IF(MID($A152,6,1)=\"O\",MID($A152,6,3)&LEFT(VLOOKUP($B152,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A152,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B152,NameConvsw!$B$58:$G$70,6,FALSE),MID($A152,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!M$55:M$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!N$55:N$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!O$55:O$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!P$55:P$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!Q$55:Q$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!R$55:R$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!S$55:S$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!T$55:T$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!U$55:U$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!V$55:V$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!W$55:W$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!X$55:X$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!Y$55:Y$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!Z$55:Z$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AA$55:AA$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AB$55:AB$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AC$55:AC$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AD$55:AD$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AE$55:AE$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AF$55:AF$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AG$55:AG$71)/$E152/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AH$55:AH$71)/$E152/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL152,MSG_Fueldata!AI$55:AI$71)/$E152/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A53","v":"BOTEPWNDNU25"},"BOT","EPWNDNU25","BOrEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C153,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C153,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AG$8:AG$390)*$L153","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AH$8:AH$390)*$L153","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AI$8:AI$390)*$L153","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AJ$8:AJ$390)*$L153","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AK$8:AK$390)*$L153","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AL$8:AL$390)*$L153","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AM$8:AM$390)*$L153","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AN$8:AN$390)*$L153","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AO$8:AO$390)*$L153","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AP$8:AP$390)*$L153","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AQ$8:AQ$390)*$L153","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AR$8:AR$390)*$L153","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AS$8:AS$390)*$L153","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AT$8:AT$390)*$L153","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AU$8:AU$390)*$L153","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AV$8:AV$390)*$L153","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AW$8:AW$390)*$L153","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AX$8:AX$390)*$L153","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AY$8:AY$390)*$L153","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!AZ$8:AZ$390)*$L153","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!BA$8:BA$390)*$L153","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!BC$8:BC$390)*$L153","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A153,MSG_Generic!BD$8:BD$390)*$L153","v":1863.4770000000019},{"$f":"IF(MID($A153,6,1)=\"O\",MID($A153,6,3)&LEFT(VLOOKUP($B153,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A153,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B153,NameConvsw!$B$58:$G$70,6,FALSE),MID($A153,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!M$55:M$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!N$55:N$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!O$55:O$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!P$55:P$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!Q$55:Q$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!R$55:R$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!S$55:S$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!T$55:T$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!U$55:U$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!V$55:V$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!W$55:W$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!X$55:X$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!Y$55:Y$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!Z$55:Z$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AA$55:AA$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AB$55:AB$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AC$55:AC$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AD$55:AD$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AE$55:AE$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AF$55:AF$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AG$55:AG$71)/$E153/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AH$55:AH$71)/$E153/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL153,MSG_Fueldata!AI$55:AI$71)/$E153/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A54","v":"BOTEPWNDNU30"},"BOT","EPWNDNU30","BOrEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C154,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C154,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AG$8:AG$390)*$L154","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AH$8:AH$390)*$L154","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AI$8:AI$390)*$L154","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AJ$8:AJ$390)*$L154","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AK$8:AK$390)*$L154","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AL$8:AL$390)*$L154","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AM$8:AM$390)*$L154","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AN$8:AN$390)*$L154","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AO$8:AO$390)*$L154","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AP$8:AP$390)*$L154","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AQ$8:AQ$390)*$L154","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AR$8:AR$390)*$L154","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AS$8:AS$390)*$L154","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AT$8:AT$390)*$L154","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AU$8:AU$390)*$L154","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AV$8:AV$390)*$L154","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AW$8:AW$390)*$L154","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AX$8:AX$390)*$L154","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AY$8:AY$390)*$L154","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!AZ$8:AZ$390)*$L154","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!BA$8:BA$390)*$L154","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!BC$8:BC$390)*$L154","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A154,MSG_Generic!BD$8:BD$390)*$L154","v":1575.8820000000017},{"$f":"IF(MID($A154,6,1)=\"O\",MID($A154,6,3)&LEFT(VLOOKUP($B154,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A154,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B154,NameConvsw!$B$58:$G$70,6,FALSE),MID($A154,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!M$55:M$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!N$55:N$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!O$55:O$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!P$55:P$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!Q$55:Q$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!R$55:R$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!S$55:S$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!T$55:T$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!U$55:U$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!V$55:V$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!W$55:W$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!X$55:X$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!Y$55:Y$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!Z$55:Z$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AA$55:AA$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AB$55:AB$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AC$55:AC$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AD$55:AD$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AE$55:AE$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AF$55:AF$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AG$55:AG$71)/$E154/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AH$55:AH$71)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL154,MSG_Fueldata!AI$55:AI$71)/$E154/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A55","v":"BOTEPSOLNUPVut"},"BOT","EPSOLNUPVut","BOrEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C155,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C155,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AG$8:AG$390)*$L155","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AH$8:AH$390)*$L155","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AI$8:AI$390)*$L155","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AJ$8:AJ$390)*$L155","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AK$8:AK$390)*$L155","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AL$8:AL$390)*$L155","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AM$8:AM$390)*$L155","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AN$8:AN$390)*$L155","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AO$8:AO$390)*$L155","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AP$8:AP$390)*$L155","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AQ$8:AQ$390)*$L155","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AR$8:AR$390)*$L155","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AS$8:AS$390)*$L155","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AT$8:AT$390)*$L155","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AU$8:AU$390)*$L155","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AV$8:AV$390)*$L155","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AW$8:AW$390)*$L155","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AX$8:AX$390)*$L155","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AY$8:AY$390)*$L155","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!AZ$8:AZ$390)*$L155","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!BA$8:BA$390)*$L155","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!BC$8:BC$390)*$L155","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A155,MSG_Generic!BD$8:BD$390)*$L155","v":1140.150000000001},{"$f":"IF(MID($A155,6,1)=\"O\",MID($A155,6,3)&LEFT(VLOOKUP($B155,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A155,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B155,NameConvsw!$B$58:$G$70,6,FALSE),MID($A155,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!M$55:M$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!N$55:N$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!O$55:O$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!P$55:P$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!Q$55:Q$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!R$55:R$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!S$55:S$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!T$55:T$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!U$55:U$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!V$55:V$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!W$55:W$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!X$55:X$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!Y$55:Y$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!Z$55:Z$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AA$55:AA$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AB$55:AB$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AC$55:AC$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AD$55:AD$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AE$55:AE$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AF$55:AF$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AG$55:AG$71)/$E155/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AH$55:AH$71)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL155,MSG_Fueldata!AI$55:AI$71)/$E155/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A56","v":"BOTEPSOLNUPVrt"},"BOT","EPSOLNUPVrt","BOrEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C156,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C156,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AG$8:AG$390)*$L156","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AH$8:AH$390)*$L156","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AI$8:AI$390)*$L156","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AJ$8:AJ$390)*$L156","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AK$8:AK$390)*$L156","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AL$8:AL$390)*$L156","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AM$8:AM$390)*$L156","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AN$8:AN$390)*$L156","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AO$8:AO$390)*$L156","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AP$8:AP$390)*$L156","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AQ$8:AQ$390)*$L156","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AR$8:AR$390)*$L156","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AS$8:AS$390)*$L156","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AT$8:AT$390)*$L156","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AU$8:AU$390)*$L156","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AV$8:AV$390)*$L156","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AW$8:AW$390)*$L156","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AX$8:AX$390)*$L156","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AY$8:AY$390)*$L156","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!AZ$8:AZ$390)*$L156","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!BA$8:BA$390)*$L156","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!BC$8:BC$390)*$L156","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A156,MSG_Generic!BD$8:BD$390)*$L156","v":1088.4000000000001},{"$f":"IF(MID($A156,6,1)=\"O\",MID($A156,6,3)&LEFT(VLOOKUP($B156,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A156,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B156,NameConvsw!$B$58:$G$70,6,FALSE),MID($A156,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!M$55:M$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!N$55:N$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!O$55:O$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!P$55:P$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!Q$55:Q$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!R$55:R$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!S$55:S$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!T$55:T$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!U$55:U$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!V$55:V$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!W$55:W$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!X$55:X$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!Y$55:Y$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!Z$55:Z$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AA$55:AA$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AB$55:AB$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AC$55:AC$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AD$55:AD$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AE$55:AE$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AF$55:AF$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AG$55:AG$71)/$E156/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AH$55:AH$71)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL156,MSG_Fueldata!AI$55:AI$71)/$E156/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A57","v":"BOTEPSOLNUPVst"},"BOT","EPSOLNUPVst","BOrEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C157,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C157,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AG$8:AG$390)*$L157","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AH$8:AH$390)*$L157","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AI$8:AI$390)*$L157","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AJ$8:AJ$390)*$L157","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AK$8:AK$390)*$L157","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AL$8:AL$390)*$L157","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AM$8:AM$390)*$L157","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AN$8:AN$390)*$L157","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AO$8:AO$390)*$L157","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AP$8:AP$390)*$L157","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AQ$8:AQ$390)*$L157","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AR$8:AR$390)*$L157","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AS$8:AS$390)*$L157","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AT$8:AT$390)*$L157","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AU$8:AU$390)*$L157","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AV$8:AV$390)*$L157","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AW$8:AW$390)*$L157","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AX$8:AX$390)*$L157","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AY$8:AY$390)*$L157","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!AZ$8:AZ$390)*$L157","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!BA$8:BA$390)*$L157","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!BC$8:BC$390)*$L157","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A157,MSG_Generic!BD$8:BD$390)*$L157","v":1992.2},{"$f":"IF(MID($A157,6,1)=\"O\",MID($A157,6,3)&LEFT(VLOOKUP($B157,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A157,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B157,NameConvsw!$B$58:$G$70,6,FALSE),MID($A157,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!M$55:M$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!N$55:N$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!O$55:O$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!P$55:P$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!Q$55:Q$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!R$55:R$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!S$55:S$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!T$55:T$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!U$55:U$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!V$55:V$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!W$55:W$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!X$55:X$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!Y$55:Y$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!Z$55:Z$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AA$55:AA$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AB$55:AB$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AC$55:AC$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AD$55:AD$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AE$55:AE$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AF$55:AF$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AG$55:AG$71)/$E157/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AH$55:AH$71)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL157,MSG_Fueldata!AI$55:AI$71)/$E157/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A58","v":"BOTEPSOLNUPVst2"},{"$f":"LEFT(A158,3)","v":"BOT"},{"$f":"RIGHT(A158,LEN(A158)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B158,2)&\"r\"&C158","v":"BOrEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I158,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C158,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C158,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AG$8:AG$390)*$L158","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AH$8:AH$390)*$L158","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AI$8:AI$390)*$L158","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AJ$8:AJ$390)*$L158","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AK$8:AK$390)*$L158","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AL$8:AL$390)*$L158","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AM$8:AM$390)*$L158","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AN$8:AN$390)*$L158","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AO$8:AO$390)*$L158","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AP$8:AP$390)*$L158","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AQ$8:AQ$390)*$L158","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AR$8:AR$390)*$L158","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AS$8:AS$390)*$L158","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AT$8:AT$390)*$L158","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AU$8:AU$390)*$L158","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AV$8:AV$390)*$L158","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AW$8:AW$390)*$L158","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AX$8:AX$390)*$L158","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AY$8:AY$390)*$L158","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!AZ$8:AZ$390)*$L158","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!BA$8:BA$390)*$L158","v":3590},{"$f":"AH158","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!BC$8:BC$390)*$L158","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A158,MSG_Generic!BD$8:BD$390)*$L158","v":2936.3},{"$f":"IF(MID($A158,6,1)=\"O\",MID($A158,6,3)&LEFT(VLOOKUP($B158,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A158,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B158,NameConvsw!$B$58:$G$70,6,FALSE),MID($A158,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!M$55:M$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!N$55:N$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!O$55:O$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!P$55:P$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!Q$55:Q$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!R$55:R$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!S$55:S$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!T$55:T$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!U$55:U$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!V$55:V$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!W$55:W$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!X$55:X$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!Y$55:Y$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!Z$55:Z$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AA$55:AA$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AB$55:AB$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AC$55:AC$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AD$55:AD$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AE$55:AE$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AF$55:AF$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AG$55:AG$71)/$E158/8.76","v":0},{"$f":"BG158","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AH$55:AH$71)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL158,MSG_Fueldata!AI$55:AI$71)/$E158/8.76","v":0},null,{"$f":"(($H158+N158*$J158)/($K158*8.76)+$G158/8.76+AM158+$F158*BL$2)/$M158","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A59","v":"BOTEPSOLNUPVrtru"},{"$f":"LEFT(A159,3)","v":"BOT"},{"$f":"RIGHT(A159,LEN(A159)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B159,2)&\"r\"&C159","v":"BOrEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I159,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C159,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C159,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AG$8:AG$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AH$8:AH$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AI$8:AI$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AJ$8:AJ$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AK$8:AK$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AL$8:AL$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AM$8:AM$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AN$8:AN$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AO$8:AO$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AP$8:AP$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AQ$8:AQ$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AR$8:AR$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AS$8:AS$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AT$8:AT$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AU$8:AU$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AV$8:AV$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AW$8:AW$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AX$8:AX$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AY$8:AY$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!AZ$8:AZ$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!BA$8:BA$390)*$L159","v":0},{"$f":"AH159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!BC$8:BC$390)*$L159","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A159,MSG_Generic!BD$8:BD$390)*$L159","v":0},{"$f":"IF(MID($A159,6,1)=\"O\",MID($A159,6,3)&LEFT(VLOOKUP($B159,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A159,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B159,NameConvsw!$B$58:$G$70,6,FALSE),MID($A159,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!M$55:M$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!N$55:N$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!O$55:O$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!P$55:P$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!Q$55:Q$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!R$55:R$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!S$55:S$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!T$55:T$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!U$55:U$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!V$55:V$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!W$55:W$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!X$55:X$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!Y$55:Y$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!Z$55:Z$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AA$55:AA$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AB$55:AB$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AC$55:AC$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AD$55:AD$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AE$55:AE$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AF$55:AF$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AG$55:AG$71)/$E159/8.76","v":0},{"$f":"BG159","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AH$55:AH$71)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL159,MSG_Fueldata!AI$55:AI$71)/$E159/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A60","v":"BOTEPSOLNUPVstru"},{"$f":"LEFT(A160,3)","v":"BOT"},{"$f":"RIGHT(A160,LEN(A160)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B160,2)&\"r\"&C160","v":"BOrEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I160,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C160,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C160,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AG$8:AG$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AH$8:AH$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AI$8:AI$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AJ$8:AJ$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AK$8:AK$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AL$8:AL$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AM$8:AM$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AN$8:AN$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AO$8:AO$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AP$8:AP$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AQ$8:AQ$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AR$8:AR$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AS$8:AS$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AT$8:AT$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AU$8:AU$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AV$8:AV$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AW$8:AW$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AX$8:AX$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AY$8:AY$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!AZ$8:AZ$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!BA$8:BA$390)*$L160","v":0},{"$f":"AH160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!BC$8:BC$390)*$L160","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A160,MSG_Generic!BD$8:BD$390)*$L160","v":0},{"$f":"IF(MID($A160,6,1)=\"O\",MID($A160,6,3)&LEFT(VLOOKUP($B160,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A160,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B160,NameConvsw!$B$58:$G$70,6,FALSE),MID($A160,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!M$55:M$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!N$55:N$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!O$55:O$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!P$55:P$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!Q$55:Q$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!R$55:R$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!S$55:S$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!T$55:T$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!U$55:U$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!V$55:V$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!W$55:W$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!X$55:X$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!Y$55:Y$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!Z$55:Z$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AA$55:AA$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AB$55:AB$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AC$55:AC$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AD$55:AD$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AE$55:AE$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AF$55:AF$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AG$55:AG$71)/$E160/8.76","v":0},{"$f":"BG160","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AH$55:AH$71)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL160,MSG_Fueldata!AI$55:AI$71)/$E160/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A61","v":"BOTEPSOLNUPVstru2"},{"$f":"LEFT(A161,3)","v":"BOT"},{"$f":"RIGHT(A161,LEN(A161)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B161,2)&\"r\"&C161","v":"BOrEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I161,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C161,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C161,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AG$8:AG$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AH$8:AH$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AI$8:AI$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AJ$8:AJ$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AK$8:AK$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AL$8:AL$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AM$8:AM$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AN$8:AN$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AO$8:AO$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AP$8:AP$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AQ$8:AQ$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AR$8:AR$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AS$8:AS$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AT$8:AT$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AU$8:AU$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AV$8:AV$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AW$8:AW$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AX$8:AX$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AY$8:AY$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!AZ$8:AZ$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!BA$8:BA$390)*$L161","v":0},{"$f":"AH161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!BC$8:BC$390)*$L161","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A161,MSG_Generic!BD$8:BD$390)*$L161","v":0},{"$f":"IF(MID($A161,6,1)=\"O\",MID($A161,6,3)&LEFT(VLOOKUP($B161,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A161,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B161,NameConvsw!$B$58:$G$70,6,FALSE),MID($A161,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!M$55:M$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!N$55:N$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!O$55:O$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!P$55:P$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!Q$55:Q$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!R$55:R$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!S$55:S$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!T$55:T$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!U$55:U$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!V$55:V$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!W$55:W$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!X$55:X$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!Y$55:Y$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!Z$55:Z$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AA$55:AA$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AB$55:AB$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AC$55:AC$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AD$55:AD$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AE$55:AE$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AF$55:AF$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AG$55:AG$71)/$E161/8.76","v":0},{"$f":"BG161","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AH$55:AH$71)/$E161/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL161,MSG_Fueldata!AI$55:AI$71)/$E161/8.76","v":0},null,{"$f":"(($H161+N161*$J161)/($K161*8.76)+$G161/8.76+AM161+$F161*BL$2)/$M161","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A62","v":"BOTEPTSONUTH"},"BOT","EPTSONUTH","BOrEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C162,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C162,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AG$8:AG$390)*$L162","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AH$8:AH$390)*$L162","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AI$8:AI$390)*$L162","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AJ$8:AJ$390)*$L162","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AK$8:AK$390)*$L162","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AL$8:AL$390)*$L162","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AM$8:AM$390)*$L162","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AN$8:AN$390)*$L162","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AO$8:AO$390)*$L162","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AP$8:AP$390)*$L162","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AQ$8:AQ$390)*$L162","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AR$8:AR$390)*$L162","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AS$8:AS$390)*$L162","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AT$8:AT$390)*$L162","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AU$8:AU$390)*$L162","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AV$8:AV$390)*$L162","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AW$8:AW$390)*$L162","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AX$8:AX$390)*$L162","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AY$8:AY$390)*$L162","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!AZ$8:AZ$390)*$L162","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!BA$8:BA$390)*$L162","v":2428.3684425000024},{"$f":"AH162","v":2428.3684425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!BC$8:BC$390)*$L162","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A162,MSG_Generic!BD$8:BD$390)*$L162","v":1986.1391550000019},{"$f":"IF(MID($A162,6,1)=\"O\",MID($A162,6,3)&LEFT(VLOOKUP($B162,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A162,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B162,NameConvsw!$B$58:$G$70,6,FALSE),MID($A162,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!M$55:M$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!N$55:N$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!O$55:O$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!P$55:P$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!Q$55:Q$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!R$55:R$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!S$55:S$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!T$55:T$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!U$55:U$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!V$55:V$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!W$55:W$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!X$55:X$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!Y$55:Y$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!Z$55:Z$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AA$55:AA$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AB$55:AB$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AC$55:AC$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AD$55:AD$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AE$55:AE$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AF$55:AF$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AG$55:AG$71)/$E162/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AH$55:AH$71)/$E162/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL162,MSG_Fueldata!AI$55:AI$71)/$E162/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A63","v":"BOTEPTSONUTHst"},"BOT","EPTSONUTHst","BOrEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C163,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C163,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AG$8:AG$390)*$L163","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AH$8:AH$390)*$L163","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AI$8:AI$390)*$L163","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AJ$8:AJ$390)*$L163","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AK$8:AK$390)*$L163","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AL$8:AL$390)*$L163","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AM$8:AM$390)*$L163","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AN$8:AN$390)*$L163","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AO$8:AO$390)*$L163","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AP$8:AP$390)*$L163","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AQ$8:AQ$390)*$L163","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AR$8:AR$390)*$L163","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AS$8:AS$390)*$L163","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AT$8:AT$390)*$L163","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AU$8:AU$390)*$L163","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AV$8:AV$390)*$L163","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AW$8:AW$390)*$L163","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AX$8:AX$390)*$L163","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AY$8:AY$390)*$L163","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!AZ$8:AZ$390)*$L163","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!BA$8:BA$390)*$L163","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!BC$8:BC$390)*$L163","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A163,MSG_Generic!BD$8:BD$390)*$L163","v":4082.2932150000038},{"$f":"IF(MID($A163,6,1)=\"O\",MID($A163,6,3)&LEFT(VLOOKUP($B163,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A163,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B163,NameConvsw!$B$58:$G$70,6,FALSE),MID($A163,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!M$55:M$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!N$55:N$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!O$55:O$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!P$55:P$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!Q$55:Q$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!R$55:R$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!S$55:S$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!T$55:T$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!U$55:U$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!V$55:V$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!W$55:W$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!X$55:X$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!Y$55:Y$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!Z$55:Z$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AA$55:AA$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AB$55:AB$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AC$55:AC$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AD$55:AD$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AE$55:AE$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AF$55:AF$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AG$55:AG$71)/$E163/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AH$55:AH$71)/$E163/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL163,MSG_Fueldata!AI$55:AI$71)/$E163/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A64","v":"BOTEPGASNUSO"},"BOT","EPGASNUSO","BOrEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C164,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C164,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AG$8:AG$390)*$L164","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AH$8:AH$390)*$L164","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AI$8:AI$390)*$L164","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AJ$8:AJ$390)*$L164","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AK$8:AK$390)*$L164","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AL$8:AL$390)*$L164","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AM$8:AM$390)*$L164","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AN$8:AN$390)*$L164","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AO$8:AO$390)*$L164","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AP$8:AP$390)*$L164","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AQ$8:AQ$390)*$L164","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AR$8:AR$390)*$L164","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AS$8:AS$390)*$L164","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AT$8:AT$390)*$L164","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AU$8:AU$390)*$L164","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AV$8:AV$390)*$L164","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AW$8:AW$390)*$L164","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AX$8:AX$390)*$L164","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AY$8:AY$390)*$L164","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!AZ$8:AZ$390)*$L164","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!BA$8:BA$390)*$L164","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!BC$8:BC$390)*$L164","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A164,MSG_Generic!BD$8:BD$390)*$L164","v":1562.9263650000014},{"$f":"IF(MID($A164,6,1)=\"O\",MID($A164,6,3)&LEFT(VLOOKUP($B164,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A164,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B164,NameConvsw!$B$58:$G$70,6,FALSE),MID($A164,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!M$55:M$71)/$E164/8.76","v":70.00086154906522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!N$55:N$71)/$E164/8.76","v":70.862410614284471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!O$55:O$71)/$E164/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!P$55:P$71)/$E164/8.76","v":72.585508744723015},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!Q$55:Q$71)/$E164/8.76","v":73.44705780994228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!R$55:R$71)/$E164/8.76","v":74.308606875161544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!S$55:S$71)/$E164/8.76","v":75.170155940380795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!T$55:T$71)/$E164/8.76","v":76.031705005600074},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!U$55:U$71)/$E164/8.76","v":76.893254070819339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!V$55:V$71)/$E164/8.76","v":77.754803136038589},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!W$55:W$71)/$E164/8.76","v":78.616352201257868},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!X$55:X$71)/$E164/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!Y$55:Y$71)/$E164/8.76","v":81.200999396915662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!Z$55:Z$71)/$E164/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AA$55:AA$71)/$E164/8.76","v":83.785646592573443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AB$55:AB$71)/$E164/8.76","v":85.07797019040234},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AC$55:AC$71)/$E164/8.76","v":86.370293788231237},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AD$55:AD$71)/$E164/8.76","v":87.662617386060134},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AE$55:AE$71)/$E164/8.76","v":88.954940983889031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AF$55:AF$71)/$E164/8.76","v":90.247264581717928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AG$55:AG$71)/$E164/8.76","v":91.539588179546826},91.539588179546826,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AH$55:AH$71)/$E164/8.76","v":91.539588179546826},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL164,MSG_Fueldata!AI$55:AI$71)/$E164/8.76","v":91.539588179546826},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A69","v":"DRCEPODSNU"},"DRC","EPODSNU","DRrEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C165,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C165,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AG$8:AG$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AH$8:AH$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AI$8:AI$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AJ$8:AJ$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AK$8:AK$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AL$8:AL$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AM$8:AM$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AN$8:AN$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AO$8:AO$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AP$8:AP$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AQ$8:AQ$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AR$8:AR$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AS$8:AS$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AT$8:AT$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AU$8:AU$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AV$8:AV$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AW$8:AW$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AX$8:AX$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AY$8:AY$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!AZ$8:AZ$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!BA$8:BA$390)*$L165","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!BC$8:BC$390)*$L165","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A165,MSG_Generic!BD$8:BD$390)*$L165","v":1177.0000000000011},{"$f":"IF(MID($A165,6,1)=\"O\",MID($A165,6,3)&LEFT(VLOOKUP($B165,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A165,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B165,NameConvsw!$B$58:$G$70,6,FALSE),MID($A165,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!M$55:M$71)/$E165/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!N$55:N$71)/$E165/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!O$55:O$71)/$E165/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!P$55:P$71)/$E165/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!Q$55:Q$71)/$E165/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!R$55:R$71)/$E165/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!S$55:S$71)/$E165/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!T$55:T$71)/$E165/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!U$55:U$71)/$E165/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!V$55:V$71)/$E165/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!W$55:W$71)/$E165/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!X$55:X$71)/$E165/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!Y$55:Y$71)/$E165/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!Z$55:Z$71)/$E165/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AA$55:AA$71)/$E165/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AB$55:AB$71)/$E165/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AC$55:AC$71)/$E165/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AD$55:AD$71)/$E165/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AE$55:AE$71)/$E165/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AF$55:AF$71)/$E165/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AG$55:AG$71)/$E165/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AH$55:AH$71)/$E165/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL165,MSG_Fueldata!AI$55:AI$71)/$E165/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A70","v":"DRCEPODSNUind"},{"$f":"LEFT(A166,3)","v":"DRC"},{"$f":"RIGHT(A166,LEN(A166)-3)","v":"EPODSNUind"},{"$f":"LEFT(B166,2)&\"r\"&C166","v":"DRrEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I166,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C166,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C166,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AG$8:AG$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AH$8:AH$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AI$8:AI$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AJ$8:AJ$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AK$8:AK$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AL$8:AL$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AM$8:AM$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AN$8:AN$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AO$8:AO$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AP$8:AP$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AQ$8:AQ$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AR$8:AR$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AS$8:AS$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AT$8:AT$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AU$8:AU$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AV$8:AV$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AW$8:AW$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AX$8:AX$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AY$8:AY$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!AZ$8:AZ$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!BA$8:BA$390)*$L166","v":658.7},{"$f":"AH166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!BC$8:BC$390)*$L166","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A166,MSG_Generic!BD$8:BD$390)*$L166","v":658.7},{"$f":"IF(MID($A166,6,1)=\"O\",MID($A166,6,3)&LEFT(VLOOKUP($B166,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A166,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B166,NameConvsw!$B$58:$G$70,6,FALSE),MID($A166,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!M$55:M$71)/$E166/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!N$55:N$71)/$E166/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!O$55:O$71)/$E166/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!P$55:P$71)/$E166/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!Q$55:Q$71)/$E166/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!R$55:R$71)/$E166/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!S$55:S$71)/$E166/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!T$55:T$71)/$E166/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!U$55:U$71)/$E166/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!V$55:V$71)/$E166/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!W$55:W$71)/$E166/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!X$55:X$71)/$E166/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!Y$55:Y$71)/$E166/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!Z$55:Z$71)/$E166/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AA$55:AA$71)/$E166/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AB$55:AB$71)/$E166/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AC$55:AC$71)/$E166/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AD$55:AD$71)/$E166/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AE$55:AE$71)/$E166/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AF$55:AF$71)/$E166/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AG$55:AG$71)/$E166/8.76","v":303.97912589693414},{"$f":"BG166","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AH$55:AH$71)/$E166/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL166,MSG_Fueldata!AI$55:AI$71)/$E166/8.76","v":303.97912589693414},null,{"$f":"(($H166+N166*$J166)/($K166*8.76)+$G166/8.76+AM166+$F166*BL$2)/$M166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A71","v":"DRCEPODSNUurb"},{"$f":"LEFT(A167,3)","v":"DRC"},{"$f":"RIGHT(A167,LEN(A167)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B167,2)&\"r\"&C167","v":"DRrEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I167,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C167,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C167,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AG$8:AG$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AH$8:AH$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AI$8:AI$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AJ$8:AJ$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AK$8:AK$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AL$8:AL$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AM$8:AM$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AN$8:AN$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AO$8:AO$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AP$8:AP$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AQ$8:AQ$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AR$8:AR$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AS$8:AS$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AT$8:AT$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AU$8:AU$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AV$8:AV$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AW$8:AW$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AX$8:AX$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AY$8:AY$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!AZ$8:AZ$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!BA$8:BA$390)*$L167","v":691.9},{"$f":"AH167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!BC$8:BC$390)*$L167","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A167,MSG_Generic!BD$8:BD$390)*$L167","v":691.9},{"$f":"IF(MID($A167,6,1)=\"O\",MID($A167,6,3)&LEFT(VLOOKUP($B167,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A167,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B167,NameConvsw!$B$58:$G$70,6,FALSE),MID($A167,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!M$55:M$71)/$E167/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!N$55:N$71)/$E167/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!O$55:O$71)/$E167/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!P$55:P$71)/$E167/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!Q$55:Q$71)/$E167/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!R$55:R$71)/$E167/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!S$55:S$71)/$E167/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!T$55:T$71)/$E167/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!U$55:U$71)/$E167/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!V$55:V$71)/$E167/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!W$55:W$71)/$E167/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!X$55:X$71)/$E167/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!Y$55:Y$71)/$E167/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!Z$55:Z$71)/$E167/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AA$55:AA$71)/$E167/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AB$55:AB$71)/$E167/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AC$55:AC$71)/$E167/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AD$55:AD$71)/$E167/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AE$55:AE$71)/$E167/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AF$55:AF$71)/$E167/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AG$55:AG$71)/$E167/8.76","v":664.95433789954336},{"$f":"BG167","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AH$55:AH$71)/$E167/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL167,MSG_Fueldata!AI$55:AI$71)/$E167/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A72","v":"DRCEPODSNUrur"},{"$f":"LEFT(A168,3)","v":"DRC"},{"$f":"RIGHT(A168,LEN(A168)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B168,2)&\"r\"&C168","v":"DRrEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I168,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C168,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C168,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AG$8:AG$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AH$8:AH$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AI$8:AI$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AJ$8:AJ$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AK$8:AK$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AL$8:AL$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AM$8:AM$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AN$8:AN$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AO$8:AO$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AP$8:AP$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AQ$8:AQ$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AR$8:AR$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AS$8:AS$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AT$8:AT$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AU$8:AU$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AV$8:AV$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AW$8:AW$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AX$8:AX$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AY$8:AY$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!AZ$8:AZ$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!BA$8:BA$390)*$L168","v":691.9},{"$f":"AH168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!BC$8:BC$390)*$L168","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A168,MSG_Generic!BD$8:BD$390)*$L168","v":691.9},{"$f":"IF(MID($A168,6,1)=\"O\",MID($A168,6,3)&LEFT(VLOOKUP($B168,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A168,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B168,NameConvsw!$B$58:$G$70,6,FALSE),MID($A168,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!M$55:M$71)/$E168/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!N$55:N$71)/$E168/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!O$55:O$71)/$E168/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!P$55:P$71)/$E168/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!Q$55:Q$71)/$E168/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!R$55:R$71)/$E168/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!S$55:S$71)/$E168/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!T$55:T$71)/$E168/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!U$55:U$71)/$E168/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!V$55:V$71)/$E168/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!W$55:W$71)/$E168/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!X$55:X$71)/$E168/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!Y$55:Y$71)/$E168/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!Z$55:Z$71)/$E168/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AA$55:AA$71)/$E168/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AB$55:AB$71)/$E168/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AC$55:AC$71)/$E168/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AD$55:AD$71)/$E168/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AE$55:AE$71)/$E168/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AF$55:AF$71)/$E168/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AG$55:AG$71)/$E168/8.76","v":664.95433789954336},{"$f":"BG168","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AH$55:AH$71)/$E168/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL168,MSG_Fueldata!AI$55:AI$71)/$E168/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A73","v":"DRCEPOHFNU"},"DRC","EPOHFNU","DRrEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C169,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C169,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AG$8:AG$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AH$8:AH$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AI$8:AI$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AJ$8:AJ$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AK$8:AK$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AL$8:AL$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AM$8:AM$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AN$8:AN$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AO$8:AO$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AP$8:AP$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AQ$8:AQ$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AR$8:AR$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AS$8:AS$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AT$8:AT$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AU$8:AU$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AV$8:AV$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AW$8:AW$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AX$8:AX$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AY$8:AY$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!AZ$8:AZ$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!BA$8:BA$390)*$L169","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!BC$8:BC$390)*$L169","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A169,MSG_Generic!BD$8:BD$390)*$L169","v":1559.2500000000016},{"$f":"IF(MID($A169,6,1)=\"O\",MID($A169,6,3)&LEFT(VLOOKUP($B169,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A169,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B169,NameConvsw!$B$58:$G$70,6,FALSE),MID($A169,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!M$55:M$71)/$E169/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!N$55:N$71)/$E169/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!O$55:O$71)/$E169/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!P$55:P$71)/$E169/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!Q$55:Q$71)/$E169/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!R$55:R$71)/$E169/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!S$55:S$71)/$E169/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!T$55:T$71)/$E169/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!U$55:U$71)/$E169/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!V$55:V$71)/$E169/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!W$55:W$71)/$E169/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!X$55:X$71)/$E169/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!Y$55:Y$71)/$E169/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!Z$55:Z$71)/$E169/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AA$55:AA$71)/$E169/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AB$55:AB$71)/$E169/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AC$55:AC$71)/$E169/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AD$55:AD$71)/$E169/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AE$55:AE$71)/$E169/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AF$55:AF$71)/$E169/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AG$55:AG$71)/$E169/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AH$55:AH$71)/$E169/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL169,MSG_Fueldata!AI$55:AI$71)/$E169/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A74","v":"DRCEPGASNUOC"},"DRC","EPGASNUOC","DRrEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C170,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C170,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AG$8:AG$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AH$8:AH$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AI$8:AI$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AJ$8:AJ$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AK$8:AK$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AL$8:AL$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AM$8:AM$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AN$8:AN$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AO$8:AO$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AP$8:AP$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AQ$8:AQ$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AR$8:AR$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AS$8:AS$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AT$8:AT$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AU$8:AU$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AV$8:AV$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AW$8:AW$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AX$8:AX$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AY$8:AY$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!AZ$8:AZ$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!BA$8:BA$390)*$L170","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!BC$8:BC$390)*$L170","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A170,MSG_Generic!BD$8:BD$390)*$L170","v":696.46500000000071},{"$f":"IF(MID($A170,6,1)=\"O\",MID($A170,6,3)&LEFT(VLOOKUP($B170,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A170,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B170,NameConvsw!$B$58:$G$70,6,FALSE),MID($A170,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!M$55:M$71)/$E170/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!N$55:N$71)/$E170/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!O$55:O$71)/$E170/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!P$55:P$71)/$E170/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!Q$55:Q$71)/$E170/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!R$55:R$71)/$E170/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!S$55:S$71)/$E170/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!T$55:T$71)/$E170/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!U$55:U$71)/$E170/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!V$55:V$71)/$E170/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!W$55:W$71)/$E170/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!X$55:X$71)/$E170/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!Y$55:Y$71)/$E170/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!Z$55:Z$71)/$E170/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AA$55:AA$71)/$E170/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AB$55:AB$71)/$E170/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AC$55:AC$71)/$E170/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AD$55:AD$71)/$E170/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AE$55:AE$71)/$E170/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AF$55:AF$71)/$E170/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AG$55:AG$71)/$E170/8.76","v":132.42009132420091},132.42009132420091,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AH$55:AH$71)/$E170/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL170,MSG_Fueldata!AI$55:AI$71)/$E170/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A75","v":"DRCEPGASNUCC"},"DRC","EPGASNUCC","DRrEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C171,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C171,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AG$8:AG$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AH$8:AH$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AI$8:AI$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AJ$8:AJ$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AK$8:AK$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AL$8:AL$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AM$8:AM$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AN$8:AN$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AO$8:AO$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AP$8:AP$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AQ$8:AQ$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AR$8:AR$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AS$8:AS$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AT$8:AT$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AU$8:AU$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AV$8:AV$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AW$8:AW$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AX$8:AX$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AY$8:AY$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!AZ$8:AZ$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!BA$8:BA$390)*$L171","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!BC$8:BC$390)*$L171","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A171,MSG_Generic!BD$8:BD$390)*$L171","v":1297.4096666666683},{"$f":"IF(MID($A171,6,1)=\"O\",MID($A171,6,3)&LEFT(VLOOKUP($B171,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A171,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B171,NameConvsw!$B$58:$G$70,6,FALSE),MID($A171,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!M$55:M$71)/$E171/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!N$55:N$71)/$E171/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!O$55:O$71)/$E171/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!P$55:P$71)/$E171/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!Q$55:Q$71)/$E171/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!R$55:R$71)/$E171/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!S$55:S$71)/$E171/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!T$55:T$71)/$E171/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!U$55:U$71)/$E171/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!V$55:V$71)/$E171/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!W$55:W$71)/$E171/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!X$55:X$71)/$E171/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!Y$55:Y$71)/$E171/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!Z$55:Z$71)/$E171/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AA$55:AA$71)/$E171/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AB$55:AB$71)/$E171/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AC$55:AC$71)/$E171/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AD$55:AD$71)/$E171/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AE$55:AE$71)/$E171/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AF$55:AF$71)/$E171/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AG$55:AG$71)/$E171/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AH$55:AH$71)/$E171/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL171,MSG_Fueldata!AI$55:AI$71)/$E171/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A76","v":"DRCEPCOANUSC"},"DRC","EPCOANUSC","DRrEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C172,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C172,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AG$8:AG$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AH$8:AH$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AI$8:AI$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AJ$8:AJ$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AK$8:AK$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AL$8:AL$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AM$8:AM$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AN$8:AN$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AO$8:AO$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AP$8:AP$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AQ$8:AQ$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AR$8:AR$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AS$8:AS$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AT$8:AT$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AU$8:AU$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AV$8:AV$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AW$8:AW$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AX$8:AX$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AY$8:AY$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!AZ$8:AZ$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!BA$8:BA$390)*$L172","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!BC$8:BC$390)*$L172","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A172,MSG_Generic!BD$8:BD$390)*$L172","v":3067.3993350000028},{"$f":"IF(MID($A172,6,1)=\"O\",MID($A172,6,3)&LEFT(VLOOKUP($B172,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A172,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B172,NameConvsw!$B$58:$G$70,6,FALSE),MID($A172,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!M$55:M$71)/$E172/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!N$55:N$71)/$E172/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!O$55:O$71)/$E172/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!P$55:P$71)/$E172/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!Q$55:Q$71)/$E172/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!R$55:R$71)/$E172/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!S$55:S$71)/$E172/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!T$55:T$71)/$E172/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!U$55:U$71)/$E172/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!V$55:V$71)/$E172/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!W$55:W$71)/$E172/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!X$55:X$71)/$E172/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!Y$55:Y$71)/$E172/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!Z$55:Z$71)/$E172/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AA$55:AA$71)/$E172/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AB$55:AB$71)/$E172/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AC$55:AC$71)/$E172/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AD$55:AD$71)/$E172/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AE$55:AE$71)/$E172/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AF$55:AF$71)/$E172/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AG$55:AG$71)/$E172/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AH$55:AH$71)/$E172/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL172,MSG_Fueldata!AI$55:AI$71)/$E172/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A77","v":"DRCEPNUCNUPW"},"DRC","EPNUCNUPW","DRrEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C173,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C173,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AG$8:AG$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AH$8:AH$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AI$8:AI$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AJ$8:AJ$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AK$8:AK$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AL$8:AL$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AM$8:AM$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AN$8:AN$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AO$8:AO$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AP$8:AP$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AQ$8:AQ$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AR$8:AR$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AS$8:AS$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AT$8:AT$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AU$8:AU$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AV$8:AV$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AW$8:AW$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AX$8:AX$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AY$8:AY$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!AZ$8:AZ$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!BA$8:BA$390)*$L173","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!BC$8:BC$390)*$L173","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A173,MSG_Generic!BD$8:BD$390)*$L173","v":7905.7295075508828},{"$f":"IF(MID($A173,6,1)=\"O\",MID($A173,6,3)&LEFT(VLOOKUP($B173,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A173,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B173,NameConvsw!$B$58:$G$70,6,FALSE),MID($A173,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!M$55:M$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!N$55:N$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!O$55:O$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!P$55:P$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!Q$55:Q$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!R$55:R$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!S$55:S$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!T$55:T$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!U$55:U$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!V$55:V$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!W$55:W$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!X$55:X$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!Y$55:Y$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!Z$55:Z$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AA$55:AA$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AB$55:AB$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AC$55:AC$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AD$55:AD$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AE$55:AE$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AF$55:AF$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AG$55:AG$71)/$E173/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AH$55:AH$71)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL173,MSG_Fueldata!AI$55:AI$71)/$E173/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A78","v":"DRCEPHYDNU"},"DRC","EPHYDNU","DRrEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C174,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C174,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AG$8:AG$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AH$8:AH$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AI$8:AI$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AJ$8:AJ$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AK$8:AK$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AL$8:AL$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AM$8:AM$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AN$8:AN$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AO$8:AO$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AP$8:AP$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AQ$8:AQ$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AR$8:AR$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AS$8:AS$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AT$8:AT$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AU$8:AU$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AV$8:AV$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AW$8:AW$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AX$8:AX$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AY$8:AY$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!AZ$8:AZ$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!BA$8:BA$390)*$L174","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!BC$8:BC$390)*$L174","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A174,MSG_Generic!BD$8:BD$390)*$L174","v":2686.2440000000024},{"$f":"IF(MID($A174,6,1)=\"O\",MID($A174,6,3)&LEFT(VLOOKUP($B174,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A174,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B174,NameConvsw!$B$58:$G$70,6,FALSE),MID($A174,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!M$55:M$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!N$55:N$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!O$55:O$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!P$55:P$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!Q$55:Q$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!R$55:R$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!S$55:S$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!T$55:T$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!U$55:U$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!V$55:V$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!W$55:W$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!X$55:X$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!Y$55:Y$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!Z$55:Z$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AA$55:AA$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AB$55:AB$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AC$55:AC$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AD$55:AD$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AE$55:AE$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AF$55:AF$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AG$55:AG$71)/$E174/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AH$55:AH$71)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL174,MSG_Fueldata!AI$55:AI$71)/$E174/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A79","v":"DRCEPHYDNUmic"},"DRC","EPHYDNUmic","DRrEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C175,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C175,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AG$8:AG$390)*$L175","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AH$8:AH$390)*$L175","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AI$8:AI$390)*$L175","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AJ$8:AJ$390)*$L175","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AK$8:AK$390)*$L175","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AL$8:AL$390)*$L175","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AM$8:AM$390)*$L175","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AN$8:AN$390)*$L175","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AO$8:AO$390)*$L175","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AP$8:AP$390)*$L175","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AQ$8:AQ$390)*$L175","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AR$8:AR$390)*$L175","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AS$8:AS$390)*$L175","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AT$8:AT$390)*$L175","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AU$8:AU$390)*$L175","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AV$8:AV$390)*$L175","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AW$8:AW$390)*$L175","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AX$8:AX$390)*$L175","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AY$8:AY$390)*$L175","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!AZ$8:AZ$390)*$L175","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!BA$8:BA$390)*$L175","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!BC$8:BC$390)*$L175","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A175,MSG_Generic!BD$8:BD$390)*$L175","v":3090.664500000003},{"$f":"IF(MID($A175,6,1)=\"O\",MID($A175,6,3)&LEFT(VLOOKUP($B175,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A175,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B175,NameConvsw!$B$58:$G$70,6,FALSE),MID($A175,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!M$55:M$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!N$55:N$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!O$55:O$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!P$55:P$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!Q$55:Q$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!R$55:R$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!S$55:S$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!T$55:T$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!U$55:U$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!V$55:V$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!W$55:W$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!X$55:X$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!Y$55:Y$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!Z$55:Z$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AA$55:AA$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AB$55:AB$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AC$55:AC$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AD$55:AD$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AE$55:AE$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AF$55:AF$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AG$55:AG$71)/$E175/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AH$55:AH$71)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL175,MSG_Fueldata!AI$55:AI$71)/$E175/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A80","v":"DRCEPBIONU"},"DRC","EPBIONU","DRrEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C176,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C176,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AG$8:AG$390)*$L176","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AH$8:AH$390)*$L176","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AI$8:AI$390)*$L176","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AJ$8:AJ$390)*$L176","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AK$8:AK$390)*$L176","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AL$8:AL$390)*$L176","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AM$8:AM$390)*$L176","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AN$8:AN$390)*$L176","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AO$8:AO$390)*$L176","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AP$8:AP$390)*$L176","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AQ$8:AQ$390)*$L176","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AR$8:AR$390)*$L176","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AS$8:AS$390)*$L176","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AT$8:AT$390)*$L176","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AU$8:AU$390)*$L176","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AV$8:AV$390)*$L176","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AW$8:AW$390)*$L176","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AX$8:AX$390)*$L176","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AY$8:AY$390)*$L176","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!AZ$8:AZ$390)*$L176","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!BA$8:BA$390)*$L176","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!BC$8:BC$390)*$L176","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A176,MSG_Generic!BD$8:BD$390)*$L176","v":1928.4515250000018},{"$f":"IF(MID($A176,6,1)=\"O\",MID($A176,6,3)&LEFT(VLOOKUP($B176,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A176,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B176,NameConvsw!$B$58:$G$70,6,FALSE),MID($A176,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!M$55:M$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!N$55:N$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!O$55:O$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!P$55:P$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!Q$55:Q$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!R$55:R$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!S$55:S$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!T$55:T$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!U$55:U$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!V$55:V$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!W$55:W$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!X$55:X$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!Y$55:Y$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!Z$55:Z$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AA$55:AA$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AB$55:AB$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AC$55:AC$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AD$55:AD$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AE$55:AE$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AF$55:AF$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AG$55:AG$71)/$E176/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AH$55:AH$71)/$E176/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL176,MSG_Fueldata!AI$55:AI$71)/$E176/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A81","v":"DRCEPGEONU"},"DRC","EPGEONU","DRrEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C177,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C177,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AG$8:AG$390)*$L177","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AH$8:AH$390)*$L177","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AI$8:AI$390)*$L177","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AJ$8:AJ$390)*$L177","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AK$8:AK$390)*$L177","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AL$8:AL$390)*$L177","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AM$8:AM$390)*$L177","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AN$8:AN$390)*$L177","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AO$8:AO$390)*$L177","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AP$8:AP$390)*$L177","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AQ$8:AQ$390)*$L177","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AR$8:AR$390)*$L177","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AS$8:AS$390)*$L177","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AT$8:AT$390)*$L177","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AU$8:AU$390)*$L177","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AV$8:AV$390)*$L177","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AW$8:AW$390)*$L177","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AX$8:AX$390)*$L177","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AY$8:AY$390)*$L177","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!AZ$8:AZ$390)*$L177","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!BA$8:BA$390)*$L177","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!BC$8:BC$390)*$L177","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A177,MSG_Generic!BD$8:BD$390)*$L177","v":3085.5224400000025},{"$f":"IF(MID($A177,6,1)=\"O\",MID($A177,6,3)&LEFT(VLOOKUP($B177,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A177,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B177,NameConvsw!$B$58:$G$70,6,FALSE),MID($A177,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!M$55:M$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!N$55:N$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!O$55:O$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!P$55:P$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!Q$55:Q$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!R$55:R$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!S$55:S$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!T$55:T$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!U$55:U$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!V$55:V$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!W$55:W$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!X$55:X$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!Y$55:Y$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!Z$55:Z$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AA$55:AA$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AB$55:AB$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AC$55:AC$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AD$55:AD$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AE$55:AE$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AF$55:AF$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AG$55:AG$71)/$E177/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AH$55:AH$71)/$E177/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL177,MSG_Fueldata!AI$55:AI$71)/$E177/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A82","v":"DRCEPWNDNU25"},"DRC","EPWNDNU25","DRrEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C178,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C178,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AG$8:AG$390)*$L178","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AH$8:AH$390)*$L178","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AI$8:AI$390)*$L178","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AJ$8:AJ$390)*$L178","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AK$8:AK$390)*$L178","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AL$8:AL$390)*$L178","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AM$8:AM$390)*$L178","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AN$8:AN$390)*$L178","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AO$8:AO$390)*$L178","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AP$8:AP$390)*$L178","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AQ$8:AQ$390)*$L178","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AR$8:AR$390)*$L178","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AS$8:AS$390)*$L178","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AT$8:AT$390)*$L178","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AU$8:AU$390)*$L178","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AV$8:AV$390)*$L178","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AW$8:AW$390)*$L178","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AX$8:AX$390)*$L178","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AY$8:AY$390)*$L178","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!AZ$8:AZ$390)*$L178","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!BA$8:BA$390)*$L178","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!BC$8:BC$390)*$L178","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A178,MSG_Generic!BD$8:BD$390)*$L178","v":1863.4770000000019},{"$f":"IF(MID($A178,6,1)=\"O\",MID($A178,6,3)&LEFT(VLOOKUP($B178,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A178,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B178,NameConvsw!$B$58:$G$70,6,FALSE),MID($A178,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!M$55:M$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!N$55:N$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!O$55:O$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!P$55:P$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!Q$55:Q$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!R$55:R$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!S$55:S$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!T$55:T$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!U$55:U$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!V$55:V$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!W$55:W$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!X$55:X$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!Y$55:Y$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!Z$55:Z$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AA$55:AA$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AB$55:AB$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AC$55:AC$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AD$55:AD$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AE$55:AE$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AF$55:AF$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AG$55:AG$71)/$E178/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AH$55:AH$71)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL178,MSG_Fueldata!AI$55:AI$71)/$E178/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A83","v":"DRCEPWNDNU30"},"DRC","EPWNDNU30","DRrEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C179,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C179,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AG$8:AG$390)*$L179","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AH$8:AH$390)*$L179","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AI$8:AI$390)*$L179","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AJ$8:AJ$390)*$L179","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AK$8:AK$390)*$L179","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AL$8:AL$390)*$L179","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AM$8:AM$390)*$L179","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AN$8:AN$390)*$L179","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AO$8:AO$390)*$L179","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AP$8:AP$390)*$L179","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AQ$8:AQ$390)*$L179","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AR$8:AR$390)*$L179","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AS$8:AS$390)*$L179","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AT$8:AT$390)*$L179","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AU$8:AU$390)*$L179","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AV$8:AV$390)*$L179","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AW$8:AW$390)*$L179","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AX$8:AX$390)*$L179","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AY$8:AY$390)*$L179","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!AZ$8:AZ$390)*$L179","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!BA$8:BA$390)*$L179","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!BC$8:BC$390)*$L179","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A179,MSG_Generic!BD$8:BD$390)*$L179","v":1575.8820000000017},{"$f":"IF(MID($A179,6,1)=\"O\",MID($A179,6,3)&LEFT(VLOOKUP($B179,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A179,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B179,NameConvsw!$B$58:$G$70,6,FALSE),MID($A179,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!M$55:M$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!N$55:N$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!O$55:O$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!P$55:P$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!Q$55:Q$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!R$55:R$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!S$55:S$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!T$55:T$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!U$55:U$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!V$55:V$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!W$55:W$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!X$55:X$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!Y$55:Y$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!Z$55:Z$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AA$55:AA$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AB$55:AB$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AC$55:AC$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AD$55:AD$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AE$55:AE$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AF$55:AF$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AG$55:AG$71)/$E179/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AH$55:AH$71)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL179,MSG_Fueldata!AI$55:AI$71)/$E179/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A84","v":"DRCEPSOLNUPVut"},"DRC","EPSOLNUPVut","DRrEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C180,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C180,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AG$8:AG$390)*$L180","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AH$8:AH$390)*$L180","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AI$8:AI$390)*$L180","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AJ$8:AJ$390)*$L180","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AK$8:AK$390)*$L180","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AL$8:AL$390)*$L180","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AM$8:AM$390)*$L180","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AN$8:AN$390)*$L180","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AO$8:AO$390)*$L180","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AP$8:AP$390)*$L180","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AQ$8:AQ$390)*$L180","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AR$8:AR$390)*$L180","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AS$8:AS$390)*$L180","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AT$8:AT$390)*$L180","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AU$8:AU$390)*$L180","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AV$8:AV$390)*$L180","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AW$8:AW$390)*$L180","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AX$8:AX$390)*$L180","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AY$8:AY$390)*$L180","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!AZ$8:AZ$390)*$L180","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!BA$8:BA$390)*$L180","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!BC$8:BC$390)*$L180","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A180,MSG_Generic!BD$8:BD$390)*$L180","v":1140.150000000001},{"$f":"IF(MID($A180,6,1)=\"O\",MID($A180,6,3)&LEFT(VLOOKUP($B180,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A180,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B180,NameConvsw!$B$58:$G$70,6,FALSE),MID($A180,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!M$55:M$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!N$55:N$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!O$55:O$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!P$55:P$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!Q$55:Q$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!R$55:R$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!S$55:S$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!T$55:T$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!U$55:U$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!V$55:V$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!W$55:W$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!X$55:X$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!Y$55:Y$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!Z$55:Z$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AA$55:AA$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AB$55:AB$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AC$55:AC$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AD$55:AD$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AE$55:AE$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AF$55:AF$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AG$55:AG$71)/$E180/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AH$55:AH$71)/$E180/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL180,MSG_Fueldata!AI$55:AI$71)/$E180/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A85","v":"DRCEPSOLNUPVrt"},"DRC","EPSOLNUPVrt","DRrEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C181,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C181,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AG$8:AG$390)*$L181","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AH$8:AH$390)*$L181","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AI$8:AI$390)*$L181","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AJ$8:AJ$390)*$L181","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AK$8:AK$390)*$L181","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AL$8:AL$390)*$L181","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AM$8:AM$390)*$L181","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AN$8:AN$390)*$L181","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AO$8:AO$390)*$L181","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AP$8:AP$390)*$L181","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AQ$8:AQ$390)*$L181","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AR$8:AR$390)*$L181","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AS$8:AS$390)*$L181","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AT$8:AT$390)*$L181","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AU$8:AU$390)*$L181","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AV$8:AV$390)*$L181","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AW$8:AW$390)*$L181","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AX$8:AX$390)*$L181","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AY$8:AY$390)*$L181","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!AZ$8:AZ$390)*$L181","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!BA$8:BA$390)*$L181","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!BC$8:BC$390)*$L181","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A181,MSG_Generic!BD$8:BD$390)*$L181","v":1088.4000000000001},{"$f":"IF(MID($A181,6,1)=\"O\",MID($A181,6,3)&LEFT(VLOOKUP($B181,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A181,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B181,NameConvsw!$B$58:$G$70,6,FALSE),MID($A181,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!M$55:M$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!N$55:N$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!O$55:O$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!P$55:P$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!Q$55:Q$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!R$55:R$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!S$55:S$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!T$55:T$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!U$55:U$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!V$55:V$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!W$55:W$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!X$55:X$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!Y$55:Y$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!Z$55:Z$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AA$55:AA$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AB$55:AB$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AC$55:AC$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AD$55:AD$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AE$55:AE$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AF$55:AF$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AG$55:AG$71)/$E181/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AH$55:AH$71)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL181,MSG_Fueldata!AI$55:AI$71)/$E181/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A86","v":"DRCEPSOLNUPVst"},"DRC","EPSOLNUPVst","DRrEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C182,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C182,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AG$8:AG$390)*$L182","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AH$8:AH$390)*$L182","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AI$8:AI$390)*$L182","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AJ$8:AJ$390)*$L182","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AK$8:AK$390)*$L182","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AL$8:AL$390)*$L182","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AM$8:AM$390)*$L182","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AN$8:AN$390)*$L182","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AO$8:AO$390)*$L182","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AP$8:AP$390)*$L182","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AQ$8:AQ$390)*$L182","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AR$8:AR$390)*$L182","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AS$8:AS$390)*$L182","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AT$8:AT$390)*$L182","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AU$8:AU$390)*$L182","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AV$8:AV$390)*$L182","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AW$8:AW$390)*$L182","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AX$8:AX$390)*$L182","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AY$8:AY$390)*$L182","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!AZ$8:AZ$390)*$L182","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!BA$8:BA$390)*$L182","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!BC$8:BC$390)*$L182","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A182,MSG_Generic!BD$8:BD$390)*$L182","v":1992.2},{"$f":"IF(MID($A182,6,1)=\"O\",MID($A182,6,3)&LEFT(VLOOKUP($B182,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A182,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B182,NameConvsw!$B$58:$G$70,6,FALSE),MID($A182,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!M$55:M$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!N$55:N$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!O$55:O$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!P$55:P$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!Q$55:Q$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!R$55:R$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!S$55:S$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!T$55:T$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!U$55:U$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!V$55:V$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!W$55:W$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!X$55:X$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!Y$55:Y$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!Z$55:Z$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AA$55:AA$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AB$55:AB$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AC$55:AC$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AD$55:AD$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AE$55:AE$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AF$55:AF$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AG$55:AG$71)/$E182/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AH$55:AH$71)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL182,MSG_Fueldata!AI$55:AI$71)/$E182/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A87","v":"DRCEPSOLNUPVst2"},{"$f":"LEFT(A183,3)","v":"DRC"},{"$f":"RIGHT(A183,LEN(A183)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B183,2)&\"r\"&C183","v":"DRrEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I183,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C183,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C183,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AG$8:AG$390)*$L183","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AH$8:AH$390)*$L183","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AI$8:AI$390)*$L183","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AJ$8:AJ$390)*$L183","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AK$8:AK$390)*$L183","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AL$8:AL$390)*$L183","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AM$8:AM$390)*$L183","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AN$8:AN$390)*$L183","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AO$8:AO$390)*$L183","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AP$8:AP$390)*$L183","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AQ$8:AQ$390)*$L183","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AR$8:AR$390)*$L183","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AS$8:AS$390)*$L183","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AT$8:AT$390)*$L183","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AU$8:AU$390)*$L183","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AV$8:AV$390)*$L183","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AW$8:AW$390)*$L183","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AX$8:AX$390)*$L183","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AY$8:AY$390)*$L183","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!AZ$8:AZ$390)*$L183","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!BA$8:BA$390)*$L183","v":3590},{"$f":"AH183","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!BC$8:BC$390)*$L183","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A183,MSG_Generic!BD$8:BD$390)*$L183","v":2936.3},{"$f":"IF(MID($A183,6,1)=\"O\",MID($A183,6,3)&LEFT(VLOOKUP($B183,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A183,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B183,NameConvsw!$B$58:$G$70,6,FALSE),MID($A183,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!M$55:M$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!N$55:N$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!O$55:O$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!P$55:P$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!Q$55:Q$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!R$55:R$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!S$55:S$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!T$55:T$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!U$55:U$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!V$55:V$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!W$55:W$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!X$55:X$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!Y$55:Y$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!Z$55:Z$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AA$55:AA$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AB$55:AB$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AC$55:AC$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AD$55:AD$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AE$55:AE$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AF$55:AF$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AG$55:AG$71)/$E183/8.76","v":0},{"$f":"BG183","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AH$55:AH$71)/$E183/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL183,MSG_Fueldata!AI$55:AI$71)/$E183/8.76","v":0},null,{"$f":"(($H183+N183*$J183)/($K183*8.76)+$G183/8.76+AM183+$F183*BL$2)/$M183","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A88","v":"DRCEPSOLNUPVrtru"},{"$f":"LEFT(A184,3)","v":"DRC"},{"$f":"RIGHT(A184,LEN(A184)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B184,2)&\"r\"&C184","v":"DRrEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I184,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C184,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C184,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AG$8:AG$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AH$8:AH$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AI$8:AI$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AJ$8:AJ$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AK$8:AK$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AL$8:AL$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AM$8:AM$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AN$8:AN$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AO$8:AO$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AP$8:AP$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AQ$8:AQ$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AR$8:AR$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AS$8:AS$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AT$8:AT$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AU$8:AU$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AV$8:AV$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AW$8:AW$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AX$8:AX$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AY$8:AY$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!AZ$8:AZ$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!BA$8:BA$390)*$L184","v":0},{"$f":"AH184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!BC$8:BC$390)*$L184","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A184,MSG_Generic!BD$8:BD$390)*$L184","v":0},{"$f":"IF(MID($A184,6,1)=\"O\",MID($A184,6,3)&LEFT(VLOOKUP($B184,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A184,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B184,NameConvsw!$B$58:$G$70,6,FALSE),MID($A184,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!M$55:M$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!N$55:N$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!O$55:O$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!P$55:P$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!Q$55:Q$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!R$55:R$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!S$55:S$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!T$55:T$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!U$55:U$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!V$55:V$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!W$55:W$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!X$55:X$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!Y$55:Y$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!Z$55:Z$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AA$55:AA$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AB$55:AB$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AC$55:AC$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AD$55:AD$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AE$55:AE$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AF$55:AF$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AG$55:AG$71)/$E184/8.76","v":0},{"$f":"BG184","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AH$55:AH$71)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL184,MSG_Fueldata!AI$55:AI$71)/$E184/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A89","v":"DRCEPSOLNUPVstru"},{"$f":"LEFT(A185,3)","v":"DRC"},{"$f":"RIGHT(A185,LEN(A185)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B185,2)&\"r\"&C185","v":"DRrEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I185,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C185,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C185,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AG$8:AG$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AH$8:AH$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AI$8:AI$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AJ$8:AJ$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AK$8:AK$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AL$8:AL$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AM$8:AM$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AN$8:AN$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AO$8:AO$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AP$8:AP$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AQ$8:AQ$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AR$8:AR$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AS$8:AS$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AT$8:AT$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AU$8:AU$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AV$8:AV$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AW$8:AW$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AX$8:AX$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AY$8:AY$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!AZ$8:AZ$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!BA$8:BA$390)*$L185","v":0},{"$f":"AH185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!BC$8:BC$390)*$L185","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A185,MSG_Generic!BD$8:BD$390)*$L185","v":0},{"$f":"IF(MID($A185,6,1)=\"O\",MID($A185,6,3)&LEFT(VLOOKUP($B185,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A185,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B185,NameConvsw!$B$58:$G$70,6,FALSE),MID($A185,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!M$55:M$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!N$55:N$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!O$55:O$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!P$55:P$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!Q$55:Q$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!R$55:R$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!S$55:S$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!T$55:T$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!U$55:U$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!V$55:V$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!W$55:W$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!X$55:X$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!Y$55:Y$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!Z$55:Z$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AA$55:AA$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AB$55:AB$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AC$55:AC$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AD$55:AD$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AE$55:AE$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AF$55:AF$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AG$55:AG$71)/$E185/8.76","v":0},{"$f":"BG185","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AH$55:AH$71)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL185,MSG_Fueldata!AI$55:AI$71)/$E185/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A90","v":"DRCEPSOLNUPVstru2"},{"$f":"LEFT(A186,3)","v":"DRC"},{"$f":"RIGHT(A186,LEN(A186)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B186,2)&\"r\"&C186","v":"DRrEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I186,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C186,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C186,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AG$8:AG$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AH$8:AH$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AI$8:AI$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AJ$8:AJ$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AK$8:AK$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AL$8:AL$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AM$8:AM$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AN$8:AN$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AO$8:AO$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AP$8:AP$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AQ$8:AQ$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AR$8:AR$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AS$8:AS$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AT$8:AT$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AU$8:AU$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AV$8:AV$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AW$8:AW$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AX$8:AX$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AY$8:AY$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!AZ$8:AZ$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!BA$8:BA$390)*$L186","v":0},{"$f":"AH186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!BC$8:BC$390)*$L186","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A186,MSG_Generic!BD$8:BD$390)*$L186","v":0},{"$f":"IF(MID($A186,6,1)=\"O\",MID($A186,6,3)&LEFT(VLOOKUP($B186,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A186,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B186,NameConvsw!$B$58:$G$70,6,FALSE),MID($A186,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!M$55:M$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!N$55:N$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!O$55:O$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!P$55:P$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!Q$55:Q$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!R$55:R$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!S$55:S$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!T$55:T$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!U$55:U$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!V$55:V$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!W$55:W$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!X$55:X$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!Y$55:Y$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!Z$55:Z$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AA$55:AA$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AB$55:AB$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AC$55:AC$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AD$55:AD$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AE$55:AE$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AF$55:AF$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AG$55:AG$71)/$E186/8.76","v":0},{"$f":"BG186","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AH$55:AH$71)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL186,MSG_Fueldata!AI$55:AI$71)/$E186/8.76","v":0},null,{"$f":"(($H186+N186*$J186)/($K186*8.76)+$G186/8.76+AM186+$F186*BL$2)/$M186","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A91","v":"DRCEPTSONUTH"},"DRC","EPTSONUTH","DRrEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C187,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C187,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AG$8:AG$390)*$L187","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AH$8:AH$390)*$L187","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AI$8:AI$390)*$L187","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AJ$8:AJ$390)*$L187","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AK$8:AK$390)*$L187","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AL$8:AL$390)*$L187","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AM$8:AM$390)*$L187","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AN$8:AN$390)*$L187","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AO$8:AO$390)*$L187","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AP$8:AP$390)*$L187","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AQ$8:AQ$390)*$L187","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AR$8:AR$390)*$L187","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AS$8:AS$390)*$L187","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AT$8:AT$390)*$L187","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AU$8:AU$390)*$L187","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AV$8:AV$390)*$L187","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AW$8:AW$390)*$L187","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AX$8:AX$390)*$L187","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AY$8:AY$390)*$L187","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!AZ$8:AZ$390)*$L187","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!BA$8:BA$390)*$L187","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!BC$8:BC$390)*$L187","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A187,MSG_Generic!BD$8:BD$390)*$L187","v":1986.1391550000019},{"$f":"IF(MID($A187,6,1)=\"O\",MID($A187,6,3)&LEFT(VLOOKUP($B187,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A187,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B187,NameConvsw!$B$58:$G$70,6,FALSE),MID($A187,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!M$55:M$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!N$55:N$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!O$55:O$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!P$55:P$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!Q$55:Q$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!R$55:R$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!S$55:S$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!T$55:T$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!U$55:U$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!V$55:V$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!W$55:W$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!X$55:X$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!Y$55:Y$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!Z$55:Z$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AA$55:AA$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AB$55:AB$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AC$55:AC$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AD$55:AD$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AE$55:AE$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AF$55:AF$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AG$55:AG$71)/$E187/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AH$55:AH$71)/$E187/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL187,MSG_Fueldata!AI$55:AI$71)/$E187/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A92","v":"DRCEPTSONUTHst"},"DRC","EPTSONUTHst","DRrEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C188,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C188,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AG$8:AG$390)*$L188","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AH$8:AH$390)*$L188","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AI$8:AI$390)*$L188","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AJ$8:AJ$390)*$L188","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AK$8:AK$390)*$L188","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AL$8:AL$390)*$L188","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AM$8:AM$390)*$L188","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AN$8:AN$390)*$L188","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AO$8:AO$390)*$L188","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AP$8:AP$390)*$L188","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AQ$8:AQ$390)*$L188","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AR$8:AR$390)*$L188","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AS$8:AS$390)*$L188","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AT$8:AT$390)*$L188","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AU$8:AU$390)*$L188","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AV$8:AV$390)*$L188","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AW$8:AW$390)*$L188","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AX$8:AX$390)*$L188","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AY$8:AY$390)*$L188","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!AZ$8:AZ$390)*$L188","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!BA$8:BA$390)*$L188","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!BC$8:BC$390)*$L188","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A188,MSG_Generic!BD$8:BD$390)*$L188","v":4082.2932150000038},{"$f":"IF(MID($A188,6,1)=\"O\",MID($A188,6,3)&LEFT(VLOOKUP($B188,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A188,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B188,NameConvsw!$B$58:$G$70,6,FALSE),MID($A188,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!M$55:M$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!N$55:N$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!O$55:O$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!P$55:P$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!Q$55:Q$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!R$55:R$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!S$55:S$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!T$55:T$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!U$55:U$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!V$55:V$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!W$55:W$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!X$55:X$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!Y$55:Y$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!Z$55:Z$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AA$55:AA$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AB$55:AB$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AC$55:AC$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AD$55:AD$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AE$55:AE$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AF$55:AF$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AG$55:AG$71)/$E188/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AH$55:AH$71)/$E188/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL188,MSG_Fueldata!AI$55:AI$71)/$E188/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A93","v":"DRCEPGASNUSO"},"DRC","EPGASNUSO","DRrEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C189,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C189,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AG$8:AG$390)*$L189","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AH$8:AH$390)*$L189","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AI$8:AI$390)*$L189","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AJ$8:AJ$390)*$L189","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AK$8:AK$390)*$L189","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AL$8:AL$390)*$L189","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AM$8:AM$390)*$L189","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AN$8:AN$390)*$L189","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AO$8:AO$390)*$L189","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AP$8:AP$390)*$L189","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AQ$8:AQ$390)*$L189","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AR$8:AR$390)*$L189","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AS$8:AS$390)*$L189","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AT$8:AT$390)*$L189","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AU$8:AU$390)*$L189","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AV$8:AV$390)*$L189","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AW$8:AW$390)*$L189","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AX$8:AX$390)*$L189","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AY$8:AY$390)*$L189","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!AZ$8:AZ$390)*$L189","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!BA$8:BA$390)*$L189","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!BC$8:BC$390)*$L189","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A189,MSG_Generic!BD$8:BD$390)*$L189","v":1562.9263650000014},{"$f":"IF(MID($A189,6,1)=\"O\",MID($A189,6,3)&LEFT(VLOOKUP($B189,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A189,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B189,NameConvsw!$B$58:$G$70,6,FALSE),MID($A189,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!M$55:M$71)/$E189/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!N$55:N$71)/$E189/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!O$55:O$71)/$E189/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!P$55:P$71)/$E189/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!Q$55:Q$71)/$E189/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!R$55:R$71)/$E189/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!S$55:S$71)/$E189/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!T$55:T$71)/$E189/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!U$55:U$71)/$E189/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!V$55:V$71)/$E189/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!W$55:W$71)/$E189/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!X$55:X$71)/$E189/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!Y$55:Y$71)/$E189/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!Z$55:Z$71)/$E189/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AA$55:AA$71)/$E189/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AB$55:AB$71)/$E189/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AC$55:AC$71)/$E189/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AD$55:AD$71)/$E189/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AE$55:AE$71)/$E189/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AF$55:AF$71)/$E189/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AG$55:AG$71)/$E189/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AH$55:AH$71)/$E189/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL189,MSG_Fueldata!AI$55:AI$71)/$E189/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A98","v":"LESEPODSNU"},"LES","EPODSNU","LErEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C190,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C190,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AG$8:AG$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AH$8:AH$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AI$8:AI$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AJ$8:AJ$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AK$8:AK$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AL$8:AL$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AM$8:AM$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AN$8:AN$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AO$8:AO$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AP$8:AP$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AQ$8:AQ$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AR$8:AR$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AS$8:AS$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AT$8:AT$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AU$8:AU$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AV$8:AV$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AW$8:AW$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AX$8:AX$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AY$8:AY$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!AZ$8:AZ$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!BA$8:BA$390)*$L190","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!BC$8:BC$390)*$L190","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A190,MSG_Generic!BD$8:BD$390)*$L190","v":1177.0000000000011},{"$f":"IF(MID($A190,6,1)=\"O\",MID($A190,6,3)&LEFT(VLOOKUP($B190,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A190,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B190,NameConvsw!$B$58:$G$70,6,FALSE),MID($A190,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!M$55:M$71)/$E190/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!N$55:N$71)/$E190/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!O$55:O$71)/$E190/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!P$55:P$71)/$E190/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!Q$55:Q$71)/$E190/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!R$55:R$71)/$E190/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!S$55:S$71)/$E190/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!T$55:T$71)/$E190/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!U$55:U$71)/$E190/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!V$55:V$71)/$E190/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!W$55:W$71)/$E190/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!X$55:X$71)/$E190/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!Y$55:Y$71)/$E190/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!Z$55:Z$71)/$E190/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AA$55:AA$71)/$E190/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AB$55:AB$71)/$E190/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AC$55:AC$71)/$E190/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AD$55:AD$71)/$E190/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AE$55:AE$71)/$E190/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AF$55:AF$71)/$E190/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AG$55:AG$71)/$E190/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AH$55:AH$71)/$E190/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL190,MSG_Fueldata!AI$55:AI$71)/$E190/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A99","v":"LESEPODSNUind"},{"$f":"LEFT(A191,3)","v":"LES"},{"$f":"RIGHT(A191,LEN(A191)-3)","v":"EPODSNUind"},{"$f":"LEFT(B191,2)&\"r\"&C191","v":"LErEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I191,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C191,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C191,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AG$8:AG$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AH$8:AH$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AI$8:AI$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AJ$8:AJ$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AK$8:AK$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AL$8:AL$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AM$8:AM$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AN$8:AN$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AO$8:AO$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AP$8:AP$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AQ$8:AQ$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AR$8:AR$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AS$8:AS$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AT$8:AT$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AU$8:AU$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AV$8:AV$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AW$8:AW$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AX$8:AX$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AY$8:AY$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!AZ$8:AZ$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!BA$8:BA$390)*$L191","v":658.7},{"$f":"AH191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!BC$8:BC$390)*$L191","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A191,MSG_Generic!BD$8:BD$390)*$L191","v":658.7},{"$f":"IF(MID($A191,6,1)=\"O\",MID($A191,6,3)&LEFT(VLOOKUP($B191,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A191,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B191,NameConvsw!$B$58:$G$70,6,FALSE),MID($A191,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!M$55:M$71)/$E191/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!N$55:N$71)/$E191/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!O$55:O$71)/$E191/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!P$55:P$71)/$E191/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!Q$55:Q$71)/$E191/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!R$55:R$71)/$E191/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!S$55:S$71)/$E191/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!T$55:T$71)/$E191/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!U$55:U$71)/$E191/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!V$55:V$71)/$E191/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!W$55:W$71)/$E191/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!X$55:X$71)/$E191/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!Y$55:Y$71)/$E191/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!Z$55:Z$71)/$E191/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AA$55:AA$71)/$E191/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AB$55:AB$71)/$E191/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AC$55:AC$71)/$E191/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AD$55:AD$71)/$E191/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AE$55:AE$71)/$E191/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AF$55:AF$71)/$E191/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AG$55:AG$71)/$E191/8.76","v":350.94585779517291},{"$f":"BG191","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AH$55:AH$71)/$E191/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL191,MSG_Fueldata!AI$55:AI$71)/$E191/8.76","v":350.94585779517291},null,{"$f":"(($H191+N191*$J191)/($K191*8.76)+$G191/8.76+AM191+$F191*BL$2)/$M191","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A100","v":"LESEPODSNUurb"},{"$f":"LEFT(A192,3)","v":"LES"},{"$f":"RIGHT(A192,LEN(A192)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B192,2)&\"r\"&C192","v":"LErEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I192,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C192,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C192,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AG$8:AG$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AH$8:AH$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AI$8:AI$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AJ$8:AJ$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AK$8:AK$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AL$8:AL$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AM$8:AM$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AN$8:AN$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AO$8:AO$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AP$8:AP$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AQ$8:AQ$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AR$8:AR$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AS$8:AS$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AT$8:AT$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AU$8:AU$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AV$8:AV$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AW$8:AW$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AX$8:AX$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AY$8:AY$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!AZ$8:AZ$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!BA$8:BA$390)*$L192","v":691.9},{"$f":"AH192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!BC$8:BC$390)*$L192","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A192,MSG_Generic!BD$8:BD$390)*$L192","v":691.9},{"$f":"IF(MID($A192,6,1)=\"O\",MID($A192,6,3)&LEFT(VLOOKUP($B192,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A192,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B192,NameConvsw!$B$58:$G$70,6,FALSE),MID($A192,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!M$55:M$71)/$E192/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!N$55:N$71)/$E192/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!O$55:O$71)/$E192/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!P$55:P$71)/$E192/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!Q$55:Q$71)/$E192/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!R$55:R$71)/$E192/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!S$55:S$71)/$E192/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!T$55:T$71)/$E192/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!U$55:U$71)/$E192/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!V$55:V$71)/$E192/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!W$55:W$71)/$E192/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!X$55:X$71)/$E192/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!Y$55:Y$71)/$E192/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!Z$55:Z$71)/$E192/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AA$55:AA$71)/$E192/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AB$55:AB$71)/$E192/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AC$55:AC$71)/$E192/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AD$55:AD$71)/$E192/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AE$55:AE$71)/$E192/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AF$55:AF$71)/$E192/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AG$55:AG$71)/$E192/8.76","v":767.69406392694066},{"$f":"BG192","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AH$55:AH$71)/$E192/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL192,MSG_Fueldata!AI$55:AI$71)/$E192/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A101","v":"LESEPODSNUrur"},{"$f":"LEFT(A193,3)","v":"LES"},{"$f":"RIGHT(A193,LEN(A193)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B193,2)&\"r\"&C193","v":"LErEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I193,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C193,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C193,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AG$8:AG$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AH$8:AH$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AI$8:AI$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AJ$8:AJ$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AK$8:AK$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AL$8:AL$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AM$8:AM$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AN$8:AN$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AO$8:AO$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AP$8:AP$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AQ$8:AQ$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AR$8:AR$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AS$8:AS$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AT$8:AT$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AU$8:AU$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AV$8:AV$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AW$8:AW$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AX$8:AX$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AY$8:AY$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!AZ$8:AZ$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!BA$8:BA$390)*$L193","v":691.9},{"$f":"AH193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!BC$8:BC$390)*$L193","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A193,MSG_Generic!BD$8:BD$390)*$L193","v":691.9},{"$f":"IF(MID($A193,6,1)=\"O\",MID($A193,6,3)&LEFT(VLOOKUP($B193,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A193,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B193,NameConvsw!$B$58:$G$70,6,FALSE),MID($A193,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!M$55:M$71)/$E193/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!N$55:N$71)/$E193/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!O$55:O$71)/$E193/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!P$55:P$71)/$E193/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!Q$55:Q$71)/$E193/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!R$55:R$71)/$E193/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!S$55:S$71)/$E193/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!T$55:T$71)/$E193/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!U$55:U$71)/$E193/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!V$55:V$71)/$E193/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!W$55:W$71)/$E193/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!X$55:X$71)/$E193/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!Y$55:Y$71)/$E193/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!Z$55:Z$71)/$E193/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AA$55:AA$71)/$E193/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AB$55:AB$71)/$E193/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AC$55:AC$71)/$E193/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AD$55:AD$71)/$E193/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AE$55:AE$71)/$E193/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AF$55:AF$71)/$E193/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AG$55:AG$71)/$E193/8.76","v":767.69406392694066},{"$f":"BG193","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AH$55:AH$71)/$E193/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL193,MSG_Fueldata!AI$55:AI$71)/$E193/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A102","v":"LESEPOHFNU"},"LES","EPOHFNU","LErEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C194,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C194,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AG$8:AG$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AH$8:AH$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AI$8:AI$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AJ$8:AJ$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AK$8:AK$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AL$8:AL$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AM$8:AM$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AN$8:AN$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AO$8:AO$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AP$8:AP$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AQ$8:AQ$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AR$8:AR$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AS$8:AS$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AT$8:AT$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AU$8:AU$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AV$8:AV$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AW$8:AW$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AX$8:AX$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AY$8:AY$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!AZ$8:AZ$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!BA$8:BA$390)*$L194","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!BC$8:BC$390)*$L194","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A194,MSG_Generic!BD$8:BD$390)*$L194","v":1559.2500000000016},{"$f":"IF(MID($A194,6,1)=\"O\",MID($A194,6,3)&LEFT(VLOOKUP($B194,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A194,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B194,NameConvsw!$B$58:$G$70,6,FALSE),MID($A194,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!M$55:M$71)/$E194/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!N$55:N$71)/$E194/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!O$55:O$71)/$E194/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!P$55:P$71)/$E194/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!Q$55:Q$71)/$E194/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!R$55:R$71)/$E194/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!S$55:S$71)/$E194/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!T$55:T$71)/$E194/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!U$55:U$71)/$E194/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!V$55:V$71)/$E194/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!W$55:W$71)/$E194/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!X$55:X$71)/$E194/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!Y$55:Y$71)/$E194/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!Z$55:Z$71)/$E194/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AA$55:AA$71)/$E194/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AB$55:AB$71)/$E194/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AC$55:AC$71)/$E194/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AD$55:AD$71)/$E194/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AE$55:AE$71)/$E194/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AF$55:AF$71)/$E194/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AG$55:AG$71)/$E194/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AH$55:AH$71)/$E194/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL194,MSG_Fueldata!AI$55:AI$71)/$E194/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A103","v":"LESEPGASNUOC"},"LES","EPGASNUOC","LErEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C195,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C195,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AG$8:AG$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AH$8:AH$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AI$8:AI$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AJ$8:AJ$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AK$8:AK$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AL$8:AL$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AM$8:AM$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AN$8:AN$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AO$8:AO$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AP$8:AP$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AQ$8:AQ$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AR$8:AR$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AS$8:AS$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AT$8:AT$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AU$8:AU$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AV$8:AV$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AW$8:AW$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AX$8:AX$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AY$8:AY$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!AZ$8:AZ$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!BA$8:BA$390)*$L195","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!BC$8:BC$390)*$L195","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A195,MSG_Generic!BD$8:BD$390)*$L195","v":696.46500000000071},{"$f":"IF(MID($A195,6,1)=\"O\",MID($A195,6,3)&LEFT(VLOOKUP($B195,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A195,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B195,NameConvsw!$B$58:$G$70,6,FALSE),MID($A195,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!M$55:M$71)/$E195/8.76","v":145.24353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!N$55:N$71)/$E195/8.76","v":146.91780821917811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!O$55:O$71)/$E195/8.76","v":148.59208523592088},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!P$55:P$71)/$E195/8.76","v":150.26636225266364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!Q$55:Q$71)/$E195/8.76","v":151.9406392694064},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!R$55:R$71)/$E195/8.76","v":153.6149162861492},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!S$55:S$71)/$E195/8.76","v":155.28919330289196},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!T$55:T$71)/$E195/8.76","v":156.96347031963472},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!U$55:U$71)/$E195/8.76","v":158.63774733637749},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!V$55:V$71)/$E195/8.76","v":160.31202435312028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!W$55:W$71)/$E195/8.76","v":161.98630136986304},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!X$55:X$71)/$E195/8.76","v":164.49771689497717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!Y$55:Y$71)/$E195/8.76","v":167.00913242009136},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!Z$55:Z$71)/$E195/8.76","v":169.52054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AA$55:AA$71)/$E195/8.76","v":172.03196347031965},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AB$55:AB$71)/$E195/8.76","v":174.54337899543381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AC$55:AC$71)/$E195/8.76","v":177.05479452054794},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AD$55:AD$71)/$E195/8.76","v":179.56621004566213},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AE$55:AE$71)/$E195/8.76","v":182.07762557077629},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AF$55:AF$71)/$E195/8.76","v":184.58904109589045},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AG$55:AG$71)/$E195/8.76","v":187.10045662100461},187.10045662100461,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AH$55:AH$71)/$E195/8.76","v":187.10045662100461},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL195,MSG_Fueldata!AI$55:AI$71)/$E195/8.76","v":187.10045662100461},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A104","v":"LESEPGASNUCC"},"LES","EPGASNUCC","LErEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C196,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C196,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AG$8:AG$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AH$8:AH$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AI$8:AI$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AJ$8:AJ$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AK$8:AK$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AL$8:AL$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AM$8:AM$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AN$8:AN$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AO$8:AO$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AP$8:AP$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AQ$8:AQ$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AR$8:AR$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AS$8:AS$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AT$8:AT$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AU$8:AU$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AV$8:AV$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AW$8:AW$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AX$8:AX$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AY$8:AY$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!AZ$8:AZ$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!BA$8:BA$390)*$L196","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!BC$8:BC$390)*$L196","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A196,MSG_Generic!BD$8:BD$390)*$L196","v":1297.4096666666683},{"$f":"IF(MID($A196,6,1)=\"O\",MID($A196,6,3)&LEFT(VLOOKUP($B196,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A196,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B196,NameConvsw!$B$58:$G$70,6,FALSE),MID($A196,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!M$55:M$71)/$E196/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!N$55:N$71)/$E196/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!O$55:O$71)/$E196/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!P$55:P$71)/$E196/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!Q$55:Q$71)/$E196/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!R$55:R$71)/$E196/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!S$55:S$71)/$E196/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!T$55:T$71)/$E196/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!U$55:U$71)/$E196/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!V$55:V$71)/$E196/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!W$55:W$71)/$E196/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!X$55:X$71)/$E196/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!Y$55:Y$71)/$E196/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!Z$55:Z$71)/$E196/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AA$55:AA$71)/$E196/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AB$55:AB$71)/$E196/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AC$55:AC$71)/$E196/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AD$55:AD$71)/$E196/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AE$55:AE$71)/$E196/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AF$55:AF$71)/$E196/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AG$55:AG$71)/$E196/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AH$55:AH$71)/$E196/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL196,MSG_Fueldata!AI$55:AI$71)/$E196/8.76","v":116.93778538812788},null,{"$f":"(($H196+N196*$J196)/($K196*8.76)+$G196/8.76+AM196+$F196*BL$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+O196*$J196)/($K196*8.76)+$G196/8.76+AN196+$F196*BM$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+P196*$J196)/($K196*8.76)+$G196/8.76+AO196+$F196*BN$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+Q196*$J196)/($K196*8.76)+$G196/8.76+AP196+$F196*BO$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+R196*$J196)/($K196*8.76)+$G196/8.76+AQ196+$F196*BP$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+S196*$J196)/($K196*8.76)+$G196/8.76+AR196+$F196*BQ$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+T196*$J196)/($K196*8.76)+$G196/8.76+AS196+$F196*BR$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+U196*$J196)/($K196*8.76)+$G196/8.76+AT196+$F196*BS$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+V196*$J196)/($K196*8.76)+$G196/8.76+AU196+$F196*BT$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+W196*$J196)/($K196*8.76)+$G196/8.76+AV196+$F196*BU$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+X196*$J196)/($K196*8.76)+$G196/8.76+AW196+$F196*BV$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+Y196*$J196)/($K196*8.76)+$G196/8.76+AX196+$F196*BW$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+Z196*$J196)/($K196*8.76)+$G196/8.76+AY196+$F196*BX$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AA196*$J196)/($K196*8.76)+$G196/8.76+AZ196+$F196*BY$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AB196*$J196)/($K196*8.76)+$G196/8.76+BA196+$F196*BZ$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AC196*$J196)/($K196*8.76)+$G196/8.76+BB196+$F196*CA$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AD196*$J196)/($K196*8.76)+$G196/8.76+BC196+$F196*CB$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AE196*$J196)/($K196*8.76)+$G196/8.76+BD196+$F196*CC$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AF196*$J196)/($K196*8.76)+$G196/8.76+BE196+$F196*CD$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AG196*$J196)/($K196*8.76)+$G196/8.76+BF196+$F196*CE$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AH196*$J196)/($K196*8.76)+$G196/8.76+BG196+$F196*CF$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AI196*$J196)/($K196*8.76)+$G196/8.76+BH196+$F196*CG$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AJ196*$J196)/($K196*8.76)+$G196/8.76+BI196+$F196*CH$2)/$M196","v":{"$error":"#VALUE!"}},{"$f":"(($H196+AK196*$J196)/($K196*8.76)+$G196/8.76+BJ196+$F196*CI$2)/$M196","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A105","v":"LESEPCOANUSC"},"LES","EPCOANUSC","LErEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C197,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C197,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AG$8:AG$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AH$8:AH$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AI$8:AI$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AJ$8:AJ$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AK$8:AK$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AL$8:AL$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AM$8:AM$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AN$8:AN$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AO$8:AO$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AP$8:AP$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AQ$8:AQ$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AR$8:AR$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AS$8:AS$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AT$8:AT$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AU$8:AU$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AV$8:AV$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AW$8:AW$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AX$8:AX$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AY$8:AY$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!AZ$8:AZ$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!BA$8:BA$390)*$L197","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!BC$8:BC$390)*$L197","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A197,MSG_Generic!BD$8:BD$390)*$L197","v":3067.3993350000028},{"$f":"IF(MID($A197,6,1)=\"O\",MID($A197,6,3)&LEFT(VLOOKUP($B197,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A197,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B197,NameConvsw!$B$58:$G$70,6,FALSE),MID($A197,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!M$55:M$71)/$E197/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!N$55:N$71)/$E197/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!O$55:O$71)/$E197/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!P$55:P$71)/$E197/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!Q$55:Q$71)/$E197/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!R$55:R$71)/$E197/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!S$55:S$71)/$E197/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!T$55:T$71)/$E197/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!U$55:U$71)/$E197/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!V$55:V$71)/$E197/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!W$55:W$71)/$E197/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!X$55:X$71)/$E197/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!Y$55:Y$71)/$E197/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!Z$55:Z$71)/$E197/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AA$55:AA$71)/$E197/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AB$55:AB$71)/$E197/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AC$55:AC$71)/$E197/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AD$55:AD$71)/$E197/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AE$55:AE$71)/$E197/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AF$55:AF$71)/$E197/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AG$55:AG$71)/$E197/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AH$55:AH$71)/$E197/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL197,MSG_Fueldata!AI$55:AI$71)/$E197/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A106","v":"LESEPNUCNUPW"},"LES","EPNUCNUPW","LErEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C198,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C198,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AG$8:AG$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AH$8:AH$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AI$8:AI$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AJ$8:AJ$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AK$8:AK$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AL$8:AL$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AM$8:AM$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AN$8:AN$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AO$8:AO$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AP$8:AP$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AQ$8:AQ$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AR$8:AR$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AS$8:AS$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AT$8:AT$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AU$8:AU$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AV$8:AV$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AW$8:AW$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AX$8:AX$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AY$8:AY$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!AZ$8:AZ$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!BA$8:BA$390)*$L198","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!BC$8:BC$390)*$L198","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A198,MSG_Generic!BD$8:BD$390)*$L198","v":7905.7295075508828},{"$f":"IF(MID($A198,6,1)=\"O\",MID($A198,6,3)&LEFT(VLOOKUP($B198,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A198,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B198,NameConvsw!$B$58:$G$70,6,FALSE),MID($A198,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!M$55:M$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!N$55:N$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!O$55:O$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!P$55:P$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!Q$55:Q$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!R$55:R$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!S$55:S$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!T$55:T$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!U$55:U$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!V$55:V$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!W$55:W$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!X$55:X$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!Y$55:Y$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!Z$55:Z$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AA$55:AA$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AB$55:AB$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AC$55:AC$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AD$55:AD$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AE$55:AE$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AF$55:AF$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AG$55:AG$71)/$E198/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AH$55:AH$71)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL198,MSG_Fueldata!AI$55:AI$71)/$E198/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A107","v":"LESEPHYDNU"},"LES","EPHYDNU","LErEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C199,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C199,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AG$8:AG$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AH$8:AH$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AI$8:AI$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AJ$8:AJ$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AK$8:AK$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AL$8:AL$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AM$8:AM$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AN$8:AN$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AO$8:AO$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AP$8:AP$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AQ$8:AQ$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AR$8:AR$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AS$8:AS$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AT$8:AT$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AU$8:AU$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AV$8:AV$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AW$8:AW$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AX$8:AX$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AY$8:AY$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!AZ$8:AZ$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!BA$8:BA$390)*$L199","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!BC$8:BC$390)*$L199","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A199,MSG_Generic!BD$8:BD$390)*$L199","v":2686.2440000000024},{"$f":"IF(MID($A199,6,1)=\"O\",MID($A199,6,3)&LEFT(VLOOKUP($B199,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A199,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B199,NameConvsw!$B$58:$G$70,6,FALSE),MID($A199,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!M$55:M$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!N$55:N$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!O$55:O$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!P$55:P$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!Q$55:Q$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!R$55:R$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!S$55:S$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!T$55:T$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!U$55:U$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!V$55:V$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!W$55:W$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!X$55:X$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!Y$55:Y$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!Z$55:Z$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AA$55:AA$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AB$55:AB$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AC$55:AC$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AD$55:AD$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AE$55:AE$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AF$55:AF$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AG$55:AG$71)/$E199/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AH$55:AH$71)/$E199/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL199,MSG_Fueldata!AI$55:AI$71)/$E199/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A108","v":"LESEPHYDNUmic"},"LES","EPHYDNUmic","LErEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C200,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C200,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AG$8:AG$390)*$L200","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AH$8:AH$390)*$L200","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AI$8:AI$390)*$L200","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AJ$8:AJ$390)*$L200","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AK$8:AK$390)*$L200","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AL$8:AL$390)*$L200","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AM$8:AM$390)*$L200","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AN$8:AN$390)*$L200","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AO$8:AO$390)*$L200","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AP$8:AP$390)*$L200","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AQ$8:AQ$390)*$L200","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AR$8:AR$390)*$L200","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AS$8:AS$390)*$L200","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AT$8:AT$390)*$L200","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AU$8:AU$390)*$L200","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AV$8:AV$390)*$L200","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AW$8:AW$390)*$L200","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AX$8:AX$390)*$L200","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AY$8:AY$390)*$L200","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!AZ$8:AZ$390)*$L200","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!BA$8:BA$390)*$L200","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!BC$8:BC$390)*$L200","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A200,MSG_Generic!BD$8:BD$390)*$L200","v":3090.664500000003},{"$f":"IF(MID($A200,6,1)=\"O\",MID($A200,6,3)&LEFT(VLOOKUP($B200,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A200,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B200,NameConvsw!$B$58:$G$70,6,FALSE),MID($A200,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!M$55:M$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!N$55:N$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!O$55:O$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!P$55:P$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!Q$55:Q$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!R$55:R$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!S$55:S$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!T$55:T$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!U$55:U$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!V$55:V$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!W$55:W$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!X$55:X$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!Y$55:Y$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!Z$55:Z$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AA$55:AA$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AB$55:AB$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AC$55:AC$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AD$55:AD$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AE$55:AE$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AF$55:AF$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AG$55:AG$71)/$E200/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AH$55:AH$71)/$E200/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL200,MSG_Fueldata!AI$55:AI$71)/$E200/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A109","v":"LESEPBIONU"},"LES","EPBIONU","LErEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!$L$8:$L$390)","v":30},{"$f":"-PMT(disc_rate,I201,1)/(1+disc_rate)","v":9.6435680229667184E-2},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C201,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C201,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AG$8:AG$390)*$L201","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AH$8:AH$390)*$L201","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AI$8:AI$390)*$L201","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AJ$8:AJ$390)*$L201","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AK$8:AK$390)*$L201","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AL$8:AL$390)*$L201","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AM$8:AM$390)*$L201","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AN$8:AN$390)*$L201","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AO$8:AO$390)*$L201","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AP$8:AP$390)*$L201","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AQ$8:AQ$390)*$L201","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AR$8:AR$390)*$L201","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AS$8:AS$390)*$L201","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AT$8:AT$390)*$L201","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AU$8:AU$390)*$L201","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AV$8:AV$390)*$L201","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AW$8:AW$390)*$L201","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AX$8:AX$390)*$L201","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AY$8:AY$390)*$L201","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!AZ$8:AZ$390)*$L201","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!BA$8:BA$390)*$L201","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!BC$8:BC$390)*$L201","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A201,MSG_Generic!BD$8:BD$390)*$L201","v":1928.4515250000018},{"$f":"IF(MID($A201,6,1)=\"O\",MID($A201,6,3)&LEFT(VLOOKUP($B201,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A201,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B201,NameConvsw!$B$58:$G$70,6,FALSE),MID($A201,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!M$55:M$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!N$55:N$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!O$55:O$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!P$55:P$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!Q$55:Q$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!R$55:R$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!S$55:S$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!T$55:T$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!U$55:U$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!V$55:V$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!W$55:W$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!X$55:X$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!Y$55:Y$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!Z$55:Z$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AA$55:AA$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AB$55:AB$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AC$55:AC$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AD$55:AD$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AE$55:AE$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AF$55:AF$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AG$55:AG$71)/$E201/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AH$55:AH$71)/$E201/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL201,MSG_Fueldata!AI$55:AI$71)/$E201/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A110","v":"LESEPGEONU"},"LES","EPGEONU","LErEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C202,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C202,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AG$8:AG$390)*$L202","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AH$8:AH$390)*$L202","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AI$8:AI$390)*$L202","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AJ$8:AJ$390)*$L202","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AK$8:AK$390)*$L202","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AL$8:AL$390)*$L202","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AM$8:AM$390)*$L202","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AN$8:AN$390)*$L202","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AO$8:AO$390)*$L202","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AP$8:AP$390)*$L202","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AQ$8:AQ$390)*$L202","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AR$8:AR$390)*$L202","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AS$8:AS$390)*$L202","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AT$8:AT$390)*$L202","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AU$8:AU$390)*$L202","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AV$8:AV$390)*$L202","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AW$8:AW$390)*$L202","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AX$8:AX$390)*$L202","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AY$8:AY$390)*$L202","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!AZ$8:AZ$390)*$L202","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!BA$8:BA$390)*$L202","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!BC$8:BC$390)*$L202","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A202,MSG_Generic!BD$8:BD$390)*$L202","v":3085.5224400000025},{"$f":"IF(MID($A202,6,1)=\"O\",MID($A202,6,3)&LEFT(VLOOKUP($B202,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A202,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B202,NameConvsw!$B$58:$G$70,6,FALSE),MID($A202,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!M$55:M$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!N$55:N$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!O$55:O$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!P$55:P$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!Q$55:Q$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!R$55:R$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!S$55:S$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!T$55:T$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!U$55:U$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!V$55:V$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!W$55:W$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!X$55:X$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!Y$55:Y$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!Z$55:Z$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AA$55:AA$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AB$55:AB$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AC$55:AC$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AD$55:AD$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AE$55:AE$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AF$55:AF$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AG$55:AG$71)/$E202/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AH$55:AH$71)/$E202/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL202,MSG_Fueldata!AI$55:AI$71)/$E202/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A111","v":"LESEPWNDNU25"},"LES","EPWNDNU25","LErEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C203,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C203,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AG$8:AG$390)*$L203","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AH$8:AH$390)*$L203","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AI$8:AI$390)*$L203","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AJ$8:AJ$390)*$L203","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AK$8:AK$390)*$L203","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AL$8:AL$390)*$L203","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AM$8:AM$390)*$L203","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AN$8:AN$390)*$L203","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AO$8:AO$390)*$L203","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AP$8:AP$390)*$L203","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AQ$8:AQ$390)*$L203","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AR$8:AR$390)*$L203","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AS$8:AS$390)*$L203","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AT$8:AT$390)*$L203","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AU$8:AU$390)*$L203","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AV$8:AV$390)*$L203","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AW$8:AW$390)*$L203","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AX$8:AX$390)*$L203","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AY$8:AY$390)*$L203","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!AZ$8:AZ$390)*$L203","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!BA$8:BA$390)*$L203","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!BC$8:BC$390)*$L203","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A203,MSG_Generic!BD$8:BD$390)*$L203","v":1863.4770000000019},{"$f":"IF(MID($A203,6,1)=\"O\",MID($A203,6,3)&LEFT(VLOOKUP($B203,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A203,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B203,NameConvsw!$B$58:$G$70,6,FALSE),MID($A203,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!M$55:M$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!N$55:N$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!O$55:O$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!P$55:P$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!Q$55:Q$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!R$55:R$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!S$55:S$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!T$55:T$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!U$55:U$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!V$55:V$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!W$55:W$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!X$55:X$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!Y$55:Y$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!Z$55:Z$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AA$55:AA$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AB$55:AB$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AC$55:AC$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AD$55:AD$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AE$55:AE$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AF$55:AF$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AG$55:AG$71)/$E203/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AH$55:AH$71)/$E203/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL203,MSG_Fueldata!AI$55:AI$71)/$E203/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A112","v":"LESEPWNDNU30"},"LES","EPWNDNU30",{"$f":"LEFT(B204,2)&\"r\"&C204","v":"LErEPWNDNU30"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C204,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C204,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AG$8:AG$390)*$L204","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AH$8:AH$390)*$L204","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AI$8:AI$390)*$L204","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AJ$8:AJ$390)*$L204","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AK$8:AK$390)*$L204","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AL$8:AL$390)*$L204","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AM$8:AM$390)*$L204","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AN$8:AN$390)*$L204","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AO$8:AO$390)*$L204","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AP$8:AP$390)*$L204","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AQ$8:AQ$390)*$L204","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AR$8:AR$390)*$L204","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AS$8:AS$390)*$L204","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AT$8:AT$390)*$L204","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AU$8:AU$390)*$L204","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AV$8:AV$390)*$L204","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AW$8:AW$390)*$L204","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AX$8:AX$390)*$L204","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AY$8:AY$390)*$L204","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!AZ$8:AZ$390)*$L204","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!BA$8:BA$390)*$L204","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!BC$8:BC$390)*$L204","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A204,MSG_Generic!BD$8:BD$390)*$L204","v":1575.8820000000017},{"$f":"IF(MID($A204,6,1)=\"O\",MID($A204,6,3)&LEFT(VLOOKUP($B204,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A204,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B204,NameConvsw!$B$58:$G$70,6,FALSE),MID($A204,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!M$55:M$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!N$55:N$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!O$55:O$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!P$55:P$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!Q$55:Q$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!R$55:R$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!S$55:S$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!T$55:T$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!U$55:U$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!V$55:V$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!W$55:W$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!X$55:X$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!Y$55:Y$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!Z$55:Z$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AA$55:AA$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AB$55:AB$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AC$55:AC$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AD$55:AD$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AE$55:AE$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AF$55:AF$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AG$55:AG$71)/$E204/8.76","v":0},{"$f":"BG204","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AH$55:AH$71)/$E204/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL204,MSG_Fueldata!AI$55:AI$71)/$E204/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A113","v":"LESEPSOLNUPVut"},"LES","EPSOLNUPVut","LErEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C205,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C205,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AG$8:AG$390)*$L205","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AH$8:AH$390)*$L205","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AI$8:AI$390)*$L205","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AJ$8:AJ$390)*$L205","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AK$8:AK$390)*$L205","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AL$8:AL$390)*$L205","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AM$8:AM$390)*$L205","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AN$8:AN$390)*$L205","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AO$8:AO$390)*$L205","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AP$8:AP$390)*$L205","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AQ$8:AQ$390)*$L205","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AR$8:AR$390)*$L205","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AS$8:AS$390)*$L205","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AT$8:AT$390)*$L205","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AU$8:AU$390)*$L205","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AV$8:AV$390)*$L205","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AW$8:AW$390)*$L205","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AX$8:AX$390)*$L205","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AY$8:AY$390)*$L205","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!AZ$8:AZ$390)*$L205","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!BA$8:BA$390)*$L205","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!BC$8:BC$390)*$L205","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A205,MSG_Generic!BD$8:BD$390)*$L205","v":1140.150000000001},{"$f":"IF(MID($A205,6,1)=\"O\",MID($A205,6,3)&LEFT(VLOOKUP($B205,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A205,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B205,NameConvsw!$B$58:$G$70,6,FALSE),MID($A205,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!M$55:M$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!N$55:N$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!O$55:O$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!P$55:P$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!Q$55:Q$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!R$55:R$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!S$55:S$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!T$55:T$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!U$55:U$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!V$55:V$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!W$55:W$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!X$55:X$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!Y$55:Y$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!Z$55:Z$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AA$55:AA$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AB$55:AB$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AC$55:AC$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AD$55:AD$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AE$55:AE$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AF$55:AF$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AG$55:AG$71)/$E205/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AH$55:AH$71)/$E205/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL205,MSG_Fueldata!AI$55:AI$71)/$E205/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A114","v":"LESEPSOLNUPVrt"},"LES","EPSOLNUPVrt","LErEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C206,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C206,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AG$8:AG$390)*$L206","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AH$8:AH$390)*$L206","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AI$8:AI$390)*$L206","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AJ$8:AJ$390)*$L206","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AK$8:AK$390)*$L206","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AL$8:AL$390)*$L206","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AM$8:AM$390)*$L206","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AN$8:AN$390)*$L206","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AO$8:AO$390)*$L206","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AP$8:AP$390)*$L206","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AQ$8:AQ$390)*$L206","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AR$8:AR$390)*$L206","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AS$8:AS$390)*$L206","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AT$8:AT$390)*$L206","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AU$8:AU$390)*$L206","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AV$8:AV$390)*$L206","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AW$8:AW$390)*$L206","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AX$8:AX$390)*$L206","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AY$8:AY$390)*$L206","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!AZ$8:AZ$390)*$L206","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!BA$8:BA$390)*$L206","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!BC$8:BC$390)*$L206","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A206,MSG_Generic!BD$8:BD$390)*$L206","v":1088.4000000000001},{"$f":"IF(MID($A206,6,1)=\"O\",MID($A206,6,3)&LEFT(VLOOKUP($B206,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A206,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B206,NameConvsw!$B$58:$G$70,6,FALSE),MID($A206,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!M$55:M$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!N$55:N$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!O$55:O$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!P$55:P$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!Q$55:Q$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!R$55:R$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!S$55:S$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!T$55:T$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!U$55:U$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!V$55:V$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!W$55:W$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!X$55:X$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!Y$55:Y$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!Z$55:Z$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AA$55:AA$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AB$55:AB$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AC$55:AC$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AD$55:AD$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AE$55:AE$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AF$55:AF$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AG$55:AG$71)/$E206/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AH$55:AH$71)/$E206/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL206,MSG_Fueldata!AI$55:AI$71)/$E206/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A115","v":"LESEPSOLNUPVst"},"LES","EPSOLNUPVst","LErEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C207,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C207,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AG$8:AG$390)*$L207","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AH$8:AH$390)*$L207","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AI$8:AI$390)*$L207","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AJ$8:AJ$390)*$L207","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AK$8:AK$390)*$L207","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AL$8:AL$390)*$L207","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AM$8:AM$390)*$L207","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AN$8:AN$390)*$L207","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AO$8:AO$390)*$L207","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AP$8:AP$390)*$L207","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AQ$8:AQ$390)*$L207","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AR$8:AR$390)*$L207","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AS$8:AS$390)*$L207","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AT$8:AT$390)*$L207","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AU$8:AU$390)*$L207","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AV$8:AV$390)*$L207","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AW$8:AW$390)*$L207","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AX$8:AX$390)*$L207","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AY$8:AY$390)*$L207","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!AZ$8:AZ$390)*$L207","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!BA$8:BA$390)*$L207","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!BC$8:BC$390)*$L207","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A207,MSG_Generic!BD$8:BD$390)*$L207","v":1992.2},{"$f":"IF(MID($A207,6,1)=\"O\",MID($A207,6,3)&LEFT(VLOOKUP($B207,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A207,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B207,NameConvsw!$B$58:$G$70,6,FALSE),MID($A207,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!M$55:M$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!N$55:N$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!O$55:O$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!P$55:P$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!Q$55:Q$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!R$55:R$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!S$55:S$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!T$55:T$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!U$55:U$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!V$55:V$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!W$55:W$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!X$55:X$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!Y$55:Y$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!Z$55:Z$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AA$55:AA$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AB$55:AB$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AC$55:AC$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AD$55:AD$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AE$55:AE$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AF$55:AF$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AG$55:AG$71)/$E207/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AH$55:AH$71)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL207,MSG_Fueldata!AI$55:AI$71)/$E207/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A116","v":"LESEPSOLNUPVst2"},{"$f":"LEFT(A208,3)","v":"LES"},{"$f":"RIGHT(A208,LEN(A208)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B208,2)&\"r\"&C208","v":"LErEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I208,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C208,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C208,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AG$8:AG$390)*$L208","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AH$8:AH$390)*$L208","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AI$8:AI$390)*$L208","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AJ$8:AJ$390)*$L208","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AK$8:AK$390)*$L208","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AL$8:AL$390)*$L208","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AM$8:AM$390)*$L208","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AN$8:AN$390)*$L208","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AO$8:AO$390)*$L208","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AP$8:AP$390)*$L208","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AQ$8:AQ$390)*$L208","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AR$8:AR$390)*$L208","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AS$8:AS$390)*$L208","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AT$8:AT$390)*$L208","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AU$8:AU$390)*$L208","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AV$8:AV$390)*$L208","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AW$8:AW$390)*$L208","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AX$8:AX$390)*$L208","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AY$8:AY$390)*$L208","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!AZ$8:AZ$390)*$L208","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!BA$8:BA$390)*$L208","v":3590},{"$f":"AH208","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!BC$8:BC$390)*$L208","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A208,MSG_Generic!BD$8:BD$390)*$L208","v":2936.3},{"$f":"IF(MID($A208,6,1)=\"O\",MID($A208,6,3)&LEFT(VLOOKUP($B208,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A208,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B208,NameConvsw!$B$58:$G$70,6,FALSE),MID($A208,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!M$55:M$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!N$55:N$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!O$55:O$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!P$55:P$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!Q$55:Q$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!R$55:R$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!S$55:S$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!T$55:T$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!U$55:U$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!V$55:V$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!W$55:W$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!X$55:X$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!Y$55:Y$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!Z$55:Z$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AA$55:AA$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AB$55:AB$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AC$55:AC$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AD$55:AD$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AE$55:AE$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AF$55:AF$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AG$55:AG$71)/$E208/8.76","v":0},{"$f":"BG208","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AH$55:AH$71)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL208,MSG_Fueldata!AI$55:AI$71)/$E208/8.76","v":0},null,{"$f":"(($H208+N208*$J208)/($K208*8.76)+$G208/8.76+AM208+$F208*BL$2)/$M208","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A117","v":"LESEPSOLNUPVrtru"},{"$f":"LEFT(A209,3)","v":"LES"},{"$f":"RIGHT(A209,LEN(A209)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B209,2)&\"r\"&C209","v":"LErEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I209,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C209,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C209,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AG$8:AG$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AH$8:AH$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AI$8:AI$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AJ$8:AJ$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AK$8:AK$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AL$8:AL$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AM$8:AM$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AN$8:AN$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AO$8:AO$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AP$8:AP$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AQ$8:AQ$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AR$8:AR$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AS$8:AS$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AT$8:AT$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AU$8:AU$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AV$8:AV$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AW$8:AW$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AX$8:AX$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AY$8:AY$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!AZ$8:AZ$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!BA$8:BA$390)*$L209","v":0},{"$f":"AH209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!BC$8:BC$390)*$L209","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A209,MSG_Generic!BD$8:BD$390)*$L209","v":0},{"$f":"IF(MID($A209,6,1)=\"O\",MID($A209,6,3)&LEFT(VLOOKUP($B209,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A209,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B209,NameConvsw!$B$58:$G$70,6,FALSE),MID($A209,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!M$55:M$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!N$55:N$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!O$55:O$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!P$55:P$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!Q$55:Q$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!R$55:R$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!S$55:S$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!T$55:T$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!U$55:U$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!V$55:V$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!W$55:W$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!X$55:X$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!Y$55:Y$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!Z$55:Z$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AA$55:AA$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AB$55:AB$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AC$55:AC$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AD$55:AD$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AE$55:AE$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AF$55:AF$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AG$55:AG$71)/$E209/8.76","v":0},{"$f":"BG209","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AH$55:AH$71)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL209,MSG_Fueldata!AI$55:AI$71)/$E209/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A118","v":"LESEPSOLNUPVstru"},{"$f":"LEFT(A210,3)","v":"LES"},{"$f":"RIGHT(A210,LEN(A210)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B210,2)&\"r\"&C210","v":"LErEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I210,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C210,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C210,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AG$8:AG$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AH$8:AH$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AI$8:AI$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AJ$8:AJ$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AK$8:AK$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AL$8:AL$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AM$8:AM$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AN$8:AN$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AO$8:AO$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AP$8:AP$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AQ$8:AQ$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AR$8:AR$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AS$8:AS$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AT$8:AT$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AU$8:AU$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AV$8:AV$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AW$8:AW$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AX$8:AX$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AY$8:AY$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!AZ$8:AZ$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!BA$8:BA$390)*$L210","v":0},{"$f":"AH210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!BC$8:BC$390)*$L210","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A210,MSG_Generic!BD$8:BD$390)*$L210","v":0},{"$f":"IF(MID($A210,6,1)=\"O\",MID($A210,6,3)&LEFT(VLOOKUP($B210,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A210,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B210,NameConvsw!$B$58:$G$70,6,FALSE),MID($A210,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!M$55:M$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!N$55:N$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!O$55:O$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!P$55:P$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!Q$55:Q$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!R$55:R$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!S$55:S$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!T$55:T$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!U$55:U$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!V$55:V$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!W$55:W$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!X$55:X$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!Y$55:Y$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!Z$55:Z$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AA$55:AA$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AB$55:AB$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AC$55:AC$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AD$55:AD$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AE$55:AE$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AF$55:AF$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AG$55:AG$71)/$E210/8.76","v":0},{"$f":"BG210","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AH$55:AH$71)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL210,MSG_Fueldata!AI$55:AI$71)/$E210/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A119","v":"LESEPSOLNUPVstru2"},{"$f":"LEFT(A211,3)","v":"LES"},{"$f":"RIGHT(A211,LEN(A211)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B211,2)&\"r\"&C211","v":"LErEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I211,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C211,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C211,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AG$8:AG$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AH$8:AH$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AI$8:AI$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AJ$8:AJ$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AK$8:AK$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AL$8:AL$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AM$8:AM$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AN$8:AN$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AO$8:AO$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AP$8:AP$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AQ$8:AQ$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AR$8:AR$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AS$8:AS$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AT$8:AT$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AU$8:AU$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AV$8:AV$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AW$8:AW$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AX$8:AX$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AY$8:AY$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!AZ$8:AZ$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!BA$8:BA$390)*$L211","v":0},{"$f":"AH211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!BC$8:BC$390)*$L211","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A211,MSG_Generic!BD$8:BD$390)*$L211","v":0},{"$f":"IF(MID($A211,6,1)=\"O\",MID($A211,6,3)&LEFT(VLOOKUP($B211,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A211,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B211,NameConvsw!$B$58:$G$70,6,FALSE),MID($A211,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!M$55:M$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!N$55:N$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!O$55:O$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!P$55:P$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!Q$55:Q$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!R$55:R$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!S$55:S$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!T$55:T$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!U$55:U$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!V$55:V$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!W$55:W$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!X$55:X$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!Y$55:Y$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!Z$55:Z$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AA$55:AA$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AB$55:AB$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AC$55:AC$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AD$55:AD$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AE$55:AE$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AF$55:AF$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AG$55:AG$71)/$E211/8.76","v":0},{"$f":"BG211","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AH$55:AH$71)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL211,MSG_Fueldata!AI$55:AI$71)/$E211/8.76","v":0},null,{"$f":"(($H211+N211*$J211)/($K211*8.76)+$G211/8.76+AM211+$F211*BL$2)/$M211","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A120","v":"LESEPTSONUTH"},"LES","EPTSONUTH","LErEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C212,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C212,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AG$8:AG$390)*$L212","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AH$8:AH$390)*$L212","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AI$8:AI$390)*$L212","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AJ$8:AJ$390)*$L212","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AK$8:AK$390)*$L212","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AL$8:AL$390)*$L212","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AM$8:AM$390)*$L212","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AN$8:AN$390)*$L212","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AO$8:AO$390)*$L212","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AP$8:AP$390)*$L212","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AQ$8:AQ$390)*$L212","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AR$8:AR$390)*$L212","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AS$8:AS$390)*$L212","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AT$8:AT$390)*$L212","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AU$8:AU$390)*$L212","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AV$8:AV$390)*$L212","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AW$8:AW$390)*$L212","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AX$8:AX$390)*$L212","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AY$8:AY$390)*$L212","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!AZ$8:AZ$390)*$L212","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!BA$8:BA$390)*$L212","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!BC$8:BC$390)*$L212","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A212,MSG_Generic!BD$8:BD$390)*$L212","v":1986.1391550000019},{"$f":"IF(MID($A212,6,1)=\"O\",MID($A212,6,3)&LEFT(VLOOKUP($B212,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A212,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B212,NameConvsw!$B$58:$G$70,6,FALSE),MID($A212,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!M$55:M$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!N$55:N$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!O$55:O$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!P$55:P$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!Q$55:Q$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!R$55:R$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!S$55:S$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!T$55:T$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!U$55:U$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!V$55:V$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!W$55:W$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!X$55:X$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!Y$55:Y$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!Z$55:Z$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AA$55:AA$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AB$55:AB$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AC$55:AC$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AD$55:AD$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AE$55:AE$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AF$55:AF$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AG$55:AG$71)/$E212/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AH$55:AH$71)/$E212/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL212,MSG_Fueldata!AI$55:AI$71)/$E212/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A121","v":"LESEPTSONUTHst"},{"$f":"LEFT(A213,3)","v":"LES"},{"$f":"RIGHT(A213,LEN(A213)-3)","v":"EPTSONUTHst"},"LErEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C213,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C213,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AG$8:AG$390)*$L213","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AH$8:AH$390)*$L213","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AI$8:AI$390)*$L213","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AJ$8:AJ$390)*$L213","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AK$8:AK$390)*$L213","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AL$8:AL$390)*$L213","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AM$8:AM$390)*$L213","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AN$8:AN$390)*$L213","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AO$8:AO$390)*$L213","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AP$8:AP$390)*$L213","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AQ$8:AQ$390)*$L213","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AR$8:AR$390)*$L213","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AS$8:AS$390)*$L213","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AT$8:AT$390)*$L213","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AU$8:AU$390)*$L213","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AV$8:AV$390)*$L213","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AW$8:AW$390)*$L213","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AX$8:AX$390)*$L213","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AY$8:AY$390)*$L213","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!AZ$8:AZ$390)*$L213","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!BA$8:BA$390)*$L213","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!BC$8:BC$390)*$L213","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A213,MSG_Generic!BD$8:BD$390)*$L213","v":4082.2932150000038},{"$f":"IF(MID($A213,6,1)=\"O\",MID($A213,6,3)&LEFT(VLOOKUP($B213,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A213,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B213,NameConvsw!$B$58:$G$70,6,FALSE),MID($A213,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!M$55:M$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!N$55:N$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!O$55:O$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!P$55:P$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!Q$55:Q$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!R$55:R$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!S$55:S$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!T$55:T$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!U$55:U$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!V$55:V$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!W$55:W$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!X$55:X$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!Y$55:Y$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!Z$55:Z$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AA$55:AA$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AB$55:AB$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AC$55:AC$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AD$55:AD$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AE$55:AE$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AF$55:AF$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AG$55:AG$71)/$E213/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AH$55:AH$71)/$E213/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL213,MSG_Fueldata!AI$55:AI$71)/$E213/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A122","v":"LESEPGASNUSO"},"LES","EPGASNUSO","LErEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C214,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C214,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AG$8:AG$390)*$L214","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AH$8:AH$390)*$L214","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AI$8:AI$390)*$L214","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AJ$8:AJ$390)*$L214","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AK$8:AK$390)*$L214","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AL$8:AL$390)*$L214","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AM$8:AM$390)*$L214","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AN$8:AN$390)*$L214","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AO$8:AO$390)*$L214","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AP$8:AP$390)*$L214","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AQ$8:AQ$390)*$L214","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AR$8:AR$390)*$L214","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AS$8:AS$390)*$L214","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AT$8:AT$390)*$L214","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AU$8:AU$390)*$L214","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AV$8:AV$390)*$L214","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AW$8:AW$390)*$L214","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AX$8:AX$390)*$L214","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AY$8:AY$390)*$L214","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!AZ$8:AZ$390)*$L214","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!BA$8:BA$390)*$L214","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!BC$8:BC$390)*$L214","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A214,MSG_Generic!BD$8:BD$390)*$L214","v":1562.9263650000014},{"$f":"IF(MID($A214,6,1)=\"O\",MID($A214,6,3)&LEFT(VLOOKUP($B214,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A214,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B214,NameConvsw!$B$58:$G$70,6,FALSE),MID($A214,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!M$55:M$71)/$E214/8.76","v":82.213319548548299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!N$55:N$71)/$E214/8.76","v":83.16102352028949},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!O$55:O$71)/$E214/8.76","v":84.108727492030681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!P$55:P$71)/$E214/8.76","v":85.056431463771872},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!Q$55:Q$71)/$E214/8.76","v":86.004135435513064},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!R$55:R$71)/$E214/8.76","v":86.951839407254241},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!S$55:S$71)/$E214/8.76","v":87.899543378995432},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!T$55:T$71)/$E214/8.76","v":88.847247350736637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!U$55:U$71)/$E214/8.76","v":89.794951322477814},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!V$55:V$71)/$E214/8.76","v":90.742655294219006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!W$55:W$71)/$E214/8.76","v":91.690359265960211},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!X$55:X$71)/$E214/8.76","v":93.111915223571984},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!Y$55:Y$71)/$E214/8.76","v":94.533471181183771},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!Z$55:Z$71)/$E214/8.76","v":95.955027138795572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AA$55:AA$71)/$E214/8.76","v":97.376583096407344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AB$55:AB$71)/$E214/8.76","v":98.798139054019131},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AC$55:AC$71)/$E214/8.76","v":100.21969501163092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AD$55:AD$71)/$E214/8.76","v":101.64125096924271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AE$55:AE$71)/$E214/8.76","v":103.06280692685449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AF$55:AF$71)/$E214/8.76","v":104.48436288446626},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AG$55:AG$71)/$E214/8.76","v":105.90591884207807},105.90591884207807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AH$55:AH$71)/$E214/8.76","v":105.90591884207807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL214,MSG_Fueldata!AI$55:AI$71)/$E214/8.76","v":105.90591884207807},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A127","v":"MALEPODSNU"},"MAL","EPODSNU","MArEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C215,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C215,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AG$8:AG$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AH$8:AH$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AI$8:AI$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AJ$8:AJ$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AK$8:AK$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AL$8:AL$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AM$8:AM$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AN$8:AN$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AO$8:AO$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AP$8:AP$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AQ$8:AQ$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AR$8:AR$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AS$8:AS$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AT$8:AT$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AU$8:AU$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AV$8:AV$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AW$8:AW$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AX$8:AX$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AY$8:AY$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!AZ$8:AZ$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!BA$8:BA$390)*$L215","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!BC$8:BC$390)*$L215","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A215,MSG_Generic!BD$8:BD$390)*$L215","v":1177.0000000000011},{"$f":"IF(MID($A215,6,1)=\"O\",MID($A215,6,3)&LEFT(VLOOKUP($B215,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A215,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B215,NameConvsw!$B$58:$G$70,6,FALSE),MID($A215,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!M$55:M$71)/$E215/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!N$55:N$71)/$E215/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!O$55:O$71)/$E215/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!P$55:P$71)/$E215/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!Q$55:Q$71)/$E215/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!R$55:R$71)/$E215/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!S$55:S$71)/$E215/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!T$55:T$71)/$E215/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!U$55:U$71)/$E215/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!V$55:V$71)/$E215/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!W$55:W$71)/$E215/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!X$55:X$71)/$E215/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!Y$55:Y$71)/$E215/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!Z$55:Z$71)/$E215/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AA$55:AA$71)/$E215/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AB$55:AB$71)/$E215/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AC$55:AC$71)/$E215/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AD$55:AD$71)/$E215/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AE$55:AE$71)/$E215/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AF$55:AF$71)/$E215/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AG$55:AG$71)/$E215/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AH$55:AH$71)/$E215/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL215,MSG_Fueldata!AI$55:AI$71)/$E215/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A128","v":"MALEPODSNUind"},{"$f":"LEFT(A216,3)","v":"MAL"},{"$f":"RIGHT(A216,LEN(A216)-3)","v":"EPODSNUind"},{"$f":"LEFT(B216,2)&\"r\"&C216","v":"MArEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I216,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C216,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C216,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AG$8:AG$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AH$8:AH$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AI$8:AI$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AJ$8:AJ$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AK$8:AK$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AL$8:AL$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AM$8:AM$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AN$8:AN$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AO$8:AO$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AP$8:AP$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AQ$8:AQ$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AR$8:AR$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AS$8:AS$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AT$8:AT$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AU$8:AU$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AV$8:AV$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AW$8:AW$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AX$8:AX$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AY$8:AY$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!AZ$8:AZ$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!BA$8:BA$390)*$L216","v":658.7},{"$f":"AH216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!BC$8:BC$390)*$L216","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A216,MSG_Generic!BD$8:BD$390)*$L216","v":658.7},{"$f":"IF(MID($A216,6,1)=\"O\",MID($A216,6,3)&LEFT(VLOOKUP($B216,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A216,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B216,NameConvsw!$B$58:$G$70,6,FALSE),MID($A216,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!M$55:M$71)/$E216/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!N$55:N$71)/$E216/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!O$55:O$71)/$E216/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!P$55:P$71)/$E216/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!Q$55:Q$71)/$E216/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!R$55:R$71)/$E216/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!S$55:S$71)/$E216/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!T$55:T$71)/$E216/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!U$55:U$71)/$E216/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!V$55:V$71)/$E216/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!W$55:W$71)/$E216/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!X$55:X$71)/$E216/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!Y$55:Y$71)/$E216/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!Z$55:Z$71)/$E216/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AA$55:AA$71)/$E216/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AB$55:AB$71)/$E216/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AC$55:AC$71)/$E216/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AD$55:AD$71)/$E216/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AE$55:AE$71)/$E216/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AF$55:AF$71)/$E216/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AG$55:AG$71)/$E216/8.76","v":350.94585779517291},{"$f":"BG216","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AH$55:AH$71)/$E216/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL216,MSG_Fueldata!AI$55:AI$71)/$E216/8.76","v":350.94585779517291},null,{"$f":"(($H216+N216*$J216)/($K216*8.76)+$G216/8.76+AM216+$F216*BL$2)/$M216","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A129","v":"MALEPODSNUurb"},{"$f":"LEFT(A217,3)","v":"MAL"},{"$f":"RIGHT(A217,LEN(A217)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B217,2)&\"r\"&C217","v":"MArEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I217,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C217,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C217,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AG$8:AG$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AH$8:AH$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AI$8:AI$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AJ$8:AJ$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AK$8:AK$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AL$8:AL$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AM$8:AM$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AN$8:AN$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AO$8:AO$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AP$8:AP$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AQ$8:AQ$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AR$8:AR$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AS$8:AS$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AT$8:AT$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AU$8:AU$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AV$8:AV$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AW$8:AW$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AX$8:AX$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AY$8:AY$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!AZ$8:AZ$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!BA$8:BA$390)*$L217","v":691.9},{"$f":"AH217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!BC$8:BC$390)*$L217","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A217,MSG_Generic!BD$8:BD$390)*$L217","v":691.9},{"$f":"IF(MID($A217,6,1)=\"O\",MID($A217,6,3)&LEFT(VLOOKUP($B217,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A217,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B217,NameConvsw!$B$58:$G$70,6,FALSE),MID($A217,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!M$55:M$71)/$E217/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!N$55:N$71)/$E217/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!O$55:O$71)/$E217/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!P$55:P$71)/$E217/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!Q$55:Q$71)/$E217/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!R$55:R$71)/$E217/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!S$55:S$71)/$E217/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!T$55:T$71)/$E217/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!U$55:U$71)/$E217/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!V$55:V$71)/$E217/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!W$55:W$71)/$E217/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!X$55:X$71)/$E217/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!Y$55:Y$71)/$E217/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!Z$55:Z$71)/$E217/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AA$55:AA$71)/$E217/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AB$55:AB$71)/$E217/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AC$55:AC$71)/$E217/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AD$55:AD$71)/$E217/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AE$55:AE$71)/$E217/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AF$55:AF$71)/$E217/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AG$55:AG$71)/$E217/8.76","v":767.69406392694066},{"$f":"BG217","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AH$55:AH$71)/$E217/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL217,MSG_Fueldata!AI$55:AI$71)/$E217/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A130","v":"MALEPODSNUrur"},{"$f":"LEFT(A218,3)","v":"MAL"},{"$f":"RIGHT(A218,LEN(A218)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B218,2)&\"r\"&C218","v":"MArEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I218,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C218,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C218,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AG$8:AG$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AH$8:AH$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AI$8:AI$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AJ$8:AJ$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AK$8:AK$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AL$8:AL$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AM$8:AM$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AN$8:AN$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AO$8:AO$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AP$8:AP$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AQ$8:AQ$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AR$8:AR$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AS$8:AS$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AT$8:AT$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AU$8:AU$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AV$8:AV$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AW$8:AW$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AX$8:AX$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AY$8:AY$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!AZ$8:AZ$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!BA$8:BA$390)*$L218","v":691.9},{"$f":"AH218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!BC$8:BC$390)*$L218","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A218,MSG_Generic!BD$8:BD$390)*$L218","v":691.9},{"$f":"IF(MID($A218,6,1)=\"O\",MID($A218,6,3)&LEFT(VLOOKUP($B218,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A218,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B218,NameConvsw!$B$58:$G$70,6,FALSE),MID($A218,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!M$55:M$71)/$E218/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!N$55:N$71)/$E218/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!O$55:O$71)/$E218/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!P$55:P$71)/$E218/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!Q$55:Q$71)/$E218/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!R$55:R$71)/$E218/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!S$55:S$71)/$E218/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!T$55:T$71)/$E218/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!U$55:U$71)/$E218/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!V$55:V$71)/$E218/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!W$55:W$71)/$E218/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!X$55:X$71)/$E218/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!Y$55:Y$71)/$E218/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!Z$55:Z$71)/$E218/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AA$55:AA$71)/$E218/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AB$55:AB$71)/$E218/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AC$55:AC$71)/$E218/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AD$55:AD$71)/$E218/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AE$55:AE$71)/$E218/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AF$55:AF$71)/$E218/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AG$55:AG$71)/$E218/8.76","v":767.69406392694066},{"$f":"BG218","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AH$55:AH$71)/$E218/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL218,MSG_Fueldata!AI$55:AI$71)/$E218/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A131","v":"MALEPOHFNU"},"MAL","EPOHFNU","MArEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C219,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C219,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AG$8:AG$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AH$8:AH$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AI$8:AI$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AJ$8:AJ$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AK$8:AK$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AL$8:AL$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AM$8:AM$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AN$8:AN$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AO$8:AO$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AP$8:AP$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AQ$8:AQ$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AR$8:AR$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AS$8:AS$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AT$8:AT$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AU$8:AU$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AV$8:AV$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AW$8:AW$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AX$8:AX$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AY$8:AY$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!AZ$8:AZ$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!BA$8:BA$390)*$L219","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!BC$8:BC$390)*$L219","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A219,MSG_Generic!BD$8:BD$390)*$L219","v":1559.2500000000016},{"$f":"IF(MID($A219,6,1)=\"O\",MID($A219,6,3)&LEFT(VLOOKUP($B219,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A219,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B219,NameConvsw!$B$58:$G$70,6,FALSE),MID($A219,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!M$55:M$71)/$E219/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!N$55:N$71)/$E219/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!O$55:O$71)/$E219/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!P$55:P$71)/$E219/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!Q$55:Q$71)/$E219/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!R$55:R$71)/$E219/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!S$55:S$71)/$E219/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!T$55:T$71)/$E219/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!U$55:U$71)/$E219/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!V$55:V$71)/$E219/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!W$55:W$71)/$E219/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!X$55:X$71)/$E219/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!Y$55:Y$71)/$E219/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!Z$55:Z$71)/$E219/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AA$55:AA$71)/$E219/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AB$55:AB$71)/$E219/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AC$55:AC$71)/$E219/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AD$55:AD$71)/$E219/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AE$55:AE$71)/$E219/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AF$55:AF$71)/$E219/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AG$55:AG$71)/$E219/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AH$55:AH$71)/$E219/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL219,MSG_Fueldata!AI$55:AI$71)/$E219/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A132","v":"MALEPGASNUOC"},"MAL","EPGASNUOC","MArEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C220,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C220,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AG$8:AG$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AH$8:AH$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AI$8:AI$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AJ$8:AJ$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AK$8:AK$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AL$8:AL$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AM$8:AM$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AN$8:AN$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AO$8:AO$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AP$8:AP$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AQ$8:AQ$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AR$8:AR$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AS$8:AS$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AT$8:AT$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AU$8:AU$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AV$8:AV$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AW$8:AW$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AX$8:AX$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AY$8:AY$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!AZ$8:AZ$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!BA$8:BA$390)*$L220","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!BC$8:BC$390)*$L220","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A220,MSG_Generic!BD$8:BD$390)*$L220","v":696.46500000000071},{"$f":"IF(MID($A220,6,1)=\"O\",MID($A220,6,3)&LEFT(VLOOKUP($B220,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A220,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B220,NameConvsw!$B$58:$G$70,6,FALSE),MID($A220,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!M$55:M$71)/$E220/8.76","v":123.66818873668191},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!N$55:N$71)/$E220/8.76","v":125.1902587519026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!O$55:O$71)/$E220/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!P$55:P$71)/$E220/8.76","v":128.23439878234402},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!Q$55:Q$71)/$E220/8.76","v":129.75646879756471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!R$55:R$71)/$E220/8.76","v":131.2785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!S$55:S$71)/$E220/8.76","v":132.80060882800612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!T$55:T$71)/$E220/8.76","v":134.32267884322681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!U$55:U$71)/$E220/8.76","v":135.8447488584475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!V$55:V$71)/$E220/8.76","v":137.36681887366822},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!W$55:W$71)/$E220/8.76","v":138.88888888888891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!X$55:X$71)/$E220/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!Y$55:Y$71)/$E220/8.76","v":143.45509893455099},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!Z$55:Z$71)/$E220/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AA$55:AA$71)/$E220/8.76","v":148.02130898021309},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AB$55:AB$71)/$E220/8.76","v":150.30441400304414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AC$55:AC$71)/$E220/8.76","v":152.5875190258752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AD$55:AD$71)/$E220/8.76","v":154.87062404870625},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AE$55:AE$71)/$E220/8.76","v":157.1537290715373},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AF$55:AF$71)/$E220/8.76","v":159.43683409436835},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AG$55:AG$71)/$E220/8.76","v":161.7199391171994},161.7199391171994,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AH$55:AH$71)/$E220/8.76","v":161.7199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL220,MSG_Fueldata!AI$55:AI$71)/$E220/8.76","v":161.7199391171994},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A133","v":"MALEPGASNUCC"},"MAL","EPGASNUCC","MArEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C221,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C221,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AG$8:AG$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AH$8:AH$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AI$8:AI$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AJ$8:AJ$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AK$8:AK$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AL$8:AL$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AM$8:AM$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AN$8:AN$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AO$8:AO$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AP$8:AP$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AQ$8:AQ$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AR$8:AR$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AS$8:AS$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AT$8:AT$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AU$8:AU$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AV$8:AV$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AW$8:AW$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AX$8:AX$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AY$8:AY$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!AZ$8:AZ$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!BA$8:BA$390)*$L221","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!BC$8:BC$390)*$L221","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A221,MSG_Generic!BD$8:BD$390)*$L221","v":1297.4096666666683},{"$f":"IF(MID($A221,6,1)=\"O\",MID($A221,6,3)&LEFT(VLOOKUP($B221,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A221,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B221,NameConvsw!$B$58:$G$70,6,FALSE),MID($A221,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!M$55:M$71)/$E221/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!N$55:N$71)/$E221/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!O$55:O$71)/$E221/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!P$55:P$71)/$E221/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!Q$55:Q$71)/$E221/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!R$55:R$71)/$E221/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!S$55:S$71)/$E221/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!T$55:T$71)/$E221/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!U$55:U$71)/$E221/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!V$55:V$71)/$E221/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!W$55:W$71)/$E221/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!X$55:X$71)/$E221/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!Y$55:Y$71)/$E221/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!Z$55:Z$71)/$E221/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AA$55:AA$71)/$E221/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AB$55:AB$71)/$E221/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AC$55:AC$71)/$E221/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AD$55:AD$71)/$E221/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AE$55:AE$71)/$E221/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AF$55:AF$71)/$E221/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AG$55:AG$71)/$E221/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AH$55:AH$71)/$E221/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL221,MSG_Fueldata!AI$55:AI$71)/$E221/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A134","v":"MALEPCOANUSC"},"MAL","EPCOANUSC","MArEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C222,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C222,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AG$8:AG$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AH$8:AH$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AI$8:AI$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AJ$8:AJ$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AK$8:AK$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AL$8:AL$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AM$8:AM$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AN$8:AN$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AO$8:AO$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AP$8:AP$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AQ$8:AQ$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AR$8:AR$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AS$8:AS$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AT$8:AT$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AU$8:AU$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AV$8:AV$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AW$8:AW$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AX$8:AX$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AY$8:AY$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!AZ$8:AZ$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!BA$8:BA$390)*$L222","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!BC$8:BC$390)*$L222","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A222,MSG_Generic!BD$8:BD$390)*$L222","v":3067.3993350000028},{"$f":"IF(MID($A222,6,1)=\"O\",MID($A222,6,3)&LEFT(VLOOKUP($B222,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A222,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B222,NameConvsw!$B$58:$G$70,6,FALSE),MID($A222,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!M$55:M$71)/$E222/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!N$55:N$71)/$E222/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!O$55:O$71)/$E222/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!P$55:P$71)/$E222/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!Q$55:Q$71)/$E222/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!R$55:R$71)/$E222/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!S$55:S$71)/$E222/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!T$55:T$71)/$E222/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!U$55:U$71)/$E222/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!V$55:V$71)/$E222/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!W$55:W$71)/$E222/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!X$55:X$71)/$E222/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!Y$55:Y$71)/$E222/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!Z$55:Z$71)/$E222/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AA$55:AA$71)/$E222/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AB$55:AB$71)/$E222/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AC$55:AC$71)/$E222/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AD$55:AD$71)/$E222/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AE$55:AE$71)/$E222/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AF$55:AF$71)/$E222/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AG$55:AG$71)/$E222/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AH$55:AH$71)/$E222/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL222,MSG_Fueldata!AI$55:AI$71)/$E222/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A135","v":"MALEPNUCNUPW"},"MAL","EPNUCNUPW","MArEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C223,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C223,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AG$8:AG$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AH$8:AH$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AI$8:AI$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AJ$8:AJ$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AK$8:AK$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AL$8:AL$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AM$8:AM$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AN$8:AN$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AO$8:AO$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AP$8:AP$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AQ$8:AQ$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AR$8:AR$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AS$8:AS$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AT$8:AT$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AU$8:AU$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AV$8:AV$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AW$8:AW$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AX$8:AX$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AY$8:AY$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!AZ$8:AZ$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!BA$8:BA$390)*$L223","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!BC$8:BC$390)*$L223","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A223,MSG_Generic!BD$8:BD$390)*$L223","v":7905.7295075508828},{"$f":"IF(MID($A223,6,1)=\"O\",MID($A223,6,3)&LEFT(VLOOKUP($B223,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A223,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B223,NameConvsw!$B$58:$G$70,6,FALSE),MID($A223,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!M$55:M$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!N$55:N$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!O$55:O$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!P$55:P$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!Q$55:Q$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!R$55:R$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!S$55:S$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!T$55:T$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!U$55:U$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!V$55:V$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!W$55:W$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!X$55:X$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!Y$55:Y$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!Z$55:Z$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AA$55:AA$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AB$55:AB$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AC$55:AC$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AD$55:AD$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AE$55:AE$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AF$55:AF$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AG$55:AG$71)/$E223/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AH$55:AH$71)/$E223/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL223,MSG_Fueldata!AI$55:AI$71)/$E223/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A136","v":"MALEPHYDNU"},"MAL","EPHYDNU","MArEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C224,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C224,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AG$8:AG$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AH$8:AH$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AI$8:AI$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AJ$8:AJ$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AK$8:AK$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AL$8:AL$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AM$8:AM$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AN$8:AN$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AO$8:AO$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AP$8:AP$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AQ$8:AQ$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AR$8:AR$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AS$8:AS$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AT$8:AT$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AU$8:AU$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AV$8:AV$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AW$8:AW$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AX$8:AX$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AY$8:AY$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!AZ$8:AZ$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!BA$8:BA$390)*$L224","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!BC$8:BC$390)*$L224","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A224,MSG_Generic!BD$8:BD$390)*$L224","v":2686.2440000000024},{"$f":"IF(MID($A224,6,1)=\"O\",MID($A224,6,3)&LEFT(VLOOKUP($B224,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A224,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B224,NameConvsw!$B$58:$G$70,6,FALSE),MID($A224,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!M$55:M$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!N$55:N$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!O$55:O$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!P$55:P$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!Q$55:Q$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!R$55:R$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!S$55:S$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!T$55:T$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!U$55:U$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!V$55:V$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!W$55:W$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!X$55:X$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!Y$55:Y$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!Z$55:Z$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AA$55:AA$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AB$55:AB$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AC$55:AC$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AD$55:AD$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AE$55:AE$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AF$55:AF$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AG$55:AG$71)/$E224/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AH$55:AH$71)/$E224/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL224,MSG_Fueldata!AI$55:AI$71)/$E224/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A137","v":"MALEPHYDNUmic"},"MAL","EPHYDNUmic","MArEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C225,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C225,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AG$8:AG$390)*$L225","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AH$8:AH$390)*$L225","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AI$8:AI$390)*$L225","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AJ$8:AJ$390)*$L225","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AK$8:AK$390)*$L225","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AL$8:AL$390)*$L225","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AM$8:AM$390)*$L225","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AN$8:AN$390)*$L225","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AO$8:AO$390)*$L225","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AP$8:AP$390)*$L225","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AQ$8:AQ$390)*$L225","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AR$8:AR$390)*$L225","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AS$8:AS$390)*$L225","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AT$8:AT$390)*$L225","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AU$8:AU$390)*$L225","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AV$8:AV$390)*$L225","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AW$8:AW$390)*$L225","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AX$8:AX$390)*$L225","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AY$8:AY$390)*$L225","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!AZ$8:AZ$390)*$L225","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!BA$8:BA$390)*$L225","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!BC$8:BC$390)*$L225","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A225,MSG_Generic!BD$8:BD$390)*$L225","v":3090.664500000003},{"$f":"IF(MID($A225,6,1)=\"O\",MID($A225,6,3)&LEFT(VLOOKUP($B225,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A225,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B225,NameConvsw!$B$58:$G$70,6,FALSE),MID($A225,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!M$55:M$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!N$55:N$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!O$55:O$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!P$55:P$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!Q$55:Q$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!R$55:R$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!S$55:S$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!T$55:T$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!U$55:U$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!V$55:V$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!W$55:W$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!X$55:X$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!Y$55:Y$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!Z$55:Z$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AA$55:AA$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AB$55:AB$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AC$55:AC$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AD$55:AD$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AE$55:AE$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AF$55:AF$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AG$55:AG$71)/$E225/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AH$55:AH$71)/$E225/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL225,MSG_Fueldata!AI$55:AI$71)/$E225/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A138","v":"MALEPBIONU"},"MAL","EPBIONU","MArEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C226,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C226,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AG$8:AG$390)*$L226","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AH$8:AH$390)*$L226","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AI$8:AI$390)*$L226","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AJ$8:AJ$390)*$L226","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AK$8:AK$390)*$L226","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AL$8:AL$390)*$L226","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AM$8:AM$390)*$L226","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AN$8:AN$390)*$L226","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AO$8:AO$390)*$L226","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AP$8:AP$390)*$L226","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AQ$8:AQ$390)*$L226","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AR$8:AR$390)*$L226","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AS$8:AS$390)*$L226","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AT$8:AT$390)*$L226","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AU$8:AU$390)*$L226","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AV$8:AV$390)*$L226","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AW$8:AW$390)*$L226","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AX$8:AX$390)*$L226","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AY$8:AY$390)*$L226","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!AZ$8:AZ$390)*$L226","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!BA$8:BA$390)*$L226","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!BC$8:BC$390)*$L226","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A226,MSG_Generic!BD$8:BD$390)*$L226","v":1928.4515250000018},{"$f":"IF(MID($A226,6,1)=\"O\",MID($A226,6,3)&LEFT(VLOOKUP($B226,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A226,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B226,NameConvsw!$B$58:$G$70,6,FALSE),MID($A226,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!M$55:M$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!N$55:N$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!O$55:O$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!P$55:P$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!Q$55:Q$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!R$55:R$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!S$55:S$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!T$55:T$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!U$55:U$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!V$55:V$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!W$55:W$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!X$55:X$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!Y$55:Y$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!Z$55:Z$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AA$55:AA$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AB$55:AB$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AC$55:AC$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AD$55:AD$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AE$55:AE$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AF$55:AF$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AG$55:AG$71)/$E226/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AH$55:AH$71)/$E226/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL226,MSG_Fueldata!AI$55:AI$71)/$E226/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A139","v":"MALEPGEONU"},"MAL","EPGEONU","MArEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C227,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C227,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AG$8:AG$390)*$L227","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AH$8:AH$390)*$L227","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AI$8:AI$390)*$L227","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AJ$8:AJ$390)*$L227","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AK$8:AK$390)*$L227","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AL$8:AL$390)*$L227","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AM$8:AM$390)*$L227","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AN$8:AN$390)*$L227","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AO$8:AO$390)*$L227","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AP$8:AP$390)*$L227","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AQ$8:AQ$390)*$L227","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AR$8:AR$390)*$L227","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AS$8:AS$390)*$L227","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AT$8:AT$390)*$L227","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AU$8:AU$390)*$L227","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AV$8:AV$390)*$L227","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AW$8:AW$390)*$L227","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AX$8:AX$390)*$L227","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AY$8:AY$390)*$L227","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!AZ$8:AZ$390)*$L227","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!BA$8:BA$390)*$L227","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!BC$8:BC$390)*$L227","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A227,MSG_Generic!BD$8:BD$390)*$L227","v":3085.5224400000025},{"$f":"IF(MID($A227,6,1)=\"O\",MID($A227,6,3)&LEFT(VLOOKUP($B227,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A227,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B227,NameConvsw!$B$58:$G$70,6,FALSE),MID($A227,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!M$55:M$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!N$55:N$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!O$55:O$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!P$55:P$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!Q$55:Q$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!R$55:R$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!S$55:S$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!T$55:T$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!U$55:U$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!V$55:V$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!W$55:W$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!X$55:X$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!Y$55:Y$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!Z$55:Z$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AA$55:AA$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AB$55:AB$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AC$55:AC$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AD$55:AD$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AE$55:AE$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AF$55:AF$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AG$55:AG$71)/$E227/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AH$55:AH$71)/$E227/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL227,MSG_Fueldata!AI$55:AI$71)/$E227/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A140","v":"MALEPWNDNU25"},"MAL","EPWNDNU25","MArEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C228,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C228,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AG$8:AG$390)*$L228","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AH$8:AH$390)*$L228","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AI$8:AI$390)*$L228","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AJ$8:AJ$390)*$L228","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AK$8:AK$390)*$L228","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AL$8:AL$390)*$L228","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AM$8:AM$390)*$L228","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AN$8:AN$390)*$L228","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AO$8:AO$390)*$L228","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AP$8:AP$390)*$L228","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AQ$8:AQ$390)*$L228","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AR$8:AR$390)*$L228","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AS$8:AS$390)*$L228","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AT$8:AT$390)*$L228","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AU$8:AU$390)*$L228","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AV$8:AV$390)*$L228","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AW$8:AW$390)*$L228","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AX$8:AX$390)*$L228","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AY$8:AY$390)*$L228","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!AZ$8:AZ$390)*$L228","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!BA$8:BA$390)*$L228","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!BC$8:BC$390)*$L228","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A228,MSG_Generic!BD$8:BD$390)*$L228","v":1863.4770000000019},{"$f":"IF(MID($A228,6,1)=\"O\",MID($A228,6,3)&LEFT(VLOOKUP($B228,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A228,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B228,NameConvsw!$B$58:$G$70,6,FALSE),MID($A228,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!M$55:M$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!N$55:N$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!O$55:O$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!P$55:P$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!Q$55:Q$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!R$55:R$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!S$55:S$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!T$55:T$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!U$55:U$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!V$55:V$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!W$55:W$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!X$55:X$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!Y$55:Y$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!Z$55:Z$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AA$55:AA$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AB$55:AB$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AC$55:AC$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AD$55:AD$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AE$55:AE$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AF$55:AF$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AG$55:AG$71)/$E228/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AH$55:AH$71)/$E228/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL228,MSG_Fueldata!AI$55:AI$71)/$E228/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A141","v":"MALEPWNDNU30"},"MAL","EPWNDNU30","MArEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C229,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C229,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AG$8:AG$390)*$L229","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AH$8:AH$390)*$L229","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AI$8:AI$390)*$L229","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AJ$8:AJ$390)*$L229","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AK$8:AK$390)*$L229","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AL$8:AL$390)*$L229","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AM$8:AM$390)*$L229","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AN$8:AN$390)*$L229","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AO$8:AO$390)*$L229","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AP$8:AP$390)*$L229","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AQ$8:AQ$390)*$L229","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AR$8:AR$390)*$L229","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AS$8:AS$390)*$L229","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AT$8:AT$390)*$L229","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AU$8:AU$390)*$L229","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AV$8:AV$390)*$L229","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AW$8:AW$390)*$L229","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AX$8:AX$390)*$L229","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AY$8:AY$390)*$L229","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!AZ$8:AZ$390)*$L229","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!BA$8:BA$390)*$L229","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!BC$8:BC$390)*$L229","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A229,MSG_Generic!BD$8:BD$390)*$L229","v":1575.8820000000017},{"$f":"IF(MID($A229,6,1)=\"O\",MID($A229,6,3)&LEFT(VLOOKUP($B229,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A229,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B229,NameConvsw!$B$58:$G$70,6,FALSE),MID($A229,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!M$55:M$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!N$55:N$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!O$55:O$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!P$55:P$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!Q$55:Q$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!R$55:R$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!S$55:S$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!T$55:T$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!U$55:U$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!V$55:V$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!W$55:W$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!X$55:X$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!Y$55:Y$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!Z$55:Z$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AA$55:AA$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AB$55:AB$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AC$55:AC$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AD$55:AD$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AE$55:AE$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AF$55:AF$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AG$55:AG$71)/$E229/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AH$55:AH$71)/$E229/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL229,MSG_Fueldata!AI$55:AI$71)/$E229/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A142","v":"MALEPSOLNUPVut"},"MAL","EPSOLNUPVut","MArEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C230,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C230,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AG$8:AG$390)*$L230","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AH$8:AH$390)*$L230","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AI$8:AI$390)*$L230","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AJ$8:AJ$390)*$L230","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AK$8:AK$390)*$L230","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AL$8:AL$390)*$L230","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AM$8:AM$390)*$L230","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AN$8:AN$390)*$L230","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AO$8:AO$390)*$L230","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AP$8:AP$390)*$L230","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AQ$8:AQ$390)*$L230","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AR$8:AR$390)*$L230","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AS$8:AS$390)*$L230","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AT$8:AT$390)*$L230","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AU$8:AU$390)*$L230","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AV$8:AV$390)*$L230","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AW$8:AW$390)*$L230","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AX$8:AX$390)*$L230","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AY$8:AY$390)*$L230","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!AZ$8:AZ$390)*$L230","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!BA$8:BA$390)*$L230","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!BC$8:BC$390)*$L230","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A230,MSG_Generic!BD$8:BD$390)*$L230","v":1140.150000000001},{"$f":"IF(MID($A230,6,1)=\"O\",MID($A230,6,3)&LEFT(VLOOKUP($B230,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A230,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B230,NameConvsw!$B$58:$G$70,6,FALSE),MID($A230,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!M$55:M$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!N$55:N$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!O$55:O$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!P$55:P$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!Q$55:Q$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!R$55:R$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!S$55:S$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!T$55:T$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!U$55:U$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!V$55:V$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!W$55:W$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!X$55:X$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!Y$55:Y$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!Z$55:Z$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AA$55:AA$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AB$55:AB$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AC$55:AC$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AD$55:AD$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AE$55:AE$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AF$55:AF$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AG$55:AG$71)/$E230/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AH$55:AH$71)/$E230/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL230,MSG_Fueldata!AI$55:AI$71)/$E230/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A143","v":"MALEPSOLNUPVrt"},"MAL","EPSOLNUPVrt","MArEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C231,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C231,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AG$8:AG$390)*$L231","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AH$8:AH$390)*$L231","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AI$8:AI$390)*$L231","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AJ$8:AJ$390)*$L231","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AK$8:AK$390)*$L231","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AL$8:AL$390)*$L231","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AM$8:AM$390)*$L231","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AN$8:AN$390)*$L231","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AO$8:AO$390)*$L231","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AP$8:AP$390)*$L231","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AQ$8:AQ$390)*$L231","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AR$8:AR$390)*$L231","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AS$8:AS$390)*$L231","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AT$8:AT$390)*$L231","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AU$8:AU$390)*$L231","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AV$8:AV$390)*$L231","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AW$8:AW$390)*$L231","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AX$8:AX$390)*$L231","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AY$8:AY$390)*$L231","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!AZ$8:AZ$390)*$L231","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!BA$8:BA$390)*$L231","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!BC$8:BC$390)*$L231","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A231,MSG_Generic!BD$8:BD$390)*$L231","v":1088.4000000000001},{"$f":"IF(MID($A231,6,1)=\"O\",MID($A231,6,3)&LEFT(VLOOKUP($B231,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A231,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B231,NameConvsw!$B$58:$G$70,6,FALSE),MID($A231,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!M$55:M$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!N$55:N$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!O$55:O$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!P$55:P$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!Q$55:Q$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!R$55:R$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!S$55:S$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!T$55:T$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!U$55:U$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!V$55:V$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!W$55:W$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!X$55:X$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!Y$55:Y$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!Z$55:Z$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AA$55:AA$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AB$55:AB$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AC$55:AC$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AD$55:AD$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AE$55:AE$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AF$55:AF$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AG$55:AG$71)/$E231/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AH$55:AH$71)/$E231/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL231,MSG_Fueldata!AI$55:AI$71)/$E231/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A144","v":"MALEPSOLNUPVst"},"MAL","EPSOLNUPVst","MArEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C232,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C232,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AG$8:AG$390)*$L232","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AH$8:AH$390)*$L232","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AI$8:AI$390)*$L232","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AJ$8:AJ$390)*$L232","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AK$8:AK$390)*$L232","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AL$8:AL$390)*$L232","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AM$8:AM$390)*$L232","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AN$8:AN$390)*$L232","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AO$8:AO$390)*$L232","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AP$8:AP$390)*$L232","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AQ$8:AQ$390)*$L232","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AR$8:AR$390)*$L232","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AS$8:AS$390)*$L232","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AT$8:AT$390)*$L232","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AU$8:AU$390)*$L232","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AV$8:AV$390)*$L232","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AW$8:AW$390)*$L232","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AX$8:AX$390)*$L232","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AY$8:AY$390)*$L232","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!AZ$8:AZ$390)*$L232","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!BA$8:BA$390)*$L232","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!BC$8:BC$390)*$L232","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A232,MSG_Generic!BD$8:BD$390)*$L232","v":1992.2},{"$f":"IF(MID($A232,6,1)=\"O\",MID($A232,6,3)&LEFT(VLOOKUP($B232,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A232,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B232,NameConvsw!$B$58:$G$70,6,FALSE),MID($A232,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!M$55:M$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!N$55:N$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!O$55:O$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!P$55:P$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!Q$55:Q$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!R$55:R$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!S$55:S$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!T$55:T$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!U$55:U$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!V$55:V$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!W$55:W$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!X$55:X$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!Y$55:Y$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!Z$55:Z$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AA$55:AA$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AB$55:AB$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AC$55:AC$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AD$55:AD$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AE$55:AE$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AF$55:AF$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AG$55:AG$71)/$E232/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AH$55:AH$71)/$E232/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL232,MSG_Fueldata!AI$55:AI$71)/$E232/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A145","v":"MALEPSOLNUPVst2"},{"$f":"LEFT(A233,3)","v":"MAL"},{"$f":"RIGHT(A233,LEN(A233)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B233,2)&\"r\"&C233","v":"MArEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I233,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C233,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C233,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AG$8:AG$390)*$L233","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AH$8:AH$390)*$L233","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AI$8:AI$390)*$L233","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AJ$8:AJ$390)*$L233","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AK$8:AK$390)*$L233","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AL$8:AL$390)*$L233","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AM$8:AM$390)*$L233","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AN$8:AN$390)*$L233","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AO$8:AO$390)*$L233","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AP$8:AP$390)*$L233","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AQ$8:AQ$390)*$L233","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AR$8:AR$390)*$L233","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AS$8:AS$390)*$L233","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AT$8:AT$390)*$L233","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AU$8:AU$390)*$L233","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AV$8:AV$390)*$L233","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AW$8:AW$390)*$L233","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AX$8:AX$390)*$L233","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AY$8:AY$390)*$L233","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!AZ$8:AZ$390)*$L233","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!BA$8:BA$390)*$L233","v":3590},{"$f":"AH233","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!BC$8:BC$390)*$L233","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A233,MSG_Generic!BD$8:BD$390)*$L233","v":2936.3},{"$f":"IF(MID($A233,6,1)=\"O\",MID($A233,6,3)&LEFT(VLOOKUP($B233,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A233,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B233,NameConvsw!$B$58:$G$70,6,FALSE),MID($A233,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!M$55:M$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!N$55:N$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!O$55:O$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!P$55:P$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!Q$55:Q$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!R$55:R$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!S$55:S$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!T$55:T$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!U$55:U$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!V$55:V$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!W$55:W$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!X$55:X$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!Y$55:Y$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!Z$55:Z$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AA$55:AA$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AB$55:AB$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AC$55:AC$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AD$55:AD$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AE$55:AE$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AF$55:AF$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AG$55:AG$71)/$E233/8.76","v":0},{"$f":"BG233","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AH$55:AH$71)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL233,MSG_Fueldata!AI$55:AI$71)/$E233/8.76","v":0},null,{"$f":"(($H233+N233*$J233)/($K233*8.76)+$G233/8.76+AM233+$F233*BL$2)/$M233","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A146","v":"MALEPSOLNUPVrtru"},{"$f":"LEFT(A234,3)","v":"MAL"},{"$f":"RIGHT(A234,LEN(A234)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B234,2)&\"r\"&C234","v":"MArEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I234,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C234,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C234,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AG$8:AG$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AH$8:AH$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AI$8:AI$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AJ$8:AJ$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AK$8:AK$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AL$8:AL$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AM$8:AM$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AN$8:AN$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AO$8:AO$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AP$8:AP$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AQ$8:AQ$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AR$8:AR$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AS$8:AS$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AT$8:AT$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AU$8:AU$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AV$8:AV$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AW$8:AW$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AX$8:AX$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AY$8:AY$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!AZ$8:AZ$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!BA$8:BA$390)*$L234","v":0},{"$f":"AH234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!BC$8:BC$390)*$L234","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A234,MSG_Generic!BD$8:BD$390)*$L234","v":0},{"$f":"IF(MID($A234,6,1)=\"O\",MID($A234,6,3)&LEFT(VLOOKUP($B234,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A234,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B234,NameConvsw!$B$58:$G$70,6,FALSE),MID($A234,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!M$55:M$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!N$55:N$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!O$55:O$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!P$55:P$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!Q$55:Q$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!R$55:R$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!S$55:S$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!T$55:T$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!U$55:U$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!V$55:V$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!W$55:W$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!X$55:X$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!Y$55:Y$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!Z$55:Z$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AA$55:AA$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AB$55:AB$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AC$55:AC$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AD$55:AD$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AE$55:AE$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AF$55:AF$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AG$55:AG$71)/$E234/8.76","v":0},{"$f":"BG234","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AH$55:AH$71)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL234,MSG_Fueldata!AI$55:AI$71)/$E234/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A147","v":"MALEPSOLNUPVstru"},{"$f":"LEFT(A235,3)","v":"MAL"},{"$f":"RIGHT(A235,LEN(A235)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B235,2)&\"r\"&C235","v":"MArEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I235,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C235,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C235,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AG$8:AG$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AH$8:AH$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AI$8:AI$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AJ$8:AJ$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AK$8:AK$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AL$8:AL$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AM$8:AM$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AN$8:AN$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AO$8:AO$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AP$8:AP$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AQ$8:AQ$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AR$8:AR$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AS$8:AS$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AT$8:AT$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AU$8:AU$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AV$8:AV$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AW$8:AW$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AX$8:AX$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AY$8:AY$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!AZ$8:AZ$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!BA$8:BA$390)*$L235","v":0},{"$f":"AH235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!BC$8:BC$390)*$L235","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A235,MSG_Generic!BD$8:BD$390)*$L235","v":0},{"$f":"IF(MID($A235,6,1)=\"O\",MID($A235,6,3)&LEFT(VLOOKUP($B235,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A235,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B235,NameConvsw!$B$58:$G$70,6,FALSE),MID($A235,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!M$55:M$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!N$55:N$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!O$55:O$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!P$55:P$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!Q$55:Q$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!R$55:R$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!S$55:S$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!T$55:T$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!U$55:U$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!V$55:V$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!W$55:W$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!X$55:X$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!Y$55:Y$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!Z$55:Z$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AA$55:AA$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AB$55:AB$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AC$55:AC$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AD$55:AD$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AE$55:AE$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AF$55:AF$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AG$55:AG$71)/$E235/8.76","v":0},{"$f":"BG235","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AH$55:AH$71)/$E235/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL235,MSG_Fueldata!AI$55:AI$71)/$E235/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A148","v":"MALEPSOLNUPVstru2"},{"$f":"LEFT(A236,3)","v":"MAL"},{"$f":"RIGHT(A236,LEN(A236)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B236,2)&\"r\"&C236","v":"MArEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I236,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C236,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C236,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AG$8:AG$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AH$8:AH$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AI$8:AI$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AJ$8:AJ$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AK$8:AK$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AL$8:AL$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AM$8:AM$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AN$8:AN$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AO$8:AO$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AP$8:AP$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AQ$8:AQ$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AR$8:AR$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AS$8:AS$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AT$8:AT$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AU$8:AU$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AV$8:AV$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AW$8:AW$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AX$8:AX$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AY$8:AY$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!AZ$8:AZ$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!BA$8:BA$390)*$L236","v":0},{"$f":"AH236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!BC$8:BC$390)*$L236","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A236,MSG_Generic!BD$8:BD$390)*$L236","v":0},{"$f":"IF(MID($A236,6,1)=\"O\",MID($A236,6,3)&LEFT(VLOOKUP($B236,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A236,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B236,NameConvsw!$B$58:$G$70,6,FALSE),MID($A236,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!M$55:M$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!N$55:N$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!O$55:O$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!P$55:P$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!Q$55:Q$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!R$55:R$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!S$55:S$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!T$55:T$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!U$55:U$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!V$55:V$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!W$55:W$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!X$55:X$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!Y$55:Y$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!Z$55:Z$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AA$55:AA$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AB$55:AB$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AC$55:AC$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AD$55:AD$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AE$55:AE$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AF$55:AF$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AG$55:AG$71)/$E236/8.76","v":0},{"$f":"BG236","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AH$55:AH$71)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL236,MSG_Fueldata!AI$55:AI$71)/$E236/8.76","v":0},null,{"$f":"(($H236+N236*$J236)/($K236*8.76)+$G236/8.76+AM236+$F236*BL$2)/$M236","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A149","v":"MALEPTSONUTH"},"MAL","EPTSONUTH","MArEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C237,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C237,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AG$8:AG$390)*$L237","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AH$8:AH$390)*$L237","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AI$8:AI$390)*$L237","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AJ$8:AJ$390)*$L237","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AK$8:AK$390)*$L237","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AL$8:AL$390)*$L237","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AM$8:AM$390)*$L237","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AN$8:AN$390)*$L237","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AO$8:AO$390)*$L237","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AP$8:AP$390)*$L237","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AQ$8:AQ$390)*$L237","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AR$8:AR$390)*$L237","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AS$8:AS$390)*$L237","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AT$8:AT$390)*$L237","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AU$8:AU$390)*$L237","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AV$8:AV$390)*$L237","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AW$8:AW$390)*$L237","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AX$8:AX$390)*$L237","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AY$8:AY$390)*$L237","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!AZ$8:AZ$390)*$L237","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!BA$8:BA$390)*$L237","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!BC$8:BC$390)*$L237","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A237,MSG_Generic!BD$8:BD$390)*$L237","v":1986.1391550000019},{"$f":"IF(MID($A237,6,1)=\"O\",MID($A237,6,3)&LEFT(VLOOKUP($B237,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A237,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B237,NameConvsw!$B$58:$G$70,6,FALSE),MID($A237,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!M$55:M$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!N$55:N$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!O$55:O$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!P$55:P$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!Q$55:Q$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!R$55:R$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!S$55:S$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!T$55:T$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!U$55:U$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!V$55:V$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!W$55:W$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!X$55:X$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!Y$55:Y$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!Z$55:Z$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AA$55:AA$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AB$55:AB$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AC$55:AC$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AD$55:AD$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AE$55:AE$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AF$55:AF$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AG$55:AG$71)/$E237/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AH$55:AH$71)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL237,MSG_Fueldata!AI$55:AI$71)/$E237/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A150","v":"MALEPTSONUTHst"},"MAL","EPTSONUTHst","MArEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C238,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C238,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AG$8:AG$390)*$L238","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AH$8:AH$390)*$L238","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AI$8:AI$390)*$L238","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AJ$8:AJ$390)*$L238","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AK$8:AK$390)*$L238","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AL$8:AL$390)*$L238","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AM$8:AM$390)*$L238","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AN$8:AN$390)*$L238","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AO$8:AO$390)*$L238","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AP$8:AP$390)*$L238","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AQ$8:AQ$390)*$L238","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AR$8:AR$390)*$L238","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AS$8:AS$390)*$L238","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AT$8:AT$390)*$L238","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AU$8:AU$390)*$L238","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AV$8:AV$390)*$L238","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AW$8:AW$390)*$L238","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AX$8:AX$390)*$L238","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AY$8:AY$390)*$L238","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!AZ$8:AZ$390)*$L238","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!BA$8:BA$390)*$L238","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!BC$8:BC$390)*$L238","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A238,MSG_Generic!BD$8:BD$390)*$L238","v":4082.2932150000038},{"$f":"IF(MID($A238,6,1)=\"O\",MID($A238,6,3)&LEFT(VLOOKUP($B238,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A238,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B238,NameConvsw!$B$58:$G$70,6,FALSE),MID($A238,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!M$55:M$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!N$55:N$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!O$55:O$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!P$55:P$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!Q$55:Q$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!R$55:R$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!S$55:S$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!T$55:T$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!U$55:U$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!V$55:V$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!W$55:W$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!X$55:X$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!Y$55:Y$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!Z$55:Z$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AA$55:AA$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AB$55:AB$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AC$55:AC$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AD$55:AD$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AE$55:AE$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AF$55:AF$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AG$55:AG$71)/$E238/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AH$55:AH$71)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL238,MSG_Fueldata!AI$55:AI$71)/$E238/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A151","v":"MALEPGASNUSO"},"MAL","EPGASNUSO","MArEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C239,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C239,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AG$8:AG$390)*$L239","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AH$8:AH$390)*$L239","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AI$8:AI$390)*$L239","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AJ$8:AJ$390)*$L239","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AK$8:AK$390)*$L239","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AL$8:AL$390)*$L239","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AM$8:AM$390)*$L239","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AN$8:AN$390)*$L239","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AO$8:AO$390)*$L239","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AP$8:AP$390)*$L239","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AQ$8:AQ$390)*$L239","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AR$8:AR$390)*$L239","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AS$8:AS$390)*$L239","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AT$8:AT$390)*$L239","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AU$8:AU$390)*$L239","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AV$8:AV$390)*$L239","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AW$8:AW$390)*$L239","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AX$8:AX$390)*$L239","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AY$8:AY$390)*$L239","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!AZ$8:AZ$390)*$L239","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!BA$8:BA$390)*$L239","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!BC$8:BC$390)*$L239","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A239,MSG_Generic!BD$8:BD$390)*$L239","v":1562.9263650000014},{"$f":"IF(MID($A239,6,1)=\"O\",MID($A239,6,3)&LEFT(VLOOKUP($B239,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A239,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B239,NameConvsw!$B$58:$G$70,6,FALSE),MID($A239,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!M$55:M$71)/$E239/8.76","v":70.00086154906522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!N$55:N$71)/$E239/8.76","v":70.862410614284471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!O$55:O$71)/$E239/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!P$55:P$71)/$E239/8.76","v":72.585508744723015},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!Q$55:Q$71)/$E239/8.76","v":73.44705780994228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!R$55:R$71)/$E239/8.76","v":74.308606875161544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!S$55:S$71)/$E239/8.76","v":75.170155940380795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!T$55:T$71)/$E239/8.76","v":76.031705005600074},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!U$55:U$71)/$E239/8.76","v":76.893254070819339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!V$55:V$71)/$E239/8.76","v":77.754803136038589},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!W$55:W$71)/$E239/8.76","v":78.616352201257868},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!X$55:X$71)/$E239/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!Y$55:Y$71)/$E239/8.76","v":81.200999396915662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!Z$55:Z$71)/$E239/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AA$55:AA$71)/$E239/8.76","v":83.785646592573443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AB$55:AB$71)/$E239/8.76","v":85.07797019040234},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AC$55:AC$71)/$E239/8.76","v":86.370293788231237},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AD$55:AD$71)/$E239/8.76","v":87.662617386060134},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AE$55:AE$71)/$E239/8.76","v":88.954940983889031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AF$55:AF$71)/$E239/8.76","v":90.247264581717928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AG$55:AG$71)/$E239/8.76","v":91.539588179546826},91.539588179546826,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AH$55:AH$71)/$E239/8.76","v":91.539588179546826},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL239,MSG_Fueldata!AI$55:AI$71)/$E239/8.76","v":91.539588179546826},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A156","v":"MOZEPODSNU"},"MOZ","EPODSNU","MOrEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C240,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C240,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AG$8:AG$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AH$8:AH$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AI$8:AI$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AJ$8:AJ$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AK$8:AK$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AL$8:AL$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AM$8:AM$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AN$8:AN$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AO$8:AO$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AP$8:AP$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AQ$8:AQ$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AR$8:AR$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AS$8:AS$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AT$8:AT$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AU$8:AU$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AV$8:AV$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AW$8:AW$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AX$8:AX$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AY$8:AY$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!AZ$8:AZ$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!BA$8:BA$390)*$L240","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!BC$8:BC$390)*$L240","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A240,MSG_Generic!BD$8:BD$390)*$L240","v":1177.0000000000011},{"$f":"IF(MID($A240,6,1)=\"O\",MID($A240,6,3)&LEFT(VLOOKUP($B240,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A240,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B240,NameConvsw!$B$58:$G$70,6,FALSE),MID($A240,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!M$55:M$71)/$E240/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!N$55:N$71)/$E240/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!O$55:O$71)/$E240/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!P$55:P$71)/$E240/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!Q$55:Q$71)/$E240/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!R$55:R$71)/$E240/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!S$55:S$71)/$E240/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!T$55:T$71)/$E240/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!U$55:U$71)/$E240/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!V$55:V$71)/$E240/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!W$55:W$71)/$E240/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!X$55:X$71)/$E240/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!Y$55:Y$71)/$E240/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!Z$55:Z$71)/$E240/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AA$55:AA$71)/$E240/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AB$55:AB$71)/$E240/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AC$55:AC$71)/$E240/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AD$55:AD$71)/$E240/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AE$55:AE$71)/$E240/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AF$55:AF$71)/$E240/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AG$55:AG$71)/$E240/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AH$55:AH$71)/$E240/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL240,MSG_Fueldata!AI$55:AI$71)/$E240/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A157","v":"MOZEPODSNUind"},{"$f":"LEFT(A241,3)","v":"MOZ"},{"$f":"RIGHT(A241,LEN(A241)-3)","v":"EPODSNUind"},{"$f":"LEFT(B241,2)&\"r\"&C241","v":"MOrEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I241,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C241,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C241,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AG$8:AG$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AH$8:AH$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AI$8:AI$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AJ$8:AJ$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AK$8:AK$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AL$8:AL$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AM$8:AM$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AN$8:AN$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AO$8:AO$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AP$8:AP$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AQ$8:AQ$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AR$8:AR$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AS$8:AS$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AT$8:AT$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AU$8:AU$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AV$8:AV$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AW$8:AW$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AX$8:AX$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AY$8:AY$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!AZ$8:AZ$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!BA$8:BA$390)*$L241","v":658.7},{"$f":"AH241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!BC$8:BC$390)*$L241","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A241,MSG_Generic!BD$8:BD$390)*$L241","v":658.7},{"$f":"IF(MID($A241,6,1)=\"O\",MID($A241,6,3)&LEFT(VLOOKUP($B241,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A241,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B241,NameConvsw!$B$58:$G$70,6,FALSE),MID($A241,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!M$55:M$71)/$E241/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!N$55:N$71)/$E241/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!O$55:O$71)/$E241/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!P$55:P$71)/$E241/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!Q$55:Q$71)/$E241/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!R$55:R$71)/$E241/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!S$55:S$71)/$E241/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!T$55:T$71)/$E241/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!U$55:U$71)/$E241/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!V$55:V$71)/$E241/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!W$55:W$71)/$E241/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!X$55:X$71)/$E241/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!Y$55:Y$71)/$E241/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!Z$55:Z$71)/$E241/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AA$55:AA$71)/$E241/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AB$55:AB$71)/$E241/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AC$55:AC$71)/$E241/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AD$55:AD$71)/$E241/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AE$55:AE$71)/$E241/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AF$55:AF$71)/$E241/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AG$55:AG$71)/$E241/8.76","v":303.97912589693414},{"$f":"BG241","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AH$55:AH$71)/$E241/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL241,MSG_Fueldata!AI$55:AI$71)/$E241/8.76","v":303.97912589693414},null,{"$f":"(($H241+N241*$J241)/($K241*8.76)+$G241/8.76+AM241+$F241*BL$2)/$M241","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A158","v":"MOZEPODSNUurb"},{"$f":"LEFT(A242,3)","v":"MOZ"},{"$f":"RIGHT(A242,LEN(A242)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B242,2)&\"r\"&C242","v":"MOrEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I242,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C242,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C242,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AG$8:AG$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AH$8:AH$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AI$8:AI$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AJ$8:AJ$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AK$8:AK$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AL$8:AL$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AM$8:AM$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AN$8:AN$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AO$8:AO$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AP$8:AP$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AQ$8:AQ$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AR$8:AR$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AS$8:AS$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AT$8:AT$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AU$8:AU$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AV$8:AV$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AW$8:AW$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AX$8:AX$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AY$8:AY$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!AZ$8:AZ$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!BA$8:BA$390)*$L242","v":691.9},{"$f":"AH242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!BC$8:BC$390)*$L242","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A242,MSG_Generic!BD$8:BD$390)*$L242","v":691.9},{"$f":"IF(MID($A242,6,1)=\"O\",MID($A242,6,3)&LEFT(VLOOKUP($B242,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A242,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B242,NameConvsw!$B$58:$G$70,6,FALSE),MID($A242,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!M$55:M$71)/$E242/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!N$55:N$71)/$E242/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!O$55:O$71)/$E242/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!P$55:P$71)/$E242/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!Q$55:Q$71)/$E242/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!R$55:R$71)/$E242/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!S$55:S$71)/$E242/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!T$55:T$71)/$E242/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!U$55:U$71)/$E242/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!V$55:V$71)/$E242/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!W$55:W$71)/$E242/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!X$55:X$71)/$E242/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!Y$55:Y$71)/$E242/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!Z$55:Z$71)/$E242/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AA$55:AA$71)/$E242/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AB$55:AB$71)/$E242/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AC$55:AC$71)/$E242/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AD$55:AD$71)/$E242/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AE$55:AE$71)/$E242/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AF$55:AF$71)/$E242/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AG$55:AG$71)/$E242/8.76","v":664.95433789954336},{"$f":"BG242","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AH$55:AH$71)/$E242/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL242,MSG_Fueldata!AI$55:AI$71)/$E242/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A159","v":"MOZEPODSNUrur"},{"$f":"LEFT(A243,3)","v":"MOZ"},{"$f":"RIGHT(A243,LEN(A243)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B243,2)&\"r\"&C243","v":"MOrEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I243,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C243,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C243,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AG$8:AG$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AH$8:AH$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AI$8:AI$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AJ$8:AJ$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AK$8:AK$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AL$8:AL$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AM$8:AM$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AN$8:AN$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AO$8:AO$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AP$8:AP$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AQ$8:AQ$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AR$8:AR$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AS$8:AS$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AT$8:AT$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AU$8:AU$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AV$8:AV$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AW$8:AW$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AX$8:AX$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AY$8:AY$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!AZ$8:AZ$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!BA$8:BA$390)*$L243","v":691.9},{"$f":"AH243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!BC$8:BC$390)*$L243","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A243,MSG_Generic!BD$8:BD$390)*$L243","v":691.9},{"$f":"IF(MID($A243,6,1)=\"O\",MID($A243,6,3)&LEFT(VLOOKUP($B243,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A243,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B243,NameConvsw!$B$58:$G$70,6,FALSE),MID($A243,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!M$55:M$71)/$E243/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!N$55:N$71)/$E243/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!O$55:O$71)/$E243/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!P$55:P$71)/$E243/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!Q$55:Q$71)/$E243/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!R$55:R$71)/$E243/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!S$55:S$71)/$E243/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!T$55:T$71)/$E243/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!U$55:U$71)/$E243/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!V$55:V$71)/$E243/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!W$55:W$71)/$E243/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!X$55:X$71)/$E243/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!Y$55:Y$71)/$E243/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!Z$55:Z$71)/$E243/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AA$55:AA$71)/$E243/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AB$55:AB$71)/$E243/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AC$55:AC$71)/$E243/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AD$55:AD$71)/$E243/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AE$55:AE$71)/$E243/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AF$55:AF$71)/$E243/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AG$55:AG$71)/$E243/8.76","v":664.95433789954336},{"$f":"BG243","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AH$55:AH$71)/$E243/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL243,MSG_Fueldata!AI$55:AI$71)/$E243/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A160","v":"MOZEPOHFNU"},"MOZ","EPOHFNU","MOrEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C244,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C244,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AG$8:AG$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AH$8:AH$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AI$8:AI$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AJ$8:AJ$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AK$8:AK$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AL$8:AL$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AM$8:AM$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AN$8:AN$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AO$8:AO$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AP$8:AP$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AQ$8:AQ$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AR$8:AR$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AS$8:AS$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AT$8:AT$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AU$8:AU$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AV$8:AV$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AW$8:AW$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AX$8:AX$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AY$8:AY$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!AZ$8:AZ$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!BA$8:BA$390)*$L244","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!BC$8:BC$390)*$L244","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A244,MSG_Generic!BD$8:BD$390)*$L244","v":1559.2500000000016},{"$f":"IF(MID($A244,6,1)=\"O\",MID($A244,6,3)&LEFT(VLOOKUP($B244,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A244,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B244,NameConvsw!$B$58:$G$70,6,FALSE),MID($A244,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!M$55:M$71)/$E244/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!N$55:N$71)/$E244/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!O$55:O$71)/$E244/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!P$55:P$71)/$E244/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!Q$55:Q$71)/$E244/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!R$55:R$71)/$E244/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!S$55:S$71)/$E244/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!T$55:T$71)/$E244/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!U$55:U$71)/$E244/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!V$55:V$71)/$E244/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!W$55:W$71)/$E244/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!X$55:X$71)/$E244/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!Y$55:Y$71)/$E244/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!Z$55:Z$71)/$E244/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AA$55:AA$71)/$E244/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AB$55:AB$71)/$E244/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AC$55:AC$71)/$E244/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AD$55:AD$71)/$E244/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AE$55:AE$71)/$E244/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AF$55:AF$71)/$E244/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AG$55:AG$71)/$E244/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AH$55:AH$71)/$E244/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL244,MSG_Fueldata!AI$55:AI$71)/$E244/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A161","v":"MOZEPGASNUOC"},"MOZ","EPGASNUOC","MOrEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C245,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C245,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AG$8:AG$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AH$8:AH$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AI$8:AI$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AJ$8:AJ$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AK$8:AK$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AL$8:AL$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AM$8:AM$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AN$8:AN$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AO$8:AO$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AP$8:AP$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AQ$8:AQ$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AR$8:AR$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AS$8:AS$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AT$8:AT$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AU$8:AU$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AV$8:AV$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AW$8:AW$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AX$8:AX$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AY$8:AY$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!AZ$8:AZ$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!BA$8:BA$390)*$L245","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!BC$8:BC$390)*$L245","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A245,MSG_Generic!BD$8:BD$390)*$L245","v":696.46500000000071},{"$f":"IF(MID($A245,6,1)=\"O\",MID($A245,6,3)&LEFT(VLOOKUP($B245,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A245,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B245,NameConvsw!$B$58:$G$70,6,FALSE),MID($A245,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!M$55:M$71)/$E245/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!N$55:N$71)/$E245/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!O$55:O$71)/$E245/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!P$55:P$71)/$E245/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!Q$55:Q$71)/$E245/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!R$55:R$71)/$E245/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!S$55:S$71)/$E245/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!T$55:T$71)/$E245/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!U$55:U$71)/$E245/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!V$55:V$71)/$E245/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!W$55:W$71)/$E245/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!X$55:X$71)/$E245/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!Y$55:Y$71)/$E245/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!Z$55:Z$71)/$E245/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AA$55:AA$71)/$E245/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AB$55:AB$71)/$E245/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AC$55:AC$71)/$E245/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AD$55:AD$71)/$E245/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AE$55:AE$71)/$E245/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AF$55:AF$71)/$E245/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AG$55:AG$71)/$E245/8.76","v":132.42009132420091},132.42009132420091,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AH$55:AH$71)/$E245/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL245,MSG_Fueldata!AI$55:AI$71)/$E245/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A162","v":"MOZEPGASNUCC"},"MOZ","EPGASNUCC","MOrEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C246,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C246,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AG$8:AG$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AH$8:AH$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AI$8:AI$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AJ$8:AJ$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AK$8:AK$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AL$8:AL$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AM$8:AM$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AN$8:AN$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AO$8:AO$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AP$8:AP$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AQ$8:AQ$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AR$8:AR$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AS$8:AS$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AT$8:AT$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AU$8:AU$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AV$8:AV$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AW$8:AW$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AX$8:AX$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AY$8:AY$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!AZ$8:AZ$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!BA$8:BA$390)*$L246","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!BC$8:BC$390)*$L246","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A246,MSG_Generic!BD$8:BD$390)*$L246","v":1297.4096666666683},{"$f":"IF(MID($A246,6,1)=\"O\",MID($A246,6,3)&LEFT(VLOOKUP($B246,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A246,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B246,NameConvsw!$B$58:$G$70,6,FALSE),MID($A246,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!M$55:M$71)/$E246/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!N$55:N$71)/$E246/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!O$55:O$71)/$E246/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!P$55:P$71)/$E246/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!Q$55:Q$71)/$E246/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!R$55:R$71)/$E246/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!S$55:S$71)/$E246/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!T$55:T$71)/$E246/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!U$55:U$71)/$E246/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!V$55:V$71)/$E246/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!W$55:W$71)/$E246/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!X$55:X$71)/$E246/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!Y$55:Y$71)/$E246/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!Z$55:Z$71)/$E246/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AA$55:AA$71)/$E246/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AB$55:AB$71)/$E246/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AC$55:AC$71)/$E246/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AD$55:AD$71)/$E246/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AE$55:AE$71)/$E246/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AF$55:AF$71)/$E246/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AG$55:AG$71)/$E246/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AH$55:AH$71)/$E246/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL246,MSG_Fueldata!AI$55:AI$71)/$E246/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A164","v":"MOZEPCOANUSC"},"MOZ","EPCOANUSC","MOrEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C247,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C247,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AG$8:AG$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AH$8:AH$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AI$8:AI$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AJ$8:AJ$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AK$8:AK$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AL$8:AL$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AM$8:AM$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AN$8:AN$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AO$8:AO$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AP$8:AP$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AQ$8:AQ$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AR$8:AR$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AS$8:AS$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AT$8:AT$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AU$8:AU$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AV$8:AV$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AW$8:AW$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AX$8:AX$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AY$8:AY$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!AZ$8:AZ$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!BA$8:BA$390)*$L247","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!BC$8:BC$390)*$L247","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A247,MSG_Generic!BD$8:BD$390)*$L247","v":3067.3993350000028},{"$f":"IF(MID($A247,6,1)=\"O\",MID($A247,6,3)&LEFT(VLOOKUP($B247,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A247,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B247,NameConvsw!$B$58:$G$70,6,FALSE),MID($A247,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!M$55:M$71)/$E247/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!N$55:N$71)/$E247/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!O$55:O$71)/$E247/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!P$55:P$71)/$E247/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!Q$55:Q$71)/$E247/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!R$55:R$71)/$E247/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!S$55:S$71)/$E247/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!T$55:T$71)/$E247/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!U$55:U$71)/$E247/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!V$55:V$71)/$E247/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!W$55:W$71)/$E247/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!X$55:X$71)/$E247/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!Y$55:Y$71)/$E247/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!Z$55:Z$71)/$E247/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AA$55:AA$71)/$E247/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AB$55:AB$71)/$E247/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AC$55:AC$71)/$E247/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AD$55:AD$71)/$E247/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AE$55:AE$71)/$E247/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AF$55:AF$71)/$E247/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AG$55:AG$71)/$E247/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AH$55:AH$71)/$E247/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL247,MSG_Fueldata!AI$55:AI$71)/$E247/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A165","v":"MOZEPNUCNUPW"},"MOZ","EPNUCNUPW","MOrEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C248,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C248,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AG$8:AG$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AH$8:AH$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AI$8:AI$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AJ$8:AJ$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AK$8:AK$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AL$8:AL$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AM$8:AM$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AN$8:AN$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AO$8:AO$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AP$8:AP$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AQ$8:AQ$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AR$8:AR$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AS$8:AS$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AT$8:AT$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AU$8:AU$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AV$8:AV$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AW$8:AW$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AX$8:AX$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AY$8:AY$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!AZ$8:AZ$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!BA$8:BA$390)*$L248","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!BC$8:BC$390)*$L248","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A248,MSG_Generic!BD$8:BD$390)*$L248","v":7905.7295075508828},{"$f":"IF(MID($A248,6,1)=\"O\",MID($A248,6,3)&LEFT(VLOOKUP($B248,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A248,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B248,NameConvsw!$B$58:$G$70,6,FALSE),MID($A248,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!M$55:M$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!N$55:N$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!O$55:O$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!P$55:P$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!Q$55:Q$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!R$55:R$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!S$55:S$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!T$55:T$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!U$55:U$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!V$55:V$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!W$55:W$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!X$55:X$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!Y$55:Y$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!Z$55:Z$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AA$55:AA$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AB$55:AB$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AC$55:AC$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AD$55:AD$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AE$55:AE$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AF$55:AF$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AG$55:AG$71)/$E248/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AH$55:AH$71)/$E248/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL248,MSG_Fueldata!AI$55:AI$71)/$E248/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A166","v":"MOZEPHYDNU"},"MOZ","EPHYDNU","MOrEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C249,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C249,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AG$8:AG$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AH$8:AH$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AI$8:AI$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AJ$8:AJ$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AK$8:AK$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AL$8:AL$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AM$8:AM$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AN$8:AN$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AO$8:AO$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AP$8:AP$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AQ$8:AQ$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AR$8:AR$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AS$8:AS$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AT$8:AT$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AU$8:AU$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AV$8:AV$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AW$8:AW$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AX$8:AX$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AY$8:AY$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!AZ$8:AZ$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!BA$8:BA$390)*$L249","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!BC$8:BC$390)*$L249","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A249,MSG_Generic!BD$8:BD$390)*$L249","v":2686.2440000000024},{"$f":"IF(MID($A249,6,1)=\"O\",MID($A249,6,3)&LEFT(VLOOKUP($B249,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A249,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B249,NameConvsw!$B$58:$G$70,6,FALSE),MID($A249,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!M$55:M$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!N$55:N$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!O$55:O$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!P$55:P$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!Q$55:Q$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!R$55:R$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!S$55:S$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!T$55:T$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!U$55:U$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!V$55:V$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!W$55:W$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!X$55:X$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!Y$55:Y$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!Z$55:Z$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AA$55:AA$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AB$55:AB$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AC$55:AC$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AD$55:AD$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AE$55:AE$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AF$55:AF$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AG$55:AG$71)/$E249/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AH$55:AH$71)/$E249/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL249,MSG_Fueldata!AI$55:AI$71)/$E249/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A167","v":"MOZEPHYDNUmic"},"MOZ","EPHYDNUmic","MOrEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C250,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C250,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AG$8:AG$390)*$L250","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AH$8:AH$390)*$L250","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AI$8:AI$390)*$L250","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AJ$8:AJ$390)*$L250","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AK$8:AK$390)*$L250","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AL$8:AL$390)*$L250","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AM$8:AM$390)*$L250","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AN$8:AN$390)*$L250","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AO$8:AO$390)*$L250","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AP$8:AP$390)*$L250","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AQ$8:AQ$390)*$L250","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AR$8:AR$390)*$L250","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AS$8:AS$390)*$L250","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AT$8:AT$390)*$L250","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AU$8:AU$390)*$L250","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AV$8:AV$390)*$L250","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AW$8:AW$390)*$L250","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AX$8:AX$390)*$L250","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AY$8:AY$390)*$L250","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!AZ$8:AZ$390)*$L250","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!BA$8:BA$390)*$L250","v":3778.6980000000035},{"$f":"AH250","v":3778.6980000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!BC$8:BC$390)*$L250","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A250,MSG_Generic!BD$8:BD$390)*$L250","v":3090.664500000003},{"$f":"IF(MID($A250,6,1)=\"O\",MID($A250,6,3)&LEFT(VLOOKUP($B250,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A250,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B250,NameConvsw!$B$58:$G$70,6,FALSE),MID($A250,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!M$55:M$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!N$55:N$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!O$55:O$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!P$55:P$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!Q$55:Q$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!R$55:R$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!S$55:S$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!T$55:T$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!U$55:U$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!V$55:V$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!W$55:W$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!X$55:X$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!Y$55:Y$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!Z$55:Z$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AA$55:AA$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AB$55:AB$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AC$55:AC$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AD$55:AD$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AE$55:AE$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AF$55:AF$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AG$55:AG$71)/$E250/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AH$55:AH$71)/$E250/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL250,MSG_Fueldata!AI$55:AI$71)/$E250/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A168","v":"MOZEPBIONU"},"MOZ","EPBIONU","MOrEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C251,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C251,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AG$8:AG$390)*$L251","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AH$8:AH$390)*$L251","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AI$8:AI$390)*$L251","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AJ$8:AJ$390)*$L251","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AK$8:AK$390)*$L251","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AL$8:AL$390)*$L251","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AM$8:AM$390)*$L251","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AN$8:AN$390)*$L251","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AO$8:AO$390)*$L251","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AP$8:AP$390)*$L251","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AQ$8:AQ$390)*$L251","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AR$8:AR$390)*$L251","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AS$8:AS$390)*$L251","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AT$8:AT$390)*$L251","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AU$8:AU$390)*$L251","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AV$8:AV$390)*$L251","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AW$8:AW$390)*$L251","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AX$8:AX$390)*$L251","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AY$8:AY$390)*$L251","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!AZ$8:AZ$390)*$L251","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!BA$8:BA$390)*$L251","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!BC$8:BC$390)*$L251","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A251,MSG_Generic!BD$8:BD$390)*$L251","v":1928.4515250000018},{"$f":"IF(MID($A251,6,1)=\"O\",MID($A251,6,3)&LEFT(VLOOKUP($B251,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A251,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B251,NameConvsw!$B$58:$G$70,6,FALSE),MID($A251,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!M$55:M$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!N$55:N$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!O$55:O$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!P$55:P$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!Q$55:Q$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!R$55:R$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!S$55:S$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!T$55:T$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!U$55:U$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!V$55:V$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!W$55:W$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!X$55:X$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!Y$55:Y$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!Z$55:Z$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AA$55:AA$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AB$55:AB$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AC$55:AC$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AD$55:AD$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AE$55:AE$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AF$55:AF$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AG$55:AG$71)/$E251/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AH$55:AH$71)/$E251/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL251,MSG_Fueldata!AI$55:AI$71)/$E251/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A169","v":"MOZEPGEONU"},"MOZ","EPGEONU","MOrEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C252,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C252,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AG$8:AG$390)*$L252","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AH$8:AH$390)*$L252","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AI$8:AI$390)*$L252","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AJ$8:AJ$390)*$L252","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AK$8:AK$390)*$L252","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AL$8:AL$390)*$L252","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AM$8:AM$390)*$L252","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AN$8:AN$390)*$L252","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AO$8:AO$390)*$L252","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AP$8:AP$390)*$L252","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AQ$8:AQ$390)*$L252","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AR$8:AR$390)*$L252","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AS$8:AS$390)*$L252","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AT$8:AT$390)*$L252","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AU$8:AU$390)*$L252","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AV$8:AV$390)*$L252","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AW$8:AW$390)*$L252","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AX$8:AX$390)*$L252","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AY$8:AY$390)*$L252","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!AZ$8:AZ$390)*$L252","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!BA$8:BA$390)*$L252","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!BC$8:BC$390)*$L252","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A252,MSG_Generic!BD$8:BD$390)*$L252","v":3085.5224400000025},{"$f":"IF(MID($A252,6,1)=\"O\",MID($A252,6,3)&LEFT(VLOOKUP($B252,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A252,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B252,NameConvsw!$B$58:$G$70,6,FALSE),MID($A252,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!M$55:M$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!N$55:N$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!O$55:O$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!P$55:P$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!Q$55:Q$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!R$55:R$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!S$55:S$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!T$55:T$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!U$55:U$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!V$55:V$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!W$55:W$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!X$55:X$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!Y$55:Y$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!Z$55:Z$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AA$55:AA$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AB$55:AB$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AC$55:AC$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AD$55:AD$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AE$55:AE$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AF$55:AF$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AG$55:AG$71)/$E252/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AH$55:AH$71)/$E252/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL252,MSG_Fueldata!AI$55:AI$71)/$E252/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A170","v":"MOZEPWNDNU25"},"MOZ","EPWNDNU25","MOrEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C253,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C253,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AG$8:AG$390)*$L253","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AH$8:AH$390)*$L253","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AI$8:AI$390)*$L253","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AJ$8:AJ$390)*$L253","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AK$8:AK$390)*$L253","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AL$8:AL$390)*$L253","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AM$8:AM$390)*$L253","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AN$8:AN$390)*$L253","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AO$8:AO$390)*$L253","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AP$8:AP$390)*$L253","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AQ$8:AQ$390)*$L253","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AR$8:AR$390)*$L253","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AS$8:AS$390)*$L253","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AT$8:AT$390)*$L253","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AU$8:AU$390)*$L253","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AV$8:AV$390)*$L253","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AW$8:AW$390)*$L253","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AX$8:AX$390)*$L253","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AY$8:AY$390)*$L253","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!AZ$8:AZ$390)*$L253","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!BA$8:BA$390)*$L253","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!BC$8:BC$390)*$L253","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A253,MSG_Generic!BD$8:BD$390)*$L253","v":1863.4770000000019},{"$f":"IF(MID($A253,6,1)=\"O\",MID($A253,6,3)&LEFT(VLOOKUP($B253,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A253,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B253,NameConvsw!$B$58:$G$70,6,FALSE),MID($A253,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!M$55:M$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!N$55:N$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!O$55:O$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!P$55:P$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!Q$55:Q$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!R$55:R$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!S$55:S$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!T$55:T$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!U$55:U$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!V$55:V$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!W$55:W$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!X$55:X$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!Y$55:Y$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!Z$55:Z$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AA$55:AA$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AB$55:AB$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AC$55:AC$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AD$55:AD$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AE$55:AE$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AF$55:AF$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AG$55:AG$71)/$E253/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AH$55:AH$71)/$E253/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL253,MSG_Fueldata!AI$55:AI$71)/$E253/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A171","v":"MOZEPWNDNU30"},"MOZ","EPWNDNU30","MOrEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C254,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C254,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AG$8:AG$390)*$L254","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AH$8:AH$390)*$L254","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AI$8:AI$390)*$L254","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AJ$8:AJ$390)*$L254","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AK$8:AK$390)*$L254","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AL$8:AL$390)*$L254","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AM$8:AM$390)*$L254","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AN$8:AN$390)*$L254","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AO$8:AO$390)*$L254","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AP$8:AP$390)*$L254","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AQ$8:AQ$390)*$L254","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AR$8:AR$390)*$L254","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AS$8:AS$390)*$L254","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AT$8:AT$390)*$L254","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AU$8:AU$390)*$L254","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AV$8:AV$390)*$L254","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AW$8:AW$390)*$L254","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AX$8:AX$390)*$L254","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AY$8:AY$390)*$L254","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!AZ$8:AZ$390)*$L254","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!BA$8:BA$390)*$L254","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!BC$8:BC$390)*$L254","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A254,MSG_Generic!BD$8:BD$390)*$L254","v":1575.8820000000017},{"$f":"IF(MID($A254,6,1)=\"O\",MID($A254,6,3)&LEFT(VLOOKUP($B254,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A254,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B254,NameConvsw!$B$58:$G$70,6,FALSE),MID($A254,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!M$55:M$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!N$55:N$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!O$55:O$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!P$55:P$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!Q$55:Q$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!R$55:R$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!S$55:S$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!T$55:T$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!U$55:U$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!V$55:V$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!W$55:W$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!X$55:X$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!Y$55:Y$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!Z$55:Z$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AA$55:AA$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AB$55:AB$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AC$55:AC$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AD$55:AD$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AE$55:AE$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AF$55:AF$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AG$55:AG$71)/$E254/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AH$55:AH$71)/$E254/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL254,MSG_Fueldata!AI$55:AI$71)/$E254/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A172","v":"MOZEPSOLNUPVut"},"MOZ","EPSOLNUPVut","MOrEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C255,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C255,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AG$8:AG$390)*$L255","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AH$8:AH$390)*$L255","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AI$8:AI$390)*$L255","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AJ$8:AJ$390)*$L255","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AK$8:AK$390)*$L255","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AL$8:AL$390)*$L255","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AM$8:AM$390)*$L255","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AN$8:AN$390)*$L255","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AO$8:AO$390)*$L255","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AP$8:AP$390)*$L255","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AQ$8:AQ$390)*$L255","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AR$8:AR$390)*$L255","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AS$8:AS$390)*$L255","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AT$8:AT$390)*$L255","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AU$8:AU$390)*$L255","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AV$8:AV$390)*$L255","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AW$8:AW$390)*$L255","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AX$8:AX$390)*$L255","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AY$8:AY$390)*$L255","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!AZ$8:AZ$390)*$L255","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!BA$8:BA$390)*$L255","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!BC$8:BC$390)*$L255","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A255,MSG_Generic!BD$8:BD$390)*$L255","v":1140.150000000001},{"$f":"IF(MID($A255,6,1)=\"O\",MID($A255,6,3)&LEFT(VLOOKUP($B255,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A255,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B255,NameConvsw!$B$58:$G$70,6,FALSE),MID($A255,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!M$55:M$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!N$55:N$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!O$55:O$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!P$55:P$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!Q$55:Q$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!R$55:R$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!S$55:S$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!T$55:T$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!U$55:U$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!V$55:V$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!W$55:W$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!X$55:X$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!Y$55:Y$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!Z$55:Z$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AA$55:AA$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AB$55:AB$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AC$55:AC$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AD$55:AD$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AE$55:AE$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AF$55:AF$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AG$55:AG$71)/$E255/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AH$55:AH$71)/$E255/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL255,MSG_Fueldata!AI$55:AI$71)/$E255/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A173","v":"MOZEPSOLNUPVrt"},"MOZ","EPSOLNUPVrt","MOrEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C256,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C256,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AG$8:AG$390)*$L256","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AH$8:AH$390)*$L256","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AI$8:AI$390)*$L256","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AJ$8:AJ$390)*$L256","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AK$8:AK$390)*$L256","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AL$8:AL$390)*$L256","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AM$8:AM$390)*$L256","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AN$8:AN$390)*$L256","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AO$8:AO$390)*$L256","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AP$8:AP$390)*$L256","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AQ$8:AQ$390)*$L256","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AR$8:AR$390)*$L256","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AS$8:AS$390)*$L256","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AT$8:AT$390)*$L256","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AU$8:AU$390)*$L256","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AV$8:AV$390)*$L256","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AW$8:AW$390)*$L256","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AX$8:AX$390)*$L256","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AY$8:AY$390)*$L256","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!AZ$8:AZ$390)*$L256","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!BA$8:BA$390)*$L256","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!BC$8:BC$390)*$L256","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A256,MSG_Generic!BD$8:BD$390)*$L256","v":1088.4000000000001},{"$f":"IF(MID($A256,6,1)=\"O\",MID($A256,6,3)&LEFT(VLOOKUP($B256,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A256,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B256,NameConvsw!$B$58:$G$70,6,FALSE),MID($A256,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!M$55:M$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!N$55:N$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!O$55:O$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!P$55:P$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!Q$55:Q$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!R$55:R$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!S$55:S$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!T$55:T$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!U$55:U$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!V$55:V$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!W$55:W$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!X$55:X$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!Y$55:Y$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!Z$55:Z$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AA$55:AA$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AB$55:AB$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AC$55:AC$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AD$55:AD$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AE$55:AE$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AF$55:AF$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AG$55:AG$71)/$E256/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AH$55:AH$71)/$E256/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL256,MSG_Fueldata!AI$55:AI$71)/$E256/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A174","v":"MOZEPSOLNUPVst"},"MOZ","EPSOLNUPVst","MOrEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C257,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C257,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AG$8:AG$390)*$L257","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AH$8:AH$390)*$L257","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AI$8:AI$390)*$L257","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AJ$8:AJ$390)*$L257","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AK$8:AK$390)*$L257","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AL$8:AL$390)*$L257","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AM$8:AM$390)*$L257","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AN$8:AN$390)*$L257","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AO$8:AO$390)*$L257","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AP$8:AP$390)*$L257","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AQ$8:AQ$390)*$L257","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AR$8:AR$390)*$L257","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AS$8:AS$390)*$L257","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AT$8:AT$390)*$L257","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AU$8:AU$390)*$L257","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AV$8:AV$390)*$L257","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AW$8:AW$390)*$L257","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AX$8:AX$390)*$L257","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AY$8:AY$390)*$L257","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!AZ$8:AZ$390)*$L257","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!BA$8:BA$390)*$L257","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!BC$8:BC$390)*$L257","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A257,MSG_Generic!BD$8:BD$390)*$L257","v":1992.2},{"$f":"IF(MID($A257,6,1)=\"O\",MID($A257,6,3)&LEFT(VLOOKUP($B257,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A257,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B257,NameConvsw!$B$58:$G$70,6,FALSE),MID($A257,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!M$55:M$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!N$55:N$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!O$55:O$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!P$55:P$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!Q$55:Q$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!R$55:R$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!S$55:S$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!T$55:T$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!U$55:U$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!V$55:V$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!W$55:W$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!X$55:X$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!Y$55:Y$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!Z$55:Z$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AA$55:AA$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AB$55:AB$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AC$55:AC$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AD$55:AD$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AE$55:AE$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AF$55:AF$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AG$55:AG$71)/$E257/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AH$55:AH$71)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL257,MSG_Fueldata!AI$55:AI$71)/$E257/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A175","v":"MOZEPSOLNUPVst2"},{"$f":"LEFT(A258,3)","v":"MOZ"},{"$f":"RIGHT(A258,LEN(A258)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B258,2)&\"r\"&C258","v":"MOrEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I258,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C258,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C258,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AG$8:AG$390)*$L258","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AH$8:AH$390)*$L258","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AI$8:AI$390)*$L258","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AJ$8:AJ$390)*$L258","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AK$8:AK$390)*$L258","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AL$8:AL$390)*$L258","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AM$8:AM$390)*$L258","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AN$8:AN$390)*$L258","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AO$8:AO$390)*$L258","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AP$8:AP$390)*$L258","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AQ$8:AQ$390)*$L258","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AR$8:AR$390)*$L258","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AS$8:AS$390)*$L258","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AT$8:AT$390)*$L258","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AU$8:AU$390)*$L258","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AV$8:AV$390)*$L258","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AW$8:AW$390)*$L258","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AX$8:AX$390)*$L258","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AY$8:AY$390)*$L258","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!AZ$8:AZ$390)*$L258","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!BA$8:BA$390)*$L258","v":3590},{"$f":"AH258","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!BC$8:BC$390)*$L258","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A258,MSG_Generic!BD$8:BD$390)*$L258","v":2936.3},{"$f":"IF(MID($A258,6,1)=\"O\",MID($A258,6,3)&LEFT(VLOOKUP($B258,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A258,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B258,NameConvsw!$B$58:$G$70,6,FALSE),MID($A258,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!M$55:M$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!N$55:N$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!O$55:O$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!P$55:P$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!Q$55:Q$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!R$55:R$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!S$55:S$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!T$55:T$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!U$55:U$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!V$55:V$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!W$55:W$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!X$55:X$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!Y$55:Y$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!Z$55:Z$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AA$55:AA$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AB$55:AB$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AC$55:AC$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AD$55:AD$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AE$55:AE$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AF$55:AF$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AG$55:AG$71)/$E258/8.76","v":0},{"$f":"BG258","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AH$55:AH$71)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL258,MSG_Fueldata!AI$55:AI$71)/$E258/8.76","v":0},null,{"$f":"(($H258+N258*$J258)/($K258*8.76)+$G258/8.76+AM258+$F258*BL$2)/$M258","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A176","v":"MOZEPSOLNUPVrtru"},{"$f":"LEFT(A259,3)","v":"MOZ"},{"$f":"RIGHT(A259,LEN(A259)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B259,2)&\"r\"&C259","v":"MOrEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I259,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C259,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C259,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AG$8:AG$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AH$8:AH$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AI$8:AI$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AJ$8:AJ$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AK$8:AK$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AL$8:AL$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AM$8:AM$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AN$8:AN$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AO$8:AO$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AP$8:AP$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AQ$8:AQ$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AR$8:AR$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AS$8:AS$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AT$8:AT$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AU$8:AU$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AV$8:AV$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AW$8:AW$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AX$8:AX$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AY$8:AY$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!AZ$8:AZ$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!BA$8:BA$390)*$L259","v":0},{"$f":"AH259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!BC$8:BC$390)*$L259","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A259,MSG_Generic!BD$8:BD$390)*$L259","v":0},{"$f":"IF(MID($A259,6,1)=\"O\",MID($A259,6,3)&LEFT(VLOOKUP($B259,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A259,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B259,NameConvsw!$B$58:$G$70,6,FALSE),MID($A259,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!M$55:M$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!N$55:N$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!O$55:O$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!P$55:P$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!Q$55:Q$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!R$55:R$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!S$55:S$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!T$55:T$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!U$55:U$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!V$55:V$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!W$55:W$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!X$55:X$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!Y$55:Y$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!Z$55:Z$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AA$55:AA$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AB$55:AB$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AC$55:AC$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AD$55:AD$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AE$55:AE$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AF$55:AF$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AG$55:AG$71)/$E259/8.76","v":0},{"$f":"BG259","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AH$55:AH$71)/$E259/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL259,MSG_Fueldata!AI$55:AI$71)/$E259/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A177","v":"MOZEPSOLNUPVstru"},{"$f":"LEFT(A260,3)","v":"MOZ"},{"$f":"RIGHT(A260,LEN(A260)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B260,2)&\"r\"&C260","v":"MOrEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I260,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C260,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C260,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AG$8:AG$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AH$8:AH$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AI$8:AI$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AJ$8:AJ$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AK$8:AK$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AL$8:AL$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AM$8:AM$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AN$8:AN$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AO$8:AO$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AP$8:AP$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AQ$8:AQ$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AR$8:AR$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AS$8:AS$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AT$8:AT$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AU$8:AU$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AV$8:AV$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AW$8:AW$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AX$8:AX$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AY$8:AY$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!AZ$8:AZ$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!BA$8:BA$390)*$L260","v":0},{"$f":"AH260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!BC$8:BC$390)*$L260","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A260,MSG_Generic!BD$8:BD$390)*$L260","v":0},{"$f":"IF(MID($A260,6,1)=\"O\",MID($A260,6,3)&LEFT(VLOOKUP($B260,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A260,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B260,NameConvsw!$B$58:$G$70,6,FALSE),MID($A260,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!M$55:M$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!N$55:N$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!O$55:O$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!P$55:P$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!Q$55:Q$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!R$55:R$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!S$55:S$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!T$55:T$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!U$55:U$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!V$55:V$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!W$55:W$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!X$55:X$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!Y$55:Y$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!Z$55:Z$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AA$55:AA$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AB$55:AB$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AC$55:AC$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AD$55:AD$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AE$55:AE$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AF$55:AF$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AG$55:AG$71)/$E260/8.76","v":0},{"$f":"BG260","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AH$55:AH$71)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL260,MSG_Fueldata!AI$55:AI$71)/$E260/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A178","v":"MOZEPSOLNUPVstru2"},{"$f":"LEFT(A261,3)","v":"MOZ"},{"$f":"RIGHT(A261,LEN(A261)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B261,2)&\"r\"&C261","v":"MOrEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I261,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C261,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C261,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AG$8:AG$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AH$8:AH$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AI$8:AI$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AJ$8:AJ$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AK$8:AK$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AL$8:AL$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AM$8:AM$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AN$8:AN$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AO$8:AO$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AP$8:AP$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AQ$8:AQ$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AR$8:AR$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AS$8:AS$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AT$8:AT$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AU$8:AU$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AV$8:AV$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AW$8:AW$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AX$8:AX$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AY$8:AY$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!AZ$8:AZ$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!BA$8:BA$390)*$L261","v":0},{"$f":"AH261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!BC$8:BC$390)*$L261","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A261,MSG_Generic!BD$8:BD$390)*$L261","v":0},{"$f":"IF(MID($A261,6,1)=\"O\",MID($A261,6,3)&LEFT(VLOOKUP($B261,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A261,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B261,NameConvsw!$B$58:$G$70,6,FALSE),MID($A261,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!M$55:M$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!N$55:N$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!O$55:O$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!P$55:P$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!Q$55:Q$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!R$55:R$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!S$55:S$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!T$55:T$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!U$55:U$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!V$55:V$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!W$55:W$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!X$55:X$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!Y$55:Y$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!Z$55:Z$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AA$55:AA$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AB$55:AB$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AC$55:AC$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AD$55:AD$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AE$55:AE$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AF$55:AF$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AG$55:AG$71)/$E261/8.76","v":0},{"$f":"BG261","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AH$55:AH$71)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL261,MSG_Fueldata!AI$55:AI$71)/$E261/8.76","v":0},null,{"$f":"(($H261+N261*$J261)/($K261*8.76)+$G261/8.76+AM261+$F261*BL$2)/$M261","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A179","v":"MOZEPTSONUTH"},"MOZ","EPTSONUTH","MOrEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C262,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C262,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AG$8:AG$390)*$L262","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AH$8:AH$390)*$L262","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AI$8:AI$390)*$L262","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AJ$8:AJ$390)*$L262","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AK$8:AK$390)*$L262","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AL$8:AL$390)*$L262","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AM$8:AM$390)*$L262","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AN$8:AN$390)*$L262","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AO$8:AO$390)*$L262","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AP$8:AP$390)*$L262","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AQ$8:AQ$390)*$L262","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AR$8:AR$390)*$L262","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AS$8:AS$390)*$L262","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AT$8:AT$390)*$L262","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AU$8:AU$390)*$L262","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AV$8:AV$390)*$L262","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AW$8:AW$390)*$L262","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AX$8:AX$390)*$L262","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AY$8:AY$390)*$L262","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!AZ$8:AZ$390)*$L262","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!BA$8:BA$390)*$L262","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!BC$8:BC$390)*$L262","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A262,MSG_Generic!BD$8:BD$390)*$L262","v":1986.1391550000019},{"$f":"IF(MID($A262,6,1)=\"O\",MID($A262,6,3)&LEFT(VLOOKUP($B262,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A262,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B262,NameConvsw!$B$58:$G$70,6,FALSE),MID($A262,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!M$55:M$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!N$55:N$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!O$55:O$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!P$55:P$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!Q$55:Q$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!R$55:R$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!S$55:S$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!T$55:T$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!U$55:U$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!V$55:V$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!W$55:W$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!X$55:X$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!Y$55:Y$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!Z$55:Z$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AA$55:AA$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AB$55:AB$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AC$55:AC$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AD$55:AD$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AE$55:AE$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AF$55:AF$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AG$55:AG$71)/$E262/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AH$55:AH$71)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL262,MSG_Fueldata!AI$55:AI$71)/$E262/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A180","v":"MOZEPTSONUTHst"},"MOZ","EPTSONUTHst","MOrEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C263,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C263,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AG$8:AG$390)*$L263","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AH$8:AH$390)*$L263","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AI$8:AI$390)*$L263","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AJ$8:AJ$390)*$L263","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AK$8:AK$390)*$L263","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AL$8:AL$390)*$L263","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AM$8:AM$390)*$L263","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AN$8:AN$390)*$L263","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AO$8:AO$390)*$L263","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AP$8:AP$390)*$L263","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AQ$8:AQ$390)*$L263","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AR$8:AR$390)*$L263","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AS$8:AS$390)*$L263","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AT$8:AT$390)*$L263","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AU$8:AU$390)*$L263","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AV$8:AV$390)*$L263","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AW$8:AW$390)*$L263","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AX$8:AX$390)*$L263","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AY$8:AY$390)*$L263","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!AZ$8:AZ$390)*$L263","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!BA$8:BA$390)*$L263","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!BC$8:BC$390)*$L263","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A263,MSG_Generic!BD$8:BD$390)*$L263","v":4082.2932150000038},{"$f":"IF(MID($A263,6,1)=\"O\",MID($A263,6,3)&LEFT(VLOOKUP($B263,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A263,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B263,NameConvsw!$B$58:$G$70,6,FALSE),MID($A263,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!M$55:M$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!N$55:N$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!O$55:O$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!P$55:P$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!Q$55:Q$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!R$55:R$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!S$55:S$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!T$55:T$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!U$55:U$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!V$55:V$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!W$55:W$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!X$55:X$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!Y$55:Y$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!Z$55:Z$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AA$55:AA$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AB$55:AB$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AC$55:AC$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AD$55:AD$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AE$55:AE$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AF$55:AF$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AG$55:AG$71)/$E263/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AH$55:AH$71)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL263,MSG_Fueldata!AI$55:AI$71)/$E263/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A181","v":"MOZEPGASNUSO"},"MOZ","EPGASNUSO","MOrEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C264,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C264,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AG$8:AG$390)*$L264","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AH$8:AH$390)*$L264","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AI$8:AI$390)*$L264","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AJ$8:AJ$390)*$L264","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AK$8:AK$390)*$L264","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AL$8:AL$390)*$L264","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AM$8:AM$390)*$L264","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AN$8:AN$390)*$L264","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AO$8:AO$390)*$L264","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AP$8:AP$390)*$L264","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AQ$8:AQ$390)*$L264","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AR$8:AR$390)*$L264","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AS$8:AS$390)*$L264","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AT$8:AT$390)*$L264","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AU$8:AU$390)*$L264","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AV$8:AV$390)*$L264","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AW$8:AW$390)*$L264","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AX$8:AX$390)*$L264","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AY$8:AY$390)*$L264","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!AZ$8:AZ$390)*$L264","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!BA$8:BA$390)*$L264","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!BC$8:BC$390)*$L264","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A264,MSG_Generic!BD$8:BD$390)*$L264","v":1562.9263650000014},{"$f":"IF(MID($A264,6,1)=\"O\",MID($A264,6,3)&LEFT(VLOOKUP($B264,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A264,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B264,NameConvsw!$B$58:$G$70,6,FALSE),MID($A264,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!M$55:M$71)/$E264/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!N$55:N$71)/$E264/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!O$55:O$71)/$E264/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!P$55:P$71)/$E264/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!Q$55:Q$71)/$E264/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!R$55:R$71)/$E264/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!S$55:S$71)/$E264/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!T$55:T$71)/$E264/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!U$55:U$71)/$E264/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!V$55:V$71)/$E264/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!W$55:W$71)/$E264/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!X$55:X$71)/$E264/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!Y$55:Y$71)/$E264/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!Z$55:Z$71)/$E264/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AA$55:AA$71)/$E264/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AB$55:AB$71)/$E264/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AC$55:AC$71)/$E264/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AD$55:AD$71)/$E264/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AE$55:AE$71)/$E264/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AF$55:AF$71)/$E264/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AG$55:AG$71)/$E264/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AH$55:AH$71)/$E264/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL264,MSG_Fueldata!AI$55:AI$71)/$E264/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A186","v":"NAMEPODSNU"},"NAM","EPODSNU","NArEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C265,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C265,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AG$8:AG$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AH$8:AH$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AI$8:AI$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AJ$8:AJ$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AK$8:AK$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AL$8:AL$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AM$8:AM$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AN$8:AN$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AO$8:AO$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AP$8:AP$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AQ$8:AQ$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AR$8:AR$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AS$8:AS$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AT$8:AT$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AU$8:AU$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AV$8:AV$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AW$8:AW$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AX$8:AX$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AY$8:AY$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!AZ$8:AZ$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!BA$8:BA$390)*$L265","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!BC$8:BC$390)*$L265","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A265,MSG_Generic!BD$8:BD$390)*$L265","v":1177.0000000000011},{"$f":"IF(MID($A265,6,1)=\"O\",MID($A265,6,3)&LEFT(VLOOKUP($B265,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A265,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B265,NameConvsw!$B$58:$G$70,6,FALSE),MID($A265,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!M$55:M$71)/$E265/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!N$55:N$71)/$E265/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!O$55:O$71)/$E265/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!P$55:P$71)/$E265/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!Q$55:Q$71)/$E265/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!R$55:R$71)/$E265/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!S$55:S$71)/$E265/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!T$55:T$71)/$E265/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!U$55:U$71)/$E265/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!V$55:V$71)/$E265/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!W$55:W$71)/$E265/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!X$55:X$71)/$E265/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!Y$55:Y$71)/$E265/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!Z$55:Z$71)/$E265/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AA$55:AA$71)/$E265/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AB$55:AB$71)/$E265/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AC$55:AC$71)/$E265/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AD$55:AD$71)/$E265/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AE$55:AE$71)/$E265/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AF$55:AF$71)/$E265/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AG$55:AG$71)/$E265/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AH$55:AH$71)/$E265/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL265,MSG_Fueldata!AI$55:AI$71)/$E265/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A187","v":"NAMEPODSNUind"},{"$f":"LEFT(A266,3)","v":"NAM"},{"$f":"RIGHT(A266,LEN(A266)-3)","v":"EPODSNUind"},{"$f":"LEFT(B266,2)&\"r\"&C266","v":"NArEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I266,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C266,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C266,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AG$8:AG$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AH$8:AH$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AI$8:AI$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AJ$8:AJ$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AK$8:AK$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AL$8:AL$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AM$8:AM$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AN$8:AN$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AO$8:AO$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AP$8:AP$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AQ$8:AQ$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AR$8:AR$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AS$8:AS$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AT$8:AT$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AU$8:AU$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AV$8:AV$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AW$8:AW$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AX$8:AX$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AY$8:AY$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!AZ$8:AZ$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!BA$8:BA$390)*$L266","v":658.7},{"$f":"AH266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!BC$8:BC$390)*$L266","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A266,MSG_Generic!BD$8:BD$390)*$L266","v":658.7},{"$f":"IF(MID($A266,6,1)=\"O\",MID($A266,6,3)&LEFT(VLOOKUP($B266,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A266,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B266,NameConvsw!$B$58:$G$70,6,FALSE),MID($A266,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!M$55:M$71)/$E266/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!N$55:N$71)/$E266/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!O$55:O$71)/$E266/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!P$55:P$71)/$E266/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!Q$55:Q$71)/$E266/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!R$55:R$71)/$E266/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!S$55:S$71)/$E266/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!T$55:T$71)/$E266/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!U$55:U$71)/$E266/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!V$55:V$71)/$E266/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!W$55:W$71)/$E266/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!X$55:X$71)/$E266/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!Y$55:Y$71)/$E266/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!Z$55:Z$71)/$E266/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AA$55:AA$71)/$E266/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AB$55:AB$71)/$E266/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AC$55:AC$71)/$E266/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AD$55:AD$71)/$E266/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AE$55:AE$71)/$E266/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AF$55:AF$71)/$E266/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AG$55:AG$71)/$E266/8.76","v":303.97912589693414},{"$f":"BG266","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AH$55:AH$71)/$E266/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL266,MSG_Fueldata!AI$55:AI$71)/$E266/8.76","v":303.97912589693414},null,{"$f":"(($H266+N266*$J266)/($K266*8.76)+$G266/8.76+AM266+$F266*BL$2)/$M266","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A188","v":"NAMEPODSNUurb"},{"$f":"LEFT(A267,3)","v":"NAM"},{"$f":"RIGHT(A267,LEN(A267)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B267,2)&\"r\"&C267","v":"NArEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I267,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C267,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C267,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AG$8:AG$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AH$8:AH$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AI$8:AI$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AJ$8:AJ$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AK$8:AK$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AL$8:AL$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AM$8:AM$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AN$8:AN$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AO$8:AO$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AP$8:AP$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AQ$8:AQ$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AR$8:AR$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AS$8:AS$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AT$8:AT$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AU$8:AU$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AV$8:AV$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AW$8:AW$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AX$8:AX$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AY$8:AY$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!AZ$8:AZ$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!BA$8:BA$390)*$L267","v":691.9},{"$f":"AH267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!BC$8:BC$390)*$L267","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A267,MSG_Generic!BD$8:BD$390)*$L267","v":691.9},{"$f":"IF(MID($A267,6,1)=\"O\",MID($A267,6,3)&LEFT(VLOOKUP($B267,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A267,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B267,NameConvsw!$B$58:$G$70,6,FALSE),MID($A267,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!M$55:M$71)/$E267/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!N$55:N$71)/$E267/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!O$55:O$71)/$E267/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!P$55:P$71)/$E267/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!Q$55:Q$71)/$E267/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!R$55:R$71)/$E267/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!S$55:S$71)/$E267/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!T$55:T$71)/$E267/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!U$55:U$71)/$E267/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!V$55:V$71)/$E267/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!W$55:W$71)/$E267/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!X$55:X$71)/$E267/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!Y$55:Y$71)/$E267/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!Z$55:Z$71)/$E267/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AA$55:AA$71)/$E267/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AB$55:AB$71)/$E267/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AC$55:AC$71)/$E267/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AD$55:AD$71)/$E267/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AE$55:AE$71)/$E267/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AF$55:AF$71)/$E267/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AG$55:AG$71)/$E267/8.76","v":664.95433789954336},{"$f":"BG267","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AH$55:AH$71)/$E267/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL267,MSG_Fueldata!AI$55:AI$71)/$E267/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A189","v":"NAMEPODSNUrur"},{"$f":"LEFT(A268,3)","v":"NAM"},{"$f":"RIGHT(A268,LEN(A268)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B268,2)&\"r\"&C268","v":"NArEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I268,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C268,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C268,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AG$8:AG$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AH$8:AH$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AI$8:AI$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AJ$8:AJ$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AK$8:AK$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AL$8:AL$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AM$8:AM$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AN$8:AN$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AO$8:AO$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AP$8:AP$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AQ$8:AQ$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AR$8:AR$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AS$8:AS$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AT$8:AT$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AU$8:AU$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AV$8:AV$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AW$8:AW$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AX$8:AX$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AY$8:AY$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!AZ$8:AZ$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!BA$8:BA$390)*$L268","v":691.9},{"$f":"AH268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!BC$8:BC$390)*$L268","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A268,MSG_Generic!BD$8:BD$390)*$L268","v":691.9},{"$f":"IF(MID($A268,6,1)=\"O\",MID($A268,6,3)&LEFT(VLOOKUP($B268,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A268,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B268,NameConvsw!$B$58:$G$70,6,FALSE),MID($A268,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!M$55:M$71)/$E268/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!N$55:N$71)/$E268/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!O$55:O$71)/$E268/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!P$55:P$71)/$E268/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!Q$55:Q$71)/$E268/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!R$55:R$71)/$E268/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!S$55:S$71)/$E268/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!T$55:T$71)/$E268/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!U$55:U$71)/$E268/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!V$55:V$71)/$E268/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!W$55:W$71)/$E268/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!X$55:X$71)/$E268/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!Y$55:Y$71)/$E268/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!Z$55:Z$71)/$E268/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AA$55:AA$71)/$E268/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AB$55:AB$71)/$E268/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AC$55:AC$71)/$E268/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AD$55:AD$71)/$E268/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AE$55:AE$71)/$E268/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AF$55:AF$71)/$E268/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AG$55:AG$71)/$E268/8.76","v":664.95433789954336},{"$f":"BG268","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AH$55:AH$71)/$E268/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL268,MSG_Fueldata!AI$55:AI$71)/$E268/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A190","v":"NAMEPOHFNU"},"NAM","EPOHFNU","NArEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C269,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C269,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AG$8:AG$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AH$8:AH$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AI$8:AI$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AJ$8:AJ$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AK$8:AK$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AL$8:AL$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AM$8:AM$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AN$8:AN$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AO$8:AO$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AP$8:AP$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AQ$8:AQ$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AR$8:AR$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AS$8:AS$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AT$8:AT$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AU$8:AU$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AV$8:AV$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AW$8:AW$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AX$8:AX$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AY$8:AY$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!AZ$8:AZ$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!BA$8:BA$390)*$L269","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!BC$8:BC$390)*$L269","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A269,MSG_Generic!BD$8:BD$390)*$L269","v":1559.2500000000016},{"$f":"IF(MID($A269,6,1)=\"O\",MID($A269,6,3)&LEFT(VLOOKUP($B269,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A269,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B269,NameConvsw!$B$58:$G$70,6,FALSE),MID($A269,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!M$55:M$71)/$E269/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!N$55:N$71)/$E269/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!O$55:O$71)/$E269/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!P$55:P$71)/$E269/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!Q$55:Q$71)/$E269/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!R$55:R$71)/$E269/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!S$55:S$71)/$E269/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!T$55:T$71)/$E269/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!U$55:U$71)/$E269/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!V$55:V$71)/$E269/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!W$55:W$71)/$E269/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!X$55:X$71)/$E269/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!Y$55:Y$71)/$E269/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!Z$55:Z$71)/$E269/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AA$55:AA$71)/$E269/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AB$55:AB$71)/$E269/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AC$55:AC$71)/$E269/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AD$55:AD$71)/$E269/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AE$55:AE$71)/$E269/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AF$55:AF$71)/$E269/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AG$55:AG$71)/$E269/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AH$55:AH$71)/$E269/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL269,MSG_Fueldata!AI$55:AI$71)/$E269/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A191","v":"NAMEPGASNUOC"},"NAM","EPGASNUOC","NArEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C270,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C270,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AG$8:AG$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AH$8:AH$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AI$8:AI$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AJ$8:AJ$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AK$8:AK$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AL$8:AL$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AM$8:AM$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AN$8:AN$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AO$8:AO$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AP$8:AP$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AQ$8:AQ$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AR$8:AR$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AS$8:AS$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AT$8:AT$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AU$8:AU$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AV$8:AV$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AW$8:AW$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AX$8:AX$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AY$8:AY$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!AZ$8:AZ$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!BA$8:BA$390)*$L270","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!BC$8:BC$390)*$L270","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A270,MSG_Generic!BD$8:BD$390)*$L270","v":696.46500000000071},{"$f":"IF(MID($A270,6,1)=\"O\",MID($A270,6,3)&LEFT(VLOOKUP($B270,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A270,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B270,NameConvsw!$B$58:$G$70,6,FALSE),MID($A270,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!M$55:M$71)/$E270/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!N$55:N$71)/$E270/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!O$55:O$71)/$E270/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!P$55:P$71)/$E270/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!Q$55:Q$71)/$E270/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!R$55:R$71)/$E270/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!S$55:S$71)/$E270/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!T$55:T$71)/$E270/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!U$55:U$71)/$E270/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!V$55:V$71)/$E270/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!W$55:W$71)/$E270/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!X$55:X$71)/$E270/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!Y$55:Y$71)/$E270/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!Z$55:Z$71)/$E270/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AA$55:AA$71)/$E270/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AB$55:AB$71)/$E270/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AC$55:AC$71)/$E270/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AD$55:AD$71)/$E270/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AE$55:AE$71)/$E270/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AF$55:AF$71)/$E270/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AG$55:AG$71)/$E270/8.76","v":132.42009132420091},132.42009132420091,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AH$55:AH$71)/$E270/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL270,MSG_Fueldata!AI$55:AI$71)/$E270/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A192","v":"NAMEPGASNUCC"},"NAM","EPGASNUCC","NArEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C271,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C271,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AG$8:AG$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AH$8:AH$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AI$8:AI$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AJ$8:AJ$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AK$8:AK$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AL$8:AL$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AM$8:AM$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AN$8:AN$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AO$8:AO$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AP$8:AP$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AQ$8:AQ$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AR$8:AR$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AS$8:AS$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AT$8:AT$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AU$8:AU$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AV$8:AV$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AW$8:AW$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AX$8:AX$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AY$8:AY$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!AZ$8:AZ$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!BA$8:BA$390)*$L271","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!BC$8:BC$390)*$L271","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A271,MSG_Generic!BD$8:BD$390)*$L271","v":1297.4096666666683},{"$f":"IF(MID($A271,6,1)=\"O\",MID($A271,6,3)&LEFT(VLOOKUP($B271,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A271,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B271,NameConvsw!$B$58:$G$70,6,FALSE),MID($A271,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!M$55:M$71)/$E271/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!N$55:N$71)/$E271/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!O$55:O$71)/$E271/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!P$55:P$71)/$E271/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!Q$55:Q$71)/$E271/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!R$55:R$71)/$E271/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!S$55:S$71)/$E271/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!T$55:T$71)/$E271/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!U$55:U$71)/$E271/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!V$55:V$71)/$E271/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!W$55:W$71)/$E271/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!X$55:X$71)/$E271/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!Y$55:Y$71)/$E271/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!Z$55:Z$71)/$E271/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AA$55:AA$71)/$E271/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AB$55:AB$71)/$E271/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AC$55:AC$71)/$E271/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AD$55:AD$71)/$E271/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AE$55:AE$71)/$E271/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AF$55:AF$71)/$E271/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AG$55:AG$71)/$E271/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AH$55:AH$71)/$E271/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL271,MSG_Fueldata!AI$55:AI$71)/$E271/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A193","v":"NAMEPCOCNUCCS"},"NAM","EPCOCNUCCS","NArEPCOCNUCCS",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!$G$8:$G$390)","v":0.28000000000000003},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!$X$8:$X$390)/8.76","v":0.24787997390737121},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!$H$8:$H$390)","v":140.01474721780602},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C272,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C272,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal w CCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AG$8:AG$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AH$8:AH$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AI$8:AI$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AJ$8:AJ$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AK$8:AK$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AL$8:AL$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AM$8:AM$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AN$8:AN$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AO$8:AO$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AP$8:AP$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AQ$8:AQ$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AR$8:AR$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AS$8:AS$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AT$8:AT$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AU$8:AU$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AV$8:AV$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AW$8:AW$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AX$8:AX$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AY$8:AY$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!AZ$8:AZ$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!BA$8:BA$390)*$L272","v":4842.0891222000046},4842.0891222000046,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!BC$8:BC$390)*$L272","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A272,MSG_Generic!BD$8:BD$390)*$L272","v":4842.0891222000046},{"$f":"AL273","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!M$55:M$71)/$E272/8.76","v":25.684931506849313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!N$55:N$71)/$E272/8.76","v":26.908023483365948},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!O$55:O$71)/$E272/8.76","v":28.131115459882583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!P$55:P$71)/$E272/8.76","v":29.354207436399214},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!Q$55:Q$71)/$E272/8.76","v":30.577299412915849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!R$55:R$71)/$E272/8.76","v":31.800391389432484},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!S$55:S$71)/$E272/8.76","v":33.023483365949119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!T$55:T$71)/$E272/8.76","v":34.246575342465746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!U$55:U$71)/$E272/8.76","v":35.469667318982381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!V$55:V$71)/$E272/8.76","v":36.692759295499016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!W$55:W$71)/$E272/8.76","v":37.915851272015651},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!X$55:X$71)/$E272/8.76","v":39.138943248532286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!Y$55:Y$71)/$E272/8.76","v":40.36203522504892},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!Z$55:Z$71)/$E272/8.76","v":41.585127201565555},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AA$55:AA$71)/$E272/8.76","v":42.808219178082183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AB$55:AB$71)/$E272/8.76","v":44.031311154598818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AC$55:AC$71)/$E272/8.76","v":45.25440313111546},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AD$55:AD$71)/$E272/8.76","v":46.477495107632095},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AE$55:AE$71)/$E272/8.76","v":47.700587084148729},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AF$55:AF$71)/$E272/8.76","v":48.923679060665364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AG$55:AG$71)/$E272/8.76","v":50.146771037181992},50.146771037181992,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AH$55:AH$71)/$E272/8.76","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL272,MSG_Fueldata!AI$55:AI$71)/$E272/8.76","v":50.146771037181992},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A194","v":"NAMEPCOANUSC"},{"$f":"LEFT(A273,3)","v":"NAM"},{"$f":"RIGHT(A273,LEN(A273)-3)","v":"EPCOANUSC"},{"$f":"LEFT(B273,2)&\"r\"&C273","v":"NArEPCOANUSC"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C273,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C273,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AG$8:AG$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AH$8:AH$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AI$8:AI$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AJ$8:AJ$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AK$8:AK$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AL$8:AL$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AM$8:AM$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AN$8:AN$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AO$8:AO$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AP$8:AP$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AQ$8:AQ$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AR$8:AR$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AS$8:AS$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AT$8:AT$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AU$8:AU$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AV$8:AV$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AW$8:AW$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AX$8:AX$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AY$8:AY$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!AZ$8:AZ$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!BA$8:BA$390)*$L273","v":3067.3993350000028},{"$f":"AH273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!BC$8:BC$390)*$L273","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A273,MSG_Generic!BD$8:BD$390)*$L273","v":3067.3993350000028},{"$f":"IF(MID($A273,6,1)=\"O\",MID($A273,6,3)&LEFT(VLOOKUP($B273,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A273,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B273,NameConvsw!$B$58:$G$70,6,FALSE),MID($A273,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!M$55:M$71)/$E273/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!N$55:N$71)/$E273/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!O$55:O$71)/$E273/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!P$55:P$71)/$E273/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!Q$55:Q$71)/$E273/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!R$55:R$71)/$E273/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!S$55:S$71)/$E273/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!T$55:T$71)/$E273/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!U$55:U$71)/$E273/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!V$55:V$71)/$E273/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!W$55:W$71)/$E273/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!X$55:X$71)/$E273/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!Y$55:Y$71)/$E273/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!Z$55:Z$71)/$E273/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AA$55:AA$71)/$E273/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AB$55:AB$71)/$E273/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AC$55:AC$71)/$E273/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AD$55:AD$71)/$E273/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AE$55:AE$71)/$E273/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AF$55:AF$71)/$E273/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AG$55:AG$71)/$E273/8.76","v":37.948907811921515},{"$f":"BG273","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AH$55:AH$71)/$E273/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL273,MSG_Fueldata!AI$55:AI$71)/$E273/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A195","v":"NAMEPNUCNUPW"},"NAM","EPNUCNUPW","NArEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C274,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C274,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AG$8:AG$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AH$8:AH$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AI$8:AI$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AJ$8:AJ$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AK$8:AK$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AL$8:AL$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AM$8:AM$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AN$8:AN$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AO$8:AO$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AP$8:AP$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AQ$8:AQ$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AR$8:AR$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AS$8:AS$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AT$8:AT$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AU$8:AU$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AV$8:AV$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AW$8:AW$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AX$8:AX$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AY$8:AY$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!AZ$8:AZ$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!BA$8:BA$390)*$L274","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!BC$8:BC$390)*$L274","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A274,MSG_Generic!BD$8:BD$390)*$L274","v":7905.7295075508828},{"$f":"IF(MID($A274,6,1)=\"O\",MID($A274,6,3)&LEFT(VLOOKUP($B274,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A274,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B274,NameConvsw!$B$58:$G$70,6,FALSE),MID($A274,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!M$55:M$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!N$55:N$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!O$55:O$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!P$55:P$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!Q$55:Q$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!R$55:R$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!S$55:S$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!T$55:T$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!U$55:U$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!V$55:V$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!W$55:W$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!X$55:X$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!Y$55:Y$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!Z$55:Z$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AA$55:AA$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AB$55:AB$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AC$55:AC$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AD$55:AD$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AE$55:AE$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AF$55:AF$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AG$55:AG$71)/$E274/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AH$55:AH$71)/$E274/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL274,MSG_Fueldata!AI$55:AI$71)/$E274/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A196","v":"NAMEPHYDNU"},"NAM","EPHYDNU","NArEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C275,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C275,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AG$8:AG$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AH$8:AH$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AI$8:AI$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AJ$8:AJ$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AK$8:AK$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AL$8:AL$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AM$8:AM$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AN$8:AN$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AO$8:AO$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AP$8:AP$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AQ$8:AQ$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AR$8:AR$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AS$8:AS$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AT$8:AT$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AU$8:AU$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AV$8:AV$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AW$8:AW$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AX$8:AX$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AY$8:AY$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!AZ$8:AZ$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!BA$8:BA$390)*$L275","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!BC$8:BC$390)*$L275","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A275,MSG_Generic!BD$8:BD$390)*$L275","v":2686.2440000000024},{"$f":"IF(MID($A275,6,1)=\"O\",MID($A275,6,3)&LEFT(VLOOKUP($B275,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A275,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B275,NameConvsw!$B$58:$G$70,6,FALSE),MID($A275,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!M$55:M$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!N$55:N$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!O$55:O$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!P$55:P$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!Q$55:Q$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!R$55:R$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!S$55:S$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!T$55:T$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!U$55:U$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!V$55:V$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!W$55:W$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!X$55:X$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!Y$55:Y$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!Z$55:Z$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AA$55:AA$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AB$55:AB$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AC$55:AC$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AD$55:AD$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AE$55:AE$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AF$55:AF$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AG$55:AG$71)/$E275/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AH$55:AH$71)/$E275/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL275,MSG_Fueldata!AI$55:AI$71)/$E275/8.76","v":0},null,{"$f":"(($H275+N275*$J275)/($K275*8.76)+$G275/8.76+AM275+$F275*BL$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+O275*$J275)/($K275*8.76)+$G275/8.76+AN275+$F275*BM$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+P275*$J275)/($K275*8.76)+$G275/8.76+AO275+$F275*BN$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+Q275*$J275)/($K275*8.76)+$G275/8.76+AP275+$F275*BO$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+R275*$J275)/($K275*8.76)+$G275/8.76+AQ275+$F275*BP$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+S275*$J275)/($K275*8.76)+$G275/8.76+AR275+$F275*BQ$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+T275*$J275)/($K275*8.76)+$G275/8.76+AS275+$F275*BR$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+U275*$J275)/($K275*8.76)+$G275/8.76+AT275+$F275*BS$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+V275*$J275)/($K275*8.76)+$G275/8.76+AU275+$F275*BT$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+W275*$J275)/($K275*8.76)+$G275/8.76+AV275+$F275*BU$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+X275*$J275)/($K275*8.76)+$G275/8.76+AW275+$F275*BV$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+Y275*$J275)/($K275*8.76)+$G275/8.76+AX275+$F275*BW$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+Z275*$J275)/($K275*8.76)+$G275/8.76+AY275+$F275*BX$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AA275*$J275)/($K275*8.76)+$G275/8.76+AZ275+$F275*BY$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AB275*$J275)/($K275*8.76)+$G275/8.76+BA275+$F275*BZ$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AC275*$J275)/($K275*8.76)+$G275/8.76+BB275+$F275*CA$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AD275*$J275)/($K275*8.76)+$G275/8.76+BC275+$F275*CB$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AE275*$J275)/($K275*8.76)+$G275/8.76+BD275+$F275*CC$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AF275*$J275)/($K275*8.76)+$G275/8.76+BE275+$F275*CD$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AG275*$J275)/($K275*8.76)+$G275/8.76+BF275+$F275*CE$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AH275*$J275)/($K275*8.76)+$G275/8.76+BG275+$F275*CF$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AI275*$J275)/($K275*8.76)+$G275/8.76+BH275+$F275*CG$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AJ275*$J275)/($K275*8.76)+$G275/8.76+BI275+$F275*CH$2)/$M275","v":{"$error":"#VALUE!"}},{"$f":"(($H275+AK275*$J275)/($K275*8.76)+$G275/8.76+BJ275+$F275*CI$2)/$M275","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A197","v":"NAMEPHYDNUmic"},"NAM","EPHYDNUmic","NArEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C276,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C276,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AG$8:AG$390)*$L276","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AH$8:AH$390)*$L276","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AI$8:AI$390)*$L276","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AJ$8:AJ$390)*$L276","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AK$8:AK$390)*$L276","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AL$8:AL$390)*$L276","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AM$8:AM$390)*$L276","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AN$8:AN$390)*$L276","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AO$8:AO$390)*$L276","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AP$8:AP$390)*$L276","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AQ$8:AQ$390)*$L276","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AR$8:AR$390)*$L276","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AS$8:AS$390)*$L276","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AT$8:AT$390)*$L276","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AU$8:AU$390)*$L276","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AV$8:AV$390)*$L276","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AW$8:AW$390)*$L276","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AX$8:AX$390)*$L276","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AY$8:AY$390)*$L276","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!AZ$8:AZ$390)*$L276","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!BA$8:BA$390)*$L276","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!BC$8:BC$390)*$L276","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A276,MSG_Generic!BD$8:BD$390)*$L276","v":3090.664500000003},{"$f":"IF(MID($A276,6,1)=\"O\",MID($A276,6,3)&LEFT(VLOOKUP($B276,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A276,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B276,NameConvsw!$B$58:$G$70,6,FALSE),MID($A276,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!M$55:M$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!N$55:N$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!O$55:O$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!P$55:P$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!Q$55:Q$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!R$55:R$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!S$55:S$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!T$55:T$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!U$55:U$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!V$55:V$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!W$55:W$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!X$55:X$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!Y$55:Y$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!Z$55:Z$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AA$55:AA$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AB$55:AB$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AC$55:AC$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AD$55:AD$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AE$55:AE$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AF$55:AF$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AG$55:AG$71)/$E276/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AH$55:AH$71)/$E276/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL276,MSG_Fueldata!AI$55:AI$71)/$E276/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A198","v":"NAMEPBIONU"},"NAM","EPBIONU","NArEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C277,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C277,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AG$8:AG$390)*$L277","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AH$8:AH$390)*$L277","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AI$8:AI$390)*$L277","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AJ$8:AJ$390)*$L277","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AK$8:AK$390)*$L277","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AL$8:AL$390)*$L277","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AM$8:AM$390)*$L277","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AN$8:AN$390)*$L277","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AO$8:AO$390)*$L277","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AP$8:AP$390)*$L277","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AQ$8:AQ$390)*$L277","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AR$8:AR$390)*$L277","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AS$8:AS$390)*$L277","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AT$8:AT$390)*$L277","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AU$8:AU$390)*$L277","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AV$8:AV$390)*$L277","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AW$8:AW$390)*$L277","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AX$8:AX$390)*$L277","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AY$8:AY$390)*$L277","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!AZ$8:AZ$390)*$L277","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!BA$8:BA$390)*$L277","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!BC$8:BC$390)*$L277","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A277,MSG_Generic!BD$8:BD$390)*$L277","v":1928.4515250000018},{"$f":"IF(MID($A277,6,1)=\"O\",MID($A277,6,3)&LEFT(VLOOKUP($B277,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A277,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B277,NameConvsw!$B$58:$G$70,6,FALSE),MID($A277,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!M$55:M$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!N$55:N$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!O$55:O$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!P$55:P$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!Q$55:Q$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!R$55:R$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!S$55:S$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!T$55:T$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!U$55:U$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!V$55:V$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!W$55:W$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!X$55:X$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!Y$55:Y$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!Z$55:Z$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AA$55:AA$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AB$55:AB$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AC$55:AC$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AD$55:AD$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AE$55:AE$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AF$55:AF$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AG$55:AG$71)/$E277/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AH$55:AH$71)/$E277/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL277,MSG_Fueldata!AI$55:AI$71)/$E277/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A199","v":"NAMEPGEONU"},"NAM","EPGEONU","NArEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C278,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C278,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AG$8:AG$390)*$L278","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AH$8:AH$390)*$L278","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AI$8:AI$390)*$L278","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AJ$8:AJ$390)*$L278","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AK$8:AK$390)*$L278","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AL$8:AL$390)*$L278","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AM$8:AM$390)*$L278","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AN$8:AN$390)*$L278","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AO$8:AO$390)*$L278","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AP$8:AP$390)*$L278","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AQ$8:AQ$390)*$L278","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AR$8:AR$390)*$L278","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AS$8:AS$390)*$L278","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AT$8:AT$390)*$L278","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AU$8:AU$390)*$L278","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AV$8:AV$390)*$L278","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AW$8:AW$390)*$L278","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AX$8:AX$390)*$L278","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AY$8:AY$390)*$L278","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!AZ$8:AZ$390)*$L278","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!BA$8:BA$390)*$L278","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!BC$8:BC$390)*$L278","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A278,MSG_Generic!BD$8:BD$390)*$L278","v":3085.5224400000025},{"$f":"IF(MID($A278,6,1)=\"O\",MID($A278,6,3)&LEFT(VLOOKUP($B278,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A278,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B278,NameConvsw!$B$58:$G$70,6,FALSE),MID($A278,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!M$55:M$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!N$55:N$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!O$55:O$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!P$55:P$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!Q$55:Q$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!R$55:R$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!S$55:S$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!T$55:T$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!U$55:U$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!V$55:V$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!W$55:W$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!X$55:X$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!Y$55:Y$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!Z$55:Z$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AA$55:AA$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AB$55:AB$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AC$55:AC$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AD$55:AD$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AE$55:AE$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AF$55:AF$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AG$55:AG$71)/$E278/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AH$55:AH$71)/$E278/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL278,MSG_Fueldata!AI$55:AI$71)/$E278/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A200","v":"NAMEPWNDNU25"},"NAM","EPWNDNU25","NArEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C279,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C279,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AG$8:AG$390)*$L279","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AH$8:AH$390)*$L279","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AI$8:AI$390)*$L279","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AJ$8:AJ$390)*$L279","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AK$8:AK$390)*$L279","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AL$8:AL$390)*$L279","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AM$8:AM$390)*$L279","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AN$8:AN$390)*$L279","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AO$8:AO$390)*$L279","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AP$8:AP$390)*$L279","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AQ$8:AQ$390)*$L279","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AR$8:AR$390)*$L279","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AS$8:AS$390)*$L279","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AT$8:AT$390)*$L279","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AU$8:AU$390)*$L279","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AV$8:AV$390)*$L279","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AW$8:AW$390)*$L279","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AX$8:AX$390)*$L279","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AY$8:AY$390)*$L279","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!AZ$8:AZ$390)*$L279","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!BA$8:BA$390)*$L279","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!BC$8:BC$390)*$L279","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A279,MSG_Generic!BD$8:BD$390)*$L279","v":1863.4770000000019},{"$f":"IF(MID($A279,6,1)=\"O\",MID($A279,6,3)&LEFT(VLOOKUP($B279,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A279,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B279,NameConvsw!$B$58:$G$70,6,FALSE),MID($A279,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!M$55:M$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!N$55:N$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!O$55:O$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!P$55:P$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!Q$55:Q$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!R$55:R$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!S$55:S$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!T$55:T$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!U$55:U$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!V$55:V$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!W$55:W$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!X$55:X$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!Y$55:Y$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!Z$55:Z$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AA$55:AA$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AB$55:AB$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AC$55:AC$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AD$55:AD$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AE$55:AE$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AF$55:AF$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AG$55:AG$71)/$E279/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AH$55:AH$71)/$E279/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL279,MSG_Fueldata!AI$55:AI$71)/$E279/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A201","v":"NAMEPWNDNU30"},"NAM","EPWNDNU30","NArEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C280,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C280,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AG$8:AG$390)*$L280","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AH$8:AH$390)*$L280","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AI$8:AI$390)*$L280","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AJ$8:AJ$390)*$L280","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AK$8:AK$390)*$L280","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AL$8:AL$390)*$L280","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AM$8:AM$390)*$L280","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AN$8:AN$390)*$L280","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AO$8:AO$390)*$L280","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AP$8:AP$390)*$L280","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AQ$8:AQ$390)*$L280","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AR$8:AR$390)*$L280","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AS$8:AS$390)*$L280","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AT$8:AT$390)*$L280","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AU$8:AU$390)*$L280","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AV$8:AV$390)*$L280","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AW$8:AW$390)*$L280","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AX$8:AX$390)*$L280","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AY$8:AY$390)*$L280","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!AZ$8:AZ$390)*$L280","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!BA$8:BA$390)*$L280","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!BC$8:BC$390)*$L280","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A280,MSG_Generic!BD$8:BD$390)*$L280","v":1575.8820000000017},{"$f":"IF(MID($A280,6,1)=\"O\",MID($A280,6,3)&LEFT(VLOOKUP($B280,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A280,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B280,NameConvsw!$B$58:$G$70,6,FALSE),MID($A280,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!M$55:M$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!N$55:N$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!O$55:O$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!P$55:P$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!Q$55:Q$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!R$55:R$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!S$55:S$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!T$55:T$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!U$55:U$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!V$55:V$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!W$55:W$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!X$55:X$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!Y$55:Y$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!Z$55:Z$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AA$55:AA$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AB$55:AB$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AC$55:AC$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AD$55:AD$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AE$55:AE$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AF$55:AF$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AG$55:AG$71)/$E280/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AH$55:AH$71)/$E280/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL280,MSG_Fueldata!AI$55:AI$71)/$E280/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A202","v":"NAMEPSOLNUPVut"},"NAM","EPSOLNUPVut","NArEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C281,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C281,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AG$8:AG$390)*$L281","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AH$8:AH$390)*$L281","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AI$8:AI$390)*$L281","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AJ$8:AJ$390)*$L281","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AK$8:AK$390)*$L281","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AL$8:AL$390)*$L281","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AM$8:AM$390)*$L281","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AN$8:AN$390)*$L281","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AO$8:AO$390)*$L281","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AP$8:AP$390)*$L281","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AQ$8:AQ$390)*$L281","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AR$8:AR$390)*$L281","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AS$8:AS$390)*$L281","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AT$8:AT$390)*$L281","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AU$8:AU$390)*$L281","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AV$8:AV$390)*$L281","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AW$8:AW$390)*$L281","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AX$8:AX$390)*$L281","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AY$8:AY$390)*$L281","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!AZ$8:AZ$390)*$L281","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!BA$8:BA$390)*$L281","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!BC$8:BC$390)*$L281","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A281,MSG_Generic!BD$8:BD$390)*$L281","v":1140.150000000001},{"$f":"IF(MID($A281,6,1)=\"O\",MID($A281,6,3)&LEFT(VLOOKUP($B281,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A281,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B281,NameConvsw!$B$58:$G$70,6,FALSE),MID($A281,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!M$55:M$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!N$55:N$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!O$55:O$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!P$55:P$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!Q$55:Q$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!R$55:R$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!S$55:S$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!T$55:T$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!U$55:U$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!V$55:V$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!W$55:W$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!X$55:X$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!Y$55:Y$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!Z$55:Z$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AA$55:AA$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AB$55:AB$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AC$55:AC$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AD$55:AD$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AE$55:AE$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AF$55:AF$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AG$55:AG$71)/$E281/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AH$55:AH$71)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL281,MSG_Fueldata!AI$55:AI$71)/$E281/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A203","v":"NAMEPSOLNUPVrt"},"NAM","EPSOLNUPVrt","NArEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C282,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C282,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AG$8:AG$390)*$L282","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AH$8:AH$390)*$L282","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AI$8:AI$390)*$L282","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AJ$8:AJ$390)*$L282","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AK$8:AK$390)*$L282","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AL$8:AL$390)*$L282","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AM$8:AM$390)*$L282","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AN$8:AN$390)*$L282","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AO$8:AO$390)*$L282","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AP$8:AP$390)*$L282","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AQ$8:AQ$390)*$L282","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AR$8:AR$390)*$L282","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AS$8:AS$390)*$L282","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AT$8:AT$390)*$L282","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AU$8:AU$390)*$L282","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AV$8:AV$390)*$L282","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AW$8:AW$390)*$L282","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AX$8:AX$390)*$L282","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AY$8:AY$390)*$L282","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!AZ$8:AZ$390)*$L282","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!BA$8:BA$390)*$L282","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!BC$8:BC$390)*$L282","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A282,MSG_Generic!BD$8:BD$390)*$L282","v":1088.4000000000001},{"$f":"IF(MID($A282,6,1)=\"O\",MID($A282,6,3)&LEFT(VLOOKUP($B282,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A282,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B282,NameConvsw!$B$58:$G$70,6,FALSE),MID($A282,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!M$55:M$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!N$55:N$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!O$55:O$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!P$55:P$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!Q$55:Q$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!R$55:R$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!S$55:S$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!T$55:T$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!U$55:U$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!V$55:V$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!W$55:W$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!X$55:X$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!Y$55:Y$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!Z$55:Z$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AA$55:AA$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AB$55:AB$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AC$55:AC$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AD$55:AD$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AE$55:AE$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AF$55:AF$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AG$55:AG$71)/$E282/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AH$55:AH$71)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL282,MSG_Fueldata!AI$55:AI$71)/$E282/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A204","v":"NAMEPSOLNUPVst"},{"$f":"LEFT(A283,3)","v":"NAM"},{"$f":"RIGHT(A283,LEN(A283)-3)","v":"EPSOLNUPVst"},"NArEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C283,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C283,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AG$8:AG$390)*$L283","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AH$8:AH$390)*$L283","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AI$8:AI$390)*$L283","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AJ$8:AJ$390)*$L283","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AK$8:AK$390)*$L283","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AL$8:AL$390)*$L283","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AM$8:AM$390)*$L283","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AN$8:AN$390)*$L283","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AO$8:AO$390)*$L283","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AP$8:AP$390)*$L283","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AQ$8:AQ$390)*$L283","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AR$8:AR$390)*$L283","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AS$8:AS$390)*$L283","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AT$8:AT$390)*$L283","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AU$8:AU$390)*$L283","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AV$8:AV$390)*$L283","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AW$8:AW$390)*$L283","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AX$8:AX$390)*$L283","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AY$8:AY$390)*$L283","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!AZ$8:AZ$390)*$L283","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!BA$8:BA$390)*$L283","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!BC$8:BC$390)*$L283","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A283,MSG_Generic!BD$8:BD$390)*$L283","v":1992.2},{"$f":"IF(MID($A283,6,1)=\"O\",MID($A283,6,3)&LEFT(VLOOKUP($B283,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A283,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B283,NameConvsw!$B$58:$G$70,6,FALSE),MID($A283,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!M$55:M$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!N$55:N$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!O$55:O$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!P$55:P$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!Q$55:Q$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!R$55:R$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!S$55:S$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!T$55:T$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!U$55:U$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!V$55:V$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!W$55:W$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!X$55:X$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!Y$55:Y$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!Z$55:Z$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AA$55:AA$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AB$55:AB$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AC$55:AC$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AD$55:AD$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AE$55:AE$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AF$55:AF$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AG$55:AG$71)/$E283/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AH$55:AH$71)/$E283/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL283,MSG_Fueldata!AI$55:AI$71)/$E283/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A205","v":"NAMEPSOLNUPVst2"},{"$f":"LEFT(A284,3)","v":"NAM"},{"$f":"RIGHT(A284,LEN(A284)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B284,2)&\"r\"&C284","v":"NArEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I284,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C284,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C284,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AG$8:AG$390)*$L284","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AH$8:AH$390)*$L284","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AI$8:AI$390)*$L284","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AJ$8:AJ$390)*$L284","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AK$8:AK$390)*$L284","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AL$8:AL$390)*$L284","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AM$8:AM$390)*$L284","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AN$8:AN$390)*$L284","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AO$8:AO$390)*$L284","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AP$8:AP$390)*$L284","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AQ$8:AQ$390)*$L284","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AR$8:AR$390)*$L284","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AS$8:AS$390)*$L284","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AT$8:AT$390)*$L284","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AU$8:AU$390)*$L284","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AV$8:AV$390)*$L284","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AW$8:AW$390)*$L284","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AX$8:AX$390)*$L284","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AY$8:AY$390)*$L284","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!AZ$8:AZ$390)*$L284","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!BA$8:BA$390)*$L284","v":3590},{"$f":"AH284","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!BC$8:BC$390)*$L284","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A284,MSG_Generic!BD$8:BD$390)*$L284","v":2936.3},{"$f":"IF(MID($A284,6,1)=\"O\",MID($A284,6,3)&LEFT(VLOOKUP($B284,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A284,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B284,NameConvsw!$B$58:$G$70,6,FALSE),MID($A284,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!M$55:M$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!N$55:N$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!O$55:O$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!P$55:P$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!Q$55:Q$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!R$55:R$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!S$55:S$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!T$55:T$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!U$55:U$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!V$55:V$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!W$55:W$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!X$55:X$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!Y$55:Y$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!Z$55:Z$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AA$55:AA$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AB$55:AB$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AC$55:AC$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AD$55:AD$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AE$55:AE$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AF$55:AF$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AG$55:AG$71)/$E284/8.76","v":0},{"$f":"BG284","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AH$55:AH$71)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL284,MSG_Fueldata!AI$55:AI$71)/$E284/8.76","v":0},null,{"$f":"(($H284+N284*$J284)/($K284*8.76)+$G284/8.76+AM284+$F284*BL$2)/$M284","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A206","v":"NAMEPSOLNUPVrtru"},"NAM","EPSOLNUPVrtru",{"$f":"LEFT(B285,2)&\"r\"&C285","v":"NArEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I285,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C285,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C285,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AG$8:AG$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AH$8:AH$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AI$8:AI$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AJ$8:AJ$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AK$8:AK$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AL$8:AL$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AM$8:AM$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AN$8:AN$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AO$8:AO$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AP$8:AP$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AQ$8:AQ$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AR$8:AR$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AS$8:AS$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AT$8:AT$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AU$8:AU$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AV$8:AV$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AW$8:AW$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AX$8:AX$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AY$8:AY$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!AZ$8:AZ$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!BA$8:BA$390)*$L285","v":0},{"$f":"AH285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!BC$8:BC$390)*$L285","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A285,MSG_Generic!BD$8:BD$390)*$L285","v":0},{"$f":"IF(MID($A285,6,1)=\"O\",MID($A285,6,3)&LEFT(VLOOKUP($B285,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A285,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B285,NameConvsw!$B$58:$G$70,6,FALSE),MID($A285,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!M$55:M$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!N$55:N$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!O$55:O$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!P$55:P$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!Q$55:Q$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!R$55:R$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!S$55:S$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!T$55:T$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!U$55:U$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!V$55:V$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!W$55:W$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!X$55:X$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!Y$55:Y$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!Z$55:Z$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AA$55:AA$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AB$55:AB$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AC$55:AC$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AD$55:AD$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AE$55:AE$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AF$55:AF$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AG$55:AG$71)/$E285/8.76","v":0},{"$f":"BG285","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AH$55:AH$71)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL285,MSG_Fueldata!AI$55:AI$71)/$E285/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A207","v":"NAMEPSOLNUPVstru"},{"$f":"LEFT(A286,3)","v":"NAM"},{"$f":"RIGHT(A286,LEN(A286)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B286,2)&\"r\"&C286","v":"NArEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I286,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C286,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C286,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AG$8:AG$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AH$8:AH$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AI$8:AI$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AJ$8:AJ$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AK$8:AK$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AL$8:AL$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AM$8:AM$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AN$8:AN$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AO$8:AO$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AP$8:AP$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AQ$8:AQ$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AR$8:AR$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AS$8:AS$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AT$8:AT$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AU$8:AU$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AV$8:AV$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AW$8:AW$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AX$8:AX$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AY$8:AY$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!AZ$8:AZ$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!BA$8:BA$390)*$L286","v":0},{"$f":"AH286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!BC$8:BC$390)*$L286","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A286,MSG_Generic!BD$8:BD$390)*$L286","v":0},{"$f":"IF(MID($A286,6,1)=\"O\",MID($A286,6,3)&LEFT(VLOOKUP($B286,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A286,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B286,NameConvsw!$B$58:$G$70,6,FALSE),MID($A286,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!M$55:M$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!N$55:N$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!O$55:O$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!P$55:P$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!Q$55:Q$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!R$55:R$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!S$55:S$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!T$55:T$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!U$55:U$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!V$55:V$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!W$55:W$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!X$55:X$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!Y$55:Y$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!Z$55:Z$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AA$55:AA$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AB$55:AB$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AC$55:AC$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AD$55:AD$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AE$55:AE$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AF$55:AF$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AG$55:AG$71)/$E286/8.76","v":0},{"$f":"BG286","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AH$55:AH$71)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL286,MSG_Fueldata!AI$55:AI$71)/$E286/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A208","v":"NAMEPSOLNUPVstru2"},{"$f":"LEFT(A287,3)","v":"NAM"},{"$f":"RIGHT(A287,LEN(A287)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B287,2)&\"r\"&C287","v":"NArEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I287,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C287,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C287,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AG$8:AG$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AH$8:AH$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AI$8:AI$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AJ$8:AJ$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AK$8:AK$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AL$8:AL$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AM$8:AM$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AN$8:AN$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AO$8:AO$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AP$8:AP$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AQ$8:AQ$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AR$8:AR$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AS$8:AS$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AT$8:AT$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AU$8:AU$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AV$8:AV$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AW$8:AW$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AX$8:AX$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AY$8:AY$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!AZ$8:AZ$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!BA$8:BA$390)*$L287","v":0},{"$f":"AH287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!BC$8:BC$390)*$L287","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A287,MSG_Generic!BD$8:BD$390)*$L287","v":0},{"$f":"IF(MID($A287,6,1)=\"O\",MID($A287,6,3)&LEFT(VLOOKUP($B287,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A287,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B287,NameConvsw!$B$58:$G$70,6,FALSE),MID($A287,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!M$55:M$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!N$55:N$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!O$55:O$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!P$55:P$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!Q$55:Q$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!R$55:R$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!S$55:S$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!T$55:T$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!U$55:U$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!V$55:V$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!W$55:W$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!X$55:X$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!Y$55:Y$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!Z$55:Z$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AA$55:AA$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AB$55:AB$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AC$55:AC$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AD$55:AD$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AE$55:AE$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AF$55:AF$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AG$55:AG$71)/$E287/8.76","v":0},{"$f":"BG287","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AH$55:AH$71)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL287,MSG_Fueldata!AI$55:AI$71)/$E287/8.76","v":0},null,{"$f":"(($H287+N287*$J287)/($K287*8.76)+$G287/8.76+AM287+$F287*BL$2)/$M287","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A209","v":"NAMEPTSONUTH"},"NAM","EPTSONUTH","NArEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C288,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C288,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AG$8:AG$390)*$L288","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AH$8:AH$390)*$L288","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AI$8:AI$390)*$L288","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AJ$8:AJ$390)*$L288","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AK$8:AK$390)*$L288","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AL$8:AL$390)*$L288","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AM$8:AM$390)*$L288","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AN$8:AN$390)*$L288","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AO$8:AO$390)*$L288","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AP$8:AP$390)*$L288","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AQ$8:AQ$390)*$L288","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AR$8:AR$390)*$L288","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AS$8:AS$390)*$L288","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AT$8:AT$390)*$L288","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AU$8:AU$390)*$L288","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AV$8:AV$390)*$L288","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AW$8:AW$390)*$L288","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AX$8:AX$390)*$L288","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AY$8:AY$390)*$L288","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!AZ$8:AZ$390)*$L288","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!BA$8:BA$390)*$L288","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!BC$8:BC$390)*$L288","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A288,MSG_Generic!BD$8:BD$390)*$L288","v":1986.1391550000019},{"$f":"IF(MID($A288,6,1)=\"O\",MID($A288,6,3)&LEFT(VLOOKUP($B288,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A288,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B288,NameConvsw!$B$58:$G$70,6,FALSE),MID($A288,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!M$55:M$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!N$55:N$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!O$55:O$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!P$55:P$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!Q$55:Q$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!R$55:R$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!S$55:S$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!T$55:T$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!U$55:U$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!V$55:V$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!W$55:W$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!X$55:X$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!Y$55:Y$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!Z$55:Z$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AA$55:AA$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AB$55:AB$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AC$55:AC$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AD$55:AD$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AE$55:AE$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AF$55:AF$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AG$55:AG$71)/$E288/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AH$55:AH$71)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL288,MSG_Fueldata!AI$55:AI$71)/$E288/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A210","v":"NAMEPTSONUTHst"},"NAM","EPTSONUTHst","NArEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C289,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C289,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AG$8:AG$390)*$L289","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AH$8:AH$390)*$L289","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AI$8:AI$390)*$L289","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AJ$8:AJ$390)*$L289","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AK$8:AK$390)*$L289","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AL$8:AL$390)*$L289","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AM$8:AM$390)*$L289","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AN$8:AN$390)*$L289","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AO$8:AO$390)*$L289","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AP$8:AP$390)*$L289","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AQ$8:AQ$390)*$L289","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AR$8:AR$390)*$L289","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AS$8:AS$390)*$L289","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AT$8:AT$390)*$L289","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AU$8:AU$390)*$L289","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AV$8:AV$390)*$L289","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AW$8:AW$390)*$L289","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AX$8:AX$390)*$L289","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AY$8:AY$390)*$L289","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!AZ$8:AZ$390)*$L289","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!BA$8:BA$390)*$L289","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!BC$8:BC$390)*$L289","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A289,MSG_Generic!BD$8:BD$390)*$L289","v":4082.2932150000038},{"$f":"IF(MID($A289,6,1)=\"O\",MID($A289,6,3)&LEFT(VLOOKUP($B289,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A289,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B289,NameConvsw!$B$58:$G$70,6,FALSE),MID($A289,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!M$55:M$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!N$55:N$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!O$55:O$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!P$55:P$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!Q$55:Q$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!R$55:R$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!S$55:S$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!T$55:T$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!U$55:U$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!V$55:V$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!W$55:W$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!X$55:X$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!Y$55:Y$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!Z$55:Z$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AA$55:AA$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AB$55:AB$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AC$55:AC$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AD$55:AD$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AE$55:AE$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AF$55:AF$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AG$55:AG$71)/$E289/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AH$55:AH$71)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL289,MSG_Fueldata!AI$55:AI$71)/$E289/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A211","v":"NAMEPGASNUSO"},"NAM","EPGASNUSO","NArEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!$L$8:$L$390)","v":25},{"$f":"-PMT(disc_rate,I290,1)/(1+disc_rate)","v":0.10015279290001895},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C290,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C290,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AG$8:AG$390)*$L290","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AH$8:AH$390)*$L290","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AI$8:AI$390)*$L290","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AJ$8:AJ$390)*$L290","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AK$8:AK$390)*$L290","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AL$8:AL$390)*$L290","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AM$8:AM$390)*$L290","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AN$8:AN$390)*$L290","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AO$8:AO$390)*$L290","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AP$8:AP$390)*$L290","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AQ$8:AQ$390)*$L290","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AR$8:AR$390)*$L290","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AS$8:AS$390)*$L290","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AT$8:AT$390)*$L290","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AU$8:AU$390)*$L290","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AV$8:AV$390)*$L290","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AW$8:AW$390)*$L290","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AX$8:AX$390)*$L290","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AY$8:AY$390)*$L290","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!AZ$8:AZ$390)*$L290","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!BA$8:BA$390)*$L290","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!BC$8:BC$390)*$L290","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A290,MSG_Generic!BD$8:BD$390)*$L290","v":1562.9263650000014},{"$f":"IF(MID($A290,6,1)=\"O\",MID($A290,6,3)&LEFT(VLOOKUP($B290,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A290,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B290,NameConvsw!$B$58:$G$70,6,FALSE),MID($A290,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!M$55:M$71)/$E290/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!N$55:N$71)/$E290/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!O$55:O$71)/$E290/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!P$55:P$71)/$E290/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!Q$55:Q$71)/$E290/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!R$55:R$71)/$E290/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!S$55:S$71)/$E290/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!T$55:T$71)/$E290/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!U$55:U$71)/$E290/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!V$55:V$71)/$E290/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!W$55:W$71)/$E290/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!X$55:X$71)/$E290/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!Y$55:Y$71)/$E290/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!Z$55:Z$71)/$E290/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AA$55:AA$71)/$E290/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AB$55:AB$71)/$E290/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AC$55:AC$71)/$E290/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AD$55:AD$71)/$E290/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AE$55:AE$71)/$E290/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AF$55:AF$71)/$E290/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AG$55:AG$71)/$E290/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AH$55:AH$71)/$E290/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL290,MSG_Fueldata!AI$55:AI$71)/$E290/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A216","v":"SAFEPODSNU"},"SAF","EPODSNU","SArEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C291,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C291,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AG$8:AG$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AH$8:AH$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AI$8:AI$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AJ$8:AJ$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AK$8:AK$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AL$8:AL$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AM$8:AM$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AN$8:AN$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AO$8:AO$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AP$8:AP$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AQ$8:AQ$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AR$8:AR$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AS$8:AS$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AT$8:AT$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AU$8:AU$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AV$8:AV$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AW$8:AW$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AX$8:AX$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AY$8:AY$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!AZ$8:AZ$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!BA$8:BA$390)*$L291","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!BC$8:BC$390)*$L291","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A291,MSG_Generic!BD$8:BD$390)*$L291","v":1177.0000000000011},{"$f":"IF(MID($A291,6,1)=\"O\",MID($A291,6,3)&LEFT(VLOOKUP($B291,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A291,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B291,NameConvsw!$B$58:$G$70,6,FALSE),MID($A291,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!M$55:M$71)/$E291/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!N$55:N$71)/$E291/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!O$55:O$71)/$E291/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!P$55:P$71)/$E291/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!Q$55:Q$71)/$E291/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!R$55:R$71)/$E291/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!S$55:S$71)/$E291/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!T$55:T$71)/$E291/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!U$55:U$71)/$E291/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!V$55:V$71)/$E291/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!W$55:W$71)/$E291/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!X$55:X$71)/$E291/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!Y$55:Y$71)/$E291/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!Z$55:Z$71)/$E291/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AA$55:AA$71)/$E291/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AB$55:AB$71)/$E291/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AC$55:AC$71)/$E291/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AD$55:AD$71)/$E291/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AE$55:AE$71)/$E291/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AF$55:AF$71)/$E291/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AG$55:AG$71)/$E291/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AH$55:AH$71)/$E291/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL291,MSG_Fueldata!AI$55:AI$71)/$E291/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A217","v":"SAFEPODSNUind"},{"$f":"LEFT(A292,3)","v":"SAF"},{"$f":"RIGHT(A292,LEN(A292)-3)","v":"EPODSNUind"},{"$f":"LEFT(B292,2)&\"r\"&C292","v":"SArEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I292,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C292,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C292,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AG$8:AG$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AH$8:AH$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AI$8:AI$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AJ$8:AJ$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AK$8:AK$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AL$8:AL$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AM$8:AM$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AN$8:AN$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AO$8:AO$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AP$8:AP$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AQ$8:AQ$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AR$8:AR$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AS$8:AS$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AT$8:AT$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AU$8:AU$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AV$8:AV$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AW$8:AW$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AX$8:AX$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AY$8:AY$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!AZ$8:AZ$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!BA$8:BA$390)*$L292","v":658.7},{"$f":"AH292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!BC$8:BC$390)*$L292","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A292,MSG_Generic!BD$8:BD$390)*$L292","v":658.7},{"$f":"IF(MID($A292,6,1)=\"O\",MID($A292,6,3)&LEFT(VLOOKUP($B292,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A292,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B292,NameConvsw!$B$58:$G$70,6,FALSE),MID($A292,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!M$55:M$71)/$E292/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!N$55:N$71)/$E292/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!O$55:O$71)/$E292/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!P$55:P$71)/$E292/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!Q$55:Q$71)/$E292/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!R$55:R$71)/$E292/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!S$55:S$71)/$E292/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!T$55:T$71)/$E292/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!U$55:U$71)/$E292/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!V$55:V$71)/$E292/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!W$55:W$71)/$E292/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!X$55:X$71)/$E292/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!Y$55:Y$71)/$E292/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!Z$55:Z$71)/$E292/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AA$55:AA$71)/$E292/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AB$55:AB$71)/$E292/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AC$55:AC$71)/$E292/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AD$55:AD$71)/$E292/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AE$55:AE$71)/$E292/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AF$55:AF$71)/$E292/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AG$55:AG$71)/$E292/8.76","v":303.97912589693414},{"$f":"BG292","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AH$55:AH$71)/$E292/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL292,MSG_Fueldata!AI$55:AI$71)/$E292/8.76","v":303.97912589693414},null,{"$f":"(($H292+N292*$J292)/($K292*8.76)+$G292/8.76+AM292+$F292*BL$2)/$M292","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A218","v":"SAFEPODSNUurb"},{"$f":"LEFT(A293,3)","v":"SAF"},{"$f":"RIGHT(A293,LEN(A293)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B293,2)&\"r\"&C293","v":"SArEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I293,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C293,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C293,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AG$8:AG$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AH$8:AH$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AI$8:AI$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AJ$8:AJ$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AK$8:AK$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AL$8:AL$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AM$8:AM$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AN$8:AN$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AO$8:AO$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AP$8:AP$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AQ$8:AQ$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AR$8:AR$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AS$8:AS$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AT$8:AT$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AU$8:AU$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AV$8:AV$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AW$8:AW$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AX$8:AX$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AY$8:AY$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!AZ$8:AZ$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!BA$8:BA$390)*$L293","v":691.9},{"$f":"AH293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!BC$8:BC$390)*$L293","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A293,MSG_Generic!BD$8:BD$390)*$L293","v":691.9},{"$f":"IF(MID($A293,6,1)=\"O\",MID($A293,6,3)&LEFT(VLOOKUP($B293,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A293,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B293,NameConvsw!$B$58:$G$70,6,FALSE),MID($A293,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!M$55:M$71)/$E293/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!N$55:N$71)/$E293/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!O$55:O$71)/$E293/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!P$55:P$71)/$E293/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!Q$55:Q$71)/$E293/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!R$55:R$71)/$E293/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!S$55:S$71)/$E293/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!T$55:T$71)/$E293/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!U$55:U$71)/$E293/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!V$55:V$71)/$E293/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!W$55:W$71)/$E293/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!X$55:X$71)/$E293/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!Y$55:Y$71)/$E293/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!Z$55:Z$71)/$E293/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AA$55:AA$71)/$E293/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AB$55:AB$71)/$E293/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AC$55:AC$71)/$E293/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AD$55:AD$71)/$E293/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AE$55:AE$71)/$E293/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AF$55:AF$71)/$E293/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AG$55:AG$71)/$E293/8.76","v":664.95433789954336},{"$f":"BG293","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AH$55:AH$71)/$E293/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL293,MSG_Fueldata!AI$55:AI$71)/$E293/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"BL293*8.76","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A219","v":"SAFEPODSNUrur"},{"$f":"LEFT(A294,3)","v":"SAF"},{"$f":"RIGHT(A294,LEN(A294)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B294,2)&\"r\"&C294","v":"SArEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I294,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C294,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C294,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AG$8:AG$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AH$8:AH$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AI$8:AI$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AJ$8:AJ$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AK$8:AK$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AL$8:AL$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AM$8:AM$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AN$8:AN$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AO$8:AO$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AP$8:AP$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AQ$8:AQ$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AR$8:AR$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AS$8:AS$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AT$8:AT$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AU$8:AU$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AV$8:AV$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AW$8:AW$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AX$8:AX$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AY$8:AY$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!AZ$8:AZ$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!BA$8:BA$390)*$L294","v":691.9},{"$f":"AH294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!BC$8:BC$390)*$L294","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A294,MSG_Generic!BD$8:BD$390)*$L294","v":691.9},{"$f":"IF(MID($A294,6,1)=\"O\",MID($A294,6,3)&LEFT(VLOOKUP($B294,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A294,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B294,NameConvsw!$B$58:$G$70,6,FALSE),MID($A294,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!M$55:M$71)/$E294/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!N$55:N$71)/$E294/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!O$55:O$71)/$E294/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!P$55:P$71)/$E294/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!Q$55:Q$71)/$E294/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!R$55:R$71)/$E294/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!S$55:S$71)/$E294/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!T$55:T$71)/$E294/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!U$55:U$71)/$E294/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!V$55:V$71)/$E294/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!W$55:W$71)/$E294/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!X$55:X$71)/$E294/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!Y$55:Y$71)/$E294/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!Z$55:Z$71)/$E294/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AA$55:AA$71)/$E294/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AB$55:AB$71)/$E294/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AC$55:AC$71)/$E294/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AD$55:AD$71)/$E294/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AE$55:AE$71)/$E294/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AF$55:AF$71)/$E294/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AG$55:AG$71)/$E294/8.76","v":664.95433789954336},{"$f":"BG294","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AH$55:AH$71)/$E294/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL294,MSG_Fueldata!AI$55:AI$71)/$E294/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A220","v":"SAFEPOHFNU"},"SAF","EPOHFNU","SArEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C295,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C295,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AG$8:AG$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AH$8:AH$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AI$8:AI$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AJ$8:AJ$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AK$8:AK$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AL$8:AL$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AM$8:AM$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AN$8:AN$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AO$8:AO$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AP$8:AP$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AQ$8:AQ$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AR$8:AR$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AS$8:AS$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AT$8:AT$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AU$8:AU$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AV$8:AV$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AW$8:AW$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AX$8:AX$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AY$8:AY$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!AZ$8:AZ$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!BA$8:BA$390)*$L295","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!BC$8:BC$390)*$L295","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A295,MSG_Generic!BD$8:BD$390)*$L295","v":1559.2500000000016},{"$f":"IF(MID($A295,6,1)=\"O\",MID($A295,6,3)&LEFT(VLOOKUP($B295,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A295,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B295,NameConvsw!$B$58:$G$70,6,FALSE),MID($A295,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!M$55:M$71)/$E295/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!N$55:N$71)/$E295/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!O$55:O$71)/$E295/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!P$55:P$71)/$E295/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!Q$55:Q$71)/$E295/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!R$55:R$71)/$E295/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!S$55:S$71)/$E295/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!T$55:T$71)/$E295/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!U$55:U$71)/$E295/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!V$55:V$71)/$E295/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!W$55:W$71)/$E295/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!X$55:X$71)/$E295/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!Y$55:Y$71)/$E295/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!Z$55:Z$71)/$E295/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AA$55:AA$71)/$E295/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AB$55:AB$71)/$E295/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AC$55:AC$71)/$E295/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AD$55:AD$71)/$E295/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AE$55:AE$71)/$E295/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AF$55:AF$71)/$E295/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AG$55:AG$71)/$E295/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AH$55:AH$71)/$E295/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL295,MSG_Fueldata!AI$55:AI$71)/$E295/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A221","v":"SAFEPGASNUOC"},"SAF","EPGASNUOC","SArEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C296,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C296,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AG$8:AG$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AH$8:AH$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AI$8:AI$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AJ$8:AJ$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AK$8:AK$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AL$8:AL$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AM$8:AM$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AN$8:AN$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AO$8:AO$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AP$8:AP$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AQ$8:AQ$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AR$8:AR$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AS$8:AS$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AT$8:AT$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AU$8:AU$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AV$8:AV$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AW$8:AW$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AX$8:AX$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AY$8:AY$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!AZ$8:AZ$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!BA$8:BA$390)*$L296","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!BC$8:BC$390)*$L296","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A296,MSG_Generic!BD$8:BD$390)*$L296","v":696.46500000000071},{"$f":"IF(MID($A296,6,1)=\"O\",MID($A296,6,3)&LEFT(VLOOKUP($B296,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A296,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B296,NameConvsw!$B$58:$G$70,6,FALSE),MID($A296,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!M$55:M$71)/$E296/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!N$55:N$71)/$E296/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!O$55:O$71)/$E296/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!P$55:P$71)/$E296/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!Q$55:Q$71)/$E296/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!R$55:R$71)/$E296/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!S$55:S$71)/$E296/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!T$55:T$71)/$E296/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!U$55:U$71)/$E296/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!V$55:V$71)/$E296/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!W$55:W$71)/$E296/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!X$55:X$71)/$E296/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!Y$55:Y$71)/$E296/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!Z$55:Z$71)/$E296/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AA$55:AA$71)/$E296/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AB$55:AB$71)/$E296/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AC$55:AC$71)/$E296/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AD$55:AD$71)/$E296/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AE$55:AE$71)/$E296/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AF$55:AF$71)/$E296/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AG$55:AG$71)/$E296/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AH$55:AH$71)/$E296/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL296,MSG_Fueldata!AI$55:AI$71)/$E296/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,{"$f":"(669-170-124)*0.85+170+124","v":612.75}]
[{"$f":"MSG_Generic!A222","v":"SAFEPGASNUCC"},"SAF","EPGASNUCC",{"$f":"LEFT(B297,2)&\"r\"&C297","v":"SArEPGASNUCC"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C297,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C297,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AG$8:AG$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AH$8:AH$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AI$8:AI$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AJ$8:AJ$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AK$8:AK$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AL$8:AL$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AM$8:AM$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AN$8:AN$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AO$8:AO$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AP$8:AP$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AQ$8:AQ$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AR$8:AR$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AS$8:AS$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AT$8:AT$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AU$8:AU$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AV$8:AV$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AW$8:AW$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AX$8:AX$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AY$8:AY$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!AZ$8:AZ$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!BA$8:BA$390)*$L297","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!BC$8:BC$390)*$L297","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A297,MSG_Generic!BD$8:BD$390)*$L297","v":1297.4096666666683},{"$f":"IF(MID($A297,6,1)=\"O\",MID($A297,6,3)&LEFT(VLOOKUP($B297,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A297,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B297,NameConvsw!$B$58:$G$70,6,FALSE),MID($A297,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!M$55:M$71)/$E297/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!N$55:N$71)/$E297/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!O$55:O$71)/$E297/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!P$55:P$71)/$E297/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!Q$55:Q$71)/$E297/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!R$55:R$71)/$E297/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!S$55:S$71)/$E297/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!T$55:T$71)/$E297/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!U$55:U$71)/$E297/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!V$55:V$71)/$E297/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!W$55:W$71)/$E297/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!X$55:X$71)/$E297/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!Y$55:Y$71)/$E297/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!Z$55:Z$71)/$E297/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AA$55:AA$71)/$E297/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AB$55:AB$71)/$E297/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AC$55:AC$71)/$E297/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AD$55:AD$71)/$E297/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AE$55:AE$71)/$E297/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AF$55:AF$71)/$E297/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AG$55:AG$71)/$E297/8.76","v":106.30707762557078},{"$f":"BG297","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AH$55:AH$71)/$E297/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL297,MSG_Fueldata!AI$55:AI$71)/$E297/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A223","v":"SAFEPCOANUSC"},"SAF","EPCOANUSC","SArEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!$L$8:$L$390)","v":35},{"$f":"-PMT(disc_rate,I298,1)","v":0.10368970511989746},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C298,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C298,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AG$8:AG$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AH$8:AH$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AI$8:AI$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AJ$8:AJ$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AK$8:AK$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AL$8:AL$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AM$8:AM$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AN$8:AN$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AO$8:AO$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AP$8:AP$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AQ$8:AQ$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AR$8:AR$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AS$8:AS$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AT$8:AT$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AU$8:AU$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AV$8:AV$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AW$8:AW$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AX$8:AX$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AY$8:AY$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!AZ$8:AZ$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!BA$8:BA$390)*$L298","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!BC$8:BC$390)*$L298","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A298,MSG_Generic!BD$8:BD$390)*$L298","v":3067.3993350000028},"COAN",{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!M$55:M$71)/$E298/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!N$55:N$71)/$E298/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!O$55:O$71)/$E298/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!P$55:P$71)/$E298/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!Q$55:Q$71)/$E298/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!R$55:R$71)/$E298/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!S$55:S$71)/$E298/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!T$55:T$71)/$E298/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!U$55:U$71)/$E298/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!V$55:V$71)/$E298/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!W$55:W$71)/$E298/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!X$55:X$71)/$E298/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!Y$55:Y$71)/$E298/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!Z$55:Z$71)/$E298/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AA$55:AA$71)/$E298/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AB$55:AB$71)/$E298/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AC$55:AC$71)/$E298/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AD$55:AD$71)/$E298/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AE$55:AE$71)/$E298/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AF$55:AF$71)/$E298/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AG$55:AG$71)/$E298/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AH$55:AH$71)/$E298/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL298,MSG_Fueldata!AI$55:AI$71)/$E298/8.76","v":37.948907811921515},null,{"$f":"(($H298+N298*$J298)/($K298*8.76)+$G298/8.76+AM298+$F298*BL$2)/$M298","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A224","v":"SAFEPCOCNUCCS"},{"$f":"LEFT(A299,3)","v":"SAF"},{"$f":"RIGHT(A299,LEN(A299)-3)","v":"EPCOCNUCCS"},{"$f":"LEFT(B299,2)&\"r\"&C299","v":"SArEPCOCNUCCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!$G$8:$G$390)","v":0.28000000000000003},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!$X$8:$X$390)/8.76","v":0.24787997390737121},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!$H$8:$H$390)","v":315.21474721780601},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C299,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C299,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal w CCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AG$8:AG$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AH$8:AH$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AI$8:AI$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AJ$8:AJ$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AK$8:AK$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AL$8:AL$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AM$8:AM$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AN$8:AN$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AO$8:AO$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AP$8:AP$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AQ$8:AQ$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AR$8:AR$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AS$8:AS$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AT$8:AT$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AU$8:AU$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AV$8:AV$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AW$8:AW$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AX$8:AX$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AY$8:AY$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!AZ$8:AZ$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!BA$8:BA$390)*$L299","v":4842.0891222000046},{"$f":"AH299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!BC$8:BC$390)*$L299","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A299,MSG_Generic!BD$8:BD$390)*$L299","v":4842.0891222000046},"COAN",{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!M$55:M$71)/$E299/8.76","v":25.684931506849313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!N$55:N$71)/$E299/8.76","v":26.908023483365948},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!O$55:O$71)/$E299/8.76","v":28.131115459882583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!P$55:P$71)/$E299/8.76","v":29.354207436399214},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!Q$55:Q$71)/$E299/8.76","v":30.577299412915849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!R$55:R$71)/$E299/8.76","v":31.800391389432484},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!S$55:S$71)/$E299/8.76","v":33.023483365949119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!T$55:T$71)/$E299/8.76","v":34.246575342465746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!U$55:U$71)/$E299/8.76","v":35.469667318982381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!V$55:V$71)/$E299/8.76","v":36.692759295499016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!W$55:W$71)/$E299/8.76","v":37.915851272015651},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!X$55:X$71)/$E299/8.76","v":39.138943248532286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!Y$55:Y$71)/$E299/8.76","v":40.36203522504892},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!Z$55:Z$71)/$E299/8.76","v":41.585127201565555},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AA$55:AA$71)/$E299/8.76","v":42.808219178082183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AB$55:AB$71)/$E299/8.76","v":44.031311154598818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AC$55:AC$71)/$E299/8.76","v":45.25440313111546},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AD$55:AD$71)/$E299/8.76","v":46.477495107632095},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AE$55:AE$71)/$E299/8.76","v":47.700587084148729},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AF$55:AF$71)/$E299/8.76","v":48.923679060665364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AG$55:AG$71)/$E299/8.76","v":50.146771037181992},{"$f":"BG299","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AH$55:AH$71)/$E299/8.76","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL299,MSG_Fueldata!AI$55:AI$71)/$E299/8.76","v":50.146771037181992},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"BL299*8.76","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A225","v":"SAFEPNUCNUPW"},"SAF","EPNUCNUPW","SArEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C300,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C300,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AG$8:AG$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AH$8:AH$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AI$8:AI$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AJ$8:AJ$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AK$8:AK$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AL$8:AL$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AM$8:AM$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AN$8:AN$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AO$8:AO$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AP$8:AP$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AQ$8:AQ$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AR$8:AR$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AS$8:AS$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AT$8:AT$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AU$8:AU$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AV$8:AV$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AW$8:AW$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AX$8:AX$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AY$8:AY$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!AZ$8:AZ$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!BA$8:BA$390)*$L300","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!BC$8:BC$390)*$L300","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A300,MSG_Generic!BD$8:BD$390)*$L300","v":7905.7295075508828},{"$f":"IF(MID($A300,6,1)=\"O\",MID($A300,6,3)&LEFT(VLOOKUP($B300,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A300,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B300,NameConvsw!$B$58:$G$70,6,FALSE),MID($A300,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!M$55:M$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!N$55:N$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!O$55:O$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!P$55:P$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!Q$55:Q$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!R$55:R$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!S$55:S$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!T$55:T$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!U$55:U$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!V$55:V$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!W$55:W$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!X$55:X$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!Y$55:Y$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!Z$55:Z$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AA$55:AA$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AB$55:AB$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AC$55:AC$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AD$55:AD$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AE$55:AE$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AF$55:AF$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AG$55:AG$71)/$E300/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AH$55:AH$71)/$E300/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL300,MSG_Fueldata!AI$55:AI$71)/$E300/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A226","v":"SAFEPHYDNU"},"SAF","EPHYDNU","SArEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C301,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C301,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AG$8:AG$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AH$8:AH$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AI$8:AI$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AJ$8:AJ$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AK$8:AK$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AL$8:AL$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AM$8:AM$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AN$8:AN$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AO$8:AO$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AP$8:AP$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AQ$8:AQ$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AR$8:AR$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AS$8:AS$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AT$8:AT$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AU$8:AU$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AV$8:AV$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AW$8:AW$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AX$8:AX$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AY$8:AY$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!AZ$8:AZ$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!BA$8:BA$390)*$L301","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!BC$8:BC$390)*$L301","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A301,MSG_Generic!BD$8:BD$390)*$L301","v":2686.2440000000024},{"$f":"IF(MID($A301,6,1)=\"O\",MID($A301,6,3)&LEFT(VLOOKUP($B301,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A301,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B301,NameConvsw!$B$58:$G$70,6,FALSE),MID($A301,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!M$55:M$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!N$55:N$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!O$55:O$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!P$55:P$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!Q$55:Q$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!R$55:R$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!S$55:S$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!T$55:T$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!U$55:U$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!V$55:V$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!W$55:W$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!X$55:X$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!Y$55:Y$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!Z$55:Z$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AA$55:AA$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AB$55:AB$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AC$55:AC$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AD$55:AD$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AE$55:AE$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AF$55:AF$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AG$55:AG$71)/$E301/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AH$55:AH$71)/$E301/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL301,MSG_Fueldata!AI$55:AI$71)/$E301/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A227","v":"SAFEPHYDNUmic"},"SAF","EPHYDNUmic","SArEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C302,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C302,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AG$8:AG$390)*$L302","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AH$8:AH$390)*$L302","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AI$8:AI$390)*$L302","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AJ$8:AJ$390)*$L302","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AK$8:AK$390)*$L302","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AL$8:AL$390)*$L302","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AM$8:AM$390)*$L302","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AN$8:AN$390)*$L302","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AO$8:AO$390)*$L302","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AP$8:AP$390)*$L302","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AQ$8:AQ$390)*$L302","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AR$8:AR$390)*$L302","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AS$8:AS$390)*$L302","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AT$8:AT$390)*$L302","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AU$8:AU$390)*$L302","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AV$8:AV$390)*$L302","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AW$8:AW$390)*$L302","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AX$8:AX$390)*$L302","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AY$8:AY$390)*$L302","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!AZ$8:AZ$390)*$L302","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!BA$8:BA$390)*$L302","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!BC$8:BC$390)*$L302","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A302,MSG_Generic!BD$8:BD$390)*$L302","v":3090.664500000003},{"$f":"IF(MID($A302,6,1)=\"O\",MID($A302,6,3)&LEFT(VLOOKUP($B302,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A302,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B302,NameConvsw!$B$58:$G$70,6,FALSE),MID($A302,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!M$55:M$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!N$55:N$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!O$55:O$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!P$55:P$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!Q$55:Q$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!R$55:R$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!S$55:S$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!T$55:T$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!U$55:U$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!V$55:V$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!W$55:W$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!X$55:X$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!Y$55:Y$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!Z$55:Z$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AA$55:AA$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AB$55:AB$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AC$55:AC$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AD$55:AD$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AE$55:AE$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AF$55:AF$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AG$55:AG$71)/$E302/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AH$55:AH$71)/$E302/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL302,MSG_Fueldata!AI$55:AI$71)/$E302/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A228","v":"SAFEPBIONU"},"SAF","EPBIONU","SArEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C303,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C303,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AG$8:AG$390)*$L303","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AH$8:AH$390)*$L303","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AI$8:AI$390)*$L303","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AJ$8:AJ$390)*$L303","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AK$8:AK$390)*$L303","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AL$8:AL$390)*$L303","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AM$8:AM$390)*$L303","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AN$8:AN$390)*$L303","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AO$8:AO$390)*$L303","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AP$8:AP$390)*$L303","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AQ$8:AQ$390)*$L303","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AR$8:AR$390)*$L303","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AS$8:AS$390)*$L303","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AT$8:AT$390)*$L303","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AU$8:AU$390)*$L303","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AV$8:AV$390)*$L303","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AW$8:AW$390)*$L303","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AX$8:AX$390)*$L303","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AY$8:AY$390)*$L303","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!AZ$8:AZ$390)*$L303","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!BA$8:BA$390)*$L303","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!BC$8:BC$390)*$L303","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A303,MSG_Generic!BD$8:BD$390)*$L303","v":1928.4515250000018},{"$f":"IF(MID($A303,6,1)=\"O\",MID($A303,6,3)&LEFT(VLOOKUP($B303,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A303,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B303,NameConvsw!$B$58:$G$70,6,FALSE),MID($A303,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!M$55:M$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!N$55:N$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!O$55:O$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!P$55:P$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!Q$55:Q$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!R$55:R$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!S$55:S$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!T$55:T$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!U$55:U$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!V$55:V$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!W$55:W$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!X$55:X$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!Y$55:Y$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!Z$55:Z$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AA$55:AA$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AB$55:AB$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AC$55:AC$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AD$55:AD$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AE$55:AE$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AF$55:AF$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AG$55:AG$71)/$E303/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AH$55:AH$71)/$E303/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL303,MSG_Fueldata!AI$55:AI$71)/$E303/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A229","v":"SAFEPGEONU"},"SAF","EPGEONU","SArEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C304,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C304,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AG$8:AG$390)*$L304","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AH$8:AH$390)*$L304","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AI$8:AI$390)*$L304","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AJ$8:AJ$390)*$L304","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AK$8:AK$390)*$L304","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AL$8:AL$390)*$L304","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AM$8:AM$390)*$L304","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AN$8:AN$390)*$L304","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AO$8:AO$390)*$L304","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AP$8:AP$390)*$L304","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AQ$8:AQ$390)*$L304","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AR$8:AR$390)*$L304","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AS$8:AS$390)*$L304","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AT$8:AT$390)*$L304","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AU$8:AU$390)*$L304","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AV$8:AV$390)*$L304","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AW$8:AW$390)*$L304","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AX$8:AX$390)*$L304","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AY$8:AY$390)*$L304","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!AZ$8:AZ$390)*$L304","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!BA$8:BA$390)*$L304","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!BC$8:BC$390)*$L304","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A304,MSG_Generic!BD$8:BD$390)*$L304","v":3085.5224400000025},{"$f":"IF(MID($A304,6,1)=\"O\",MID($A304,6,3)&LEFT(VLOOKUP($B304,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A304,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B304,NameConvsw!$B$58:$G$70,6,FALSE),MID($A304,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!M$55:M$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!N$55:N$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!O$55:O$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!P$55:P$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!Q$55:Q$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!R$55:R$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!S$55:S$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!T$55:T$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!U$55:U$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!V$55:V$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!W$55:W$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!X$55:X$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!Y$55:Y$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!Z$55:Z$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AA$55:AA$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AB$55:AB$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AC$55:AC$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AD$55:AD$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AE$55:AE$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AF$55:AF$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AG$55:AG$71)/$E304/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AH$55:AH$71)/$E304/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL304,MSG_Fueldata!AI$55:AI$71)/$E304/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A230","v":"SAFEPWNDNU25"},"SAF","EPWNDNU25","SArEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C305,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C305,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AG$8:AG$390)*$L305","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AH$8:AH$390)*$L305","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AI$8:AI$390)*$L305","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AJ$8:AJ$390)*$L305","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AK$8:AK$390)*$L305","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AL$8:AL$390)*$L305","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AM$8:AM$390)*$L305","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AN$8:AN$390)*$L305","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AO$8:AO$390)*$L305","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AP$8:AP$390)*$L305","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AQ$8:AQ$390)*$L305","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AR$8:AR$390)*$L305","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AS$8:AS$390)*$L305","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AT$8:AT$390)*$L305","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AU$8:AU$390)*$L305","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AV$8:AV$390)*$L305","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AW$8:AW$390)*$L305","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AX$8:AX$390)*$L305","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AY$8:AY$390)*$L305","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!AZ$8:AZ$390)*$L305","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!BA$8:BA$390)*$L305","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!BC$8:BC$390)*$L305","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A305,MSG_Generic!BD$8:BD$390)*$L305","v":1863.4770000000019},{"$f":"IF(MID($A305,6,1)=\"O\",MID($A305,6,3)&LEFT(VLOOKUP($B305,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A305,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B305,NameConvsw!$B$58:$G$70,6,FALSE),MID($A305,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!M$55:M$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!N$55:N$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!O$55:O$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!P$55:P$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!Q$55:Q$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!R$55:R$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!S$55:S$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!T$55:T$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!U$55:U$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!V$55:V$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!W$55:W$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!X$55:X$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!Y$55:Y$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!Z$55:Z$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AA$55:AA$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AB$55:AB$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AC$55:AC$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AD$55:AD$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AE$55:AE$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AF$55:AF$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AG$55:AG$71)/$E305/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AH$55:AH$71)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL305,MSG_Fueldata!AI$55:AI$71)/$E305/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A231","v":"SAFEPWNDNU30"},"SAF","EPWNDNU30","SArEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C306,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C306,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AG$8:AG$390)*$L306","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AH$8:AH$390)*$L306","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AI$8:AI$390)*$L306","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AJ$8:AJ$390)*$L306","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AK$8:AK$390)*$L306","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AL$8:AL$390)*$L306","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AM$8:AM$390)*$L306","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AN$8:AN$390)*$L306","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AO$8:AO$390)*$L306","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AP$8:AP$390)*$L306","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AQ$8:AQ$390)*$L306","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AR$8:AR$390)*$L306","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AS$8:AS$390)*$L306","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AT$8:AT$390)*$L306","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AU$8:AU$390)*$L306","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AV$8:AV$390)*$L306","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AW$8:AW$390)*$L306","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AX$8:AX$390)*$L306","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AY$8:AY$390)*$L306","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!AZ$8:AZ$390)*$L306","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!BA$8:BA$390)*$L306","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!BC$8:BC$390)*$L306","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A306,MSG_Generic!BD$8:BD$390)*$L306","v":1575.8820000000017},{"$f":"IF(MID($A306,6,1)=\"O\",MID($A306,6,3)&LEFT(VLOOKUP($B306,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A306,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B306,NameConvsw!$B$58:$G$70,6,FALSE),MID($A306,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!M$55:M$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!N$55:N$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!O$55:O$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!P$55:P$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!Q$55:Q$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!R$55:R$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!S$55:S$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!T$55:T$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!U$55:U$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!V$55:V$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!W$55:W$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!X$55:X$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!Y$55:Y$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!Z$55:Z$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AA$55:AA$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AB$55:AB$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AC$55:AC$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AD$55:AD$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AE$55:AE$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AF$55:AF$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AG$55:AG$71)/$E306/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AH$55:AH$71)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL306,MSG_Fueldata!AI$55:AI$71)/$E306/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A232","v":"SAFEPSOLNUPVut"},"SAF","EPSOLNUPVut","SArEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C307,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C307,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AG$8:AG$390)*$L307","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AH$8:AH$390)*$L307","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AI$8:AI$390)*$L307","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AJ$8:AJ$390)*$L307","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AK$8:AK$390)*$L307","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AL$8:AL$390)*$L307","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AM$8:AM$390)*$L307","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AN$8:AN$390)*$L307","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AO$8:AO$390)*$L307","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AP$8:AP$390)*$L307","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AQ$8:AQ$390)*$L307","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AR$8:AR$390)*$L307","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AS$8:AS$390)*$L307","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AT$8:AT$390)*$L307","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AU$8:AU$390)*$L307","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AV$8:AV$390)*$L307","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AW$8:AW$390)*$L307","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AX$8:AX$390)*$L307","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AY$8:AY$390)*$L307","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!AZ$8:AZ$390)*$L307","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!BA$8:BA$390)*$L307","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!BC$8:BC$390)*$L307","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A307,MSG_Generic!BD$8:BD$390)*$L307","v":1140.150000000001},{"$f":"IF(MID($A307,6,1)=\"O\",MID($A307,6,3)&LEFT(VLOOKUP($B307,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A307,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B307,NameConvsw!$B$58:$G$70,6,FALSE),MID($A307,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!M$55:M$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!N$55:N$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!O$55:O$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!P$55:P$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!Q$55:Q$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!R$55:R$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!S$55:S$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!T$55:T$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!U$55:U$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!V$55:V$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!W$55:W$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!X$55:X$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!Y$55:Y$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!Z$55:Z$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AA$55:AA$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AB$55:AB$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AC$55:AC$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AD$55:AD$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AE$55:AE$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AF$55:AF$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AG$55:AG$71)/$E307/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AH$55:AH$71)/$E307/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL307,MSG_Fueldata!AI$55:AI$71)/$E307/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A233","v":"SAFEPSOLNUPVrt"},"SAF","EPSOLNUPVrt","SArEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C308,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C308,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AG$8:AG$390)*$L308","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AH$8:AH$390)*$L308","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AI$8:AI$390)*$L308","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AJ$8:AJ$390)*$L308","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AK$8:AK$390)*$L308","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AL$8:AL$390)*$L308","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AM$8:AM$390)*$L308","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AN$8:AN$390)*$L308","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AO$8:AO$390)*$L308","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AP$8:AP$390)*$L308","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AQ$8:AQ$390)*$L308","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AR$8:AR$390)*$L308","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AS$8:AS$390)*$L308","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AT$8:AT$390)*$L308","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AU$8:AU$390)*$L308","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AV$8:AV$390)*$L308","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AW$8:AW$390)*$L308","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AX$8:AX$390)*$L308","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AY$8:AY$390)*$L308","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!AZ$8:AZ$390)*$L308","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!BA$8:BA$390)*$L308","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!BC$8:BC$390)*$L308","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A308,MSG_Generic!BD$8:BD$390)*$L308","v":1088.4000000000001},{"$f":"IF(MID($A308,6,1)=\"O\",MID($A308,6,3)&LEFT(VLOOKUP($B308,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A308,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B308,NameConvsw!$B$58:$G$70,6,FALSE),MID($A308,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!M$55:M$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!N$55:N$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!O$55:O$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!P$55:P$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!Q$55:Q$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!R$55:R$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!S$55:S$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!T$55:T$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!U$55:U$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!V$55:V$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!W$55:W$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!X$55:X$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!Y$55:Y$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!Z$55:Z$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AA$55:AA$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AB$55:AB$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AC$55:AC$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AD$55:AD$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AE$55:AE$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AF$55:AF$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AG$55:AG$71)/$E308/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AH$55:AH$71)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL308,MSG_Fueldata!AI$55:AI$71)/$E308/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A234","v":"SAFEPSOLNUPVst"},"SAF","EPSOLNUPVst","SArEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C309,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C309,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AG$8:AG$390)*$L309","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AH$8:AH$390)*$L309","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AI$8:AI$390)*$L309","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AJ$8:AJ$390)*$L309","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AK$8:AK$390)*$L309","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AL$8:AL$390)*$L309","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AM$8:AM$390)*$L309","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AN$8:AN$390)*$L309","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AO$8:AO$390)*$L309","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AP$8:AP$390)*$L309","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AQ$8:AQ$390)*$L309","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AR$8:AR$390)*$L309","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AS$8:AS$390)*$L309","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AT$8:AT$390)*$L309","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AU$8:AU$390)*$L309","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AV$8:AV$390)*$L309","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AW$8:AW$390)*$L309","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AX$8:AX$390)*$L309","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AY$8:AY$390)*$L309","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!AZ$8:AZ$390)*$L309","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!BA$8:BA$390)*$L309","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!BC$8:BC$390)*$L309","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A309,MSG_Generic!BD$8:BD$390)*$L309","v":1992.2},{"$f":"IF(MID($A309,6,1)=\"O\",MID($A309,6,3)&LEFT(VLOOKUP($B309,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A309,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B309,NameConvsw!$B$58:$G$70,6,FALSE),MID($A309,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!M$55:M$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!N$55:N$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!O$55:O$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!P$55:P$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!Q$55:Q$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!R$55:R$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!S$55:S$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!T$55:T$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!U$55:U$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!V$55:V$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!W$55:W$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!X$55:X$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!Y$55:Y$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!Z$55:Z$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AA$55:AA$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AB$55:AB$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AC$55:AC$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AD$55:AD$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AE$55:AE$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AF$55:AF$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AG$55:AG$71)/$E309/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AH$55:AH$71)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL309,MSG_Fueldata!AI$55:AI$71)/$E309/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A235","v":"SAFEPSOLNUPVst2"},{"$f":"LEFT(A310,3)","v":"SAF"},{"$f":"RIGHT(A310,LEN(A310)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B310,2)&\"r\"&C310","v":"SArEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I310,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C310,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C310,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AG$8:AG$390)*$L310","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AH$8:AH$390)*$L310","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AI$8:AI$390)*$L310","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AJ$8:AJ$390)*$L310","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AK$8:AK$390)*$L310","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AL$8:AL$390)*$L310","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AM$8:AM$390)*$L310","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AN$8:AN$390)*$L310","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AO$8:AO$390)*$L310","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AP$8:AP$390)*$L310","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AQ$8:AQ$390)*$L310","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AR$8:AR$390)*$L310","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AS$8:AS$390)*$L310","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AT$8:AT$390)*$L310","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AU$8:AU$390)*$L310","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AV$8:AV$390)*$L310","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AW$8:AW$390)*$L310","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AX$8:AX$390)*$L310","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AY$8:AY$390)*$L310","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!AZ$8:AZ$390)*$L310","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!BA$8:BA$390)*$L310","v":3590},{"$f":"AH310","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!BC$8:BC$390)*$L310","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A310,MSG_Generic!BD$8:BD$390)*$L310","v":2936.3},{"$f":"IF(MID($A310,6,1)=\"O\",MID($A310,6,3)&LEFT(VLOOKUP($B310,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A310,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B310,NameConvsw!$B$58:$G$70,6,FALSE),MID($A310,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!M$55:M$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!N$55:N$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!O$55:O$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!P$55:P$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!Q$55:Q$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!R$55:R$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!S$55:S$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!T$55:T$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!U$55:U$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!V$55:V$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!W$55:W$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!X$55:X$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!Y$55:Y$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!Z$55:Z$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AA$55:AA$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AB$55:AB$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AC$55:AC$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AD$55:AD$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AE$55:AE$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AF$55:AF$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AG$55:AG$71)/$E310/8.76","v":0},{"$f":"BG310","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AH$55:AH$71)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL310,MSG_Fueldata!AI$55:AI$71)/$E310/8.76","v":0},null,{"$f":"(($H310+N310*$J310)/($K310*8.76)+$G310/8.76+AM310+$F310*BL$2)/$M310","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"BL310*8.76","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A236","v":"SAFEPSOLNUPVrtru"},{"$f":"LEFT(A311,3)","v":"SAF"},{"$f":"RIGHT(A311,LEN(A311)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B311,2)&\"r\"&C311","v":"SArEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I311,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C311,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C311,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AG$8:AG$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AH$8:AH$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AI$8:AI$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AJ$8:AJ$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AK$8:AK$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AL$8:AL$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AM$8:AM$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AN$8:AN$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AO$8:AO$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AP$8:AP$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AQ$8:AQ$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AR$8:AR$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AS$8:AS$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AT$8:AT$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AU$8:AU$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AV$8:AV$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AW$8:AW$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AX$8:AX$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AY$8:AY$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!AZ$8:AZ$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!BA$8:BA$390)*$L311","v":0},{"$f":"AH311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!BC$8:BC$390)*$L311","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A311,MSG_Generic!BD$8:BD$390)*$L311","v":0},{"$f":"IF(MID($A311,6,1)=\"O\",MID($A311,6,3)&LEFT(VLOOKUP($B311,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A311,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B311,NameConvsw!$B$58:$G$70,6,FALSE),MID($A311,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!M$55:M$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!N$55:N$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!O$55:O$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!P$55:P$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!Q$55:Q$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!R$55:R$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!S$55:S$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!T$55:T$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!U$55:U$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!V$55:V$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!W$55:W$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!X$55:X$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!Y$55:Y$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!Z$55:Z$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AA$55:AA$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AB$55:AB$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AC$55:AC$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AD$55:AD$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AE$55:AE$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AF$55:AF$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AG$55:AG$71)/$E311/8.76","v":0},{"$f":"BG311","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AH$55:AH$71)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL311,MSG_Fueldata!AI$55:AI$71)/$E311/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A237","v":"SAFEPSOLNUPVstru"},{"$f":"LEFT(A312,3)","v":"SAF"},{"$f":"RIGHT(A312,LEN(A312)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B312,2)&\"r\"&C312","v":"SArEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I312,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C312,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C312,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AG$8:AG$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AH$8:AH$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AI$8:AI$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AJ$8:AJ$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AK$8:AK$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AL$8:AL$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AM$8:AM$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AN$8:AN$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AO$8:AO$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AP$8:AP$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AQ$8:AQ$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AR$8:AR$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AS$8:AS$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AT$8:AT$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AU$8:AU$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AV$8:AV$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AW$8:AW$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AX$8:AX$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AY$8:AY$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!AZ$8:AZ$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!BA$8:BA$390)*$L312","v":0},{"$f":"AH312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!BC$8:BC$390)*$L312","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A312,MSG_Generic!BD$8:BD$390)*$L312","v":0},{"$f":"IF(MID($A312,6,1)=\"O\",MID($A312,6,3)&LEFT(VLOOKUP($B312,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A312,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B312,NameConvsw!$B$58:$G$70,6,FALSE),MID($A312,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!M$55:M$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!N$55:N$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!O$55:O$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!P$55:P$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!Q$55:Q$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!R$55:R$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!S$55:S$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!T$55:T$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!U$55:U$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!V$55:V$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!W$55:W$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!X$55:X$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!Y$55:Y$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!Z$55:Z$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AA$55:AA$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AB$55:AB$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AC$55:AC$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AD$55:AD$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AE$55:AE$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AF$55:AF$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AG$55:AG$71)/$E312/8.76","v":0},{"$f":"BG312","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AH$55:AH$71)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL312,MSG_Fueldata!AI$55:AI$71)/$E312/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A238","v":"SAFEPSOLNUPVstru2"},{"$f":"LEFT(A313,3)","v":"SAF"},{"$f":"RIGHT(A313,LEN(A313)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B313,2)&\"r\"&C313","v":"SArEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I313,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C313,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C313,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AG$8:AG$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AH$8:AH$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AI$8:AI$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AJ$8:AJ$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AK$8:AK$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AL$8:AL$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AM$8:AM$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AN$8:AN$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AO$8:AO$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AP$8:AP$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AQ$8:AQ$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AR$8:AR$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AS$8:AS$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AT$8:AT$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AU$8:AU$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AV$8:AV$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AW$8:AW$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AX$8:AX$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AY$8:AY$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!AZ$8:AZ$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!BA$8:BA$390)*$L313","v":0},{"$f":"AH313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!BC$8:BC$390)*$L313","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A313,MSG_Generic!BD$8:BD$390)*$L313","v":0},{"$f":"IF(MID($A313,6,1)=\"O\",MID($A313,6,3)&LEFT(VLOOKUP($B313,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A313,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B313,NameConvsw!$B$58:$G$70,6,FALSE),MID($A313,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!M$55:M$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!N$55:N$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!O$55:O$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!P$55:P$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!Q$55:Q$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!R$55:R$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!S$55:S$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!T$55:T$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!U$55:U$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!V$55:V$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!W$55:W$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!X$55:X$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!Y$55:Y$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!Z$55:Z$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AA$55:AA$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AB$55:AB$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AC$55:AC$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AD$55:AD$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AE$55:AE$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AF$55:AF$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AG$55:AG$71)/$E313/8.76","v":0},{"$f":"BG313","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AH$55:AH$71)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL313,MSG_Fueldata!AI$55:AI$71)/$E313/8.76","v":0},null,{"$f":"(($H313+N313*$J313)/($K313*8.76)+$G313/8.76+AM313+$F313*BL$2)/$M313","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"BL313*8.76","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A239","v":"SAFEPTSONUTH"},"SAF","EPTSONUTH","SArEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C314,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C314,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AG$8:AG$390)*$L314","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AH$8:AH$390)*$L314","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AI$8:AI$390)*$L314","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AJ$8:AJ$390)*$L314","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AK$8:AK$390)*$L314","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AL$8:AL$390)*$L314","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AM$8:AM$390)*$L314","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AN$8:AN$390)*$L314","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AO$8:AO$390)*$L314","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AP$8:AP$390)*$L314","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AQ$8:AQ$390)*$L314","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AR$8:AR$390)*$L314","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AS$8:AS$390)*$L314","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AT$8:AT$390)*$L314","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AU$8:AU$390)*$L314","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AV$8:AV$390)*$L314","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AW$8:AW$390)*$L314","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AX$8:AX$390)*$L314","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AY$8:AY$390)*$L314","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!AZ$8:AZ$390)*$L314","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!BA$8:BA$390)*$L314","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!BC$8:BC$390)*$L314","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A314,MSG_Generic!BD$8:BD$390)*$L314","v":1986.1391550000019},{"$f":"IF(MID($A314,6,1)=\"O\",MID($A314,6,3)&LEFT(VLOOKUP($B314,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A314,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B314,NameConvsw!$B$58:$G$70,6,FALSE),MID($A314,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!M$55:M$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!N$55:N$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!O$55:O$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!P$55:P$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!Q$55:Q$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!R$55:R$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!S$55:S$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!T$55:T$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!U$55:U$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!V$55:V$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!W$55:W$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!X$55:X$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!Y$55:Y$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!Z$55:Z$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AA$55:AA$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AB$55:AB$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AC$55:AC$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AD$55:AD$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AE$55:AE$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AF$55:AF$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AG$55:AG$71)/$E314/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AH$55:AH$71)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL314,MSG_Fueldata!AI$55:AI$71)/$E314/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A240","v":"SAFEPTSONUTHst"},"SAF","EPTSONUTHst","SArEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C315,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C315,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AG$8:AG$390)*$L315","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AH$8:AH$390)*$L315","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AI$8:AI$390)*$L315","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AJ$8:AJ$390)*$L315","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AK$8:AK$390)*$L315","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AL$8:AL$390)*$L315","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AM$8:AM$390)*$L315","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AN$8:AN$390)*$L315","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AO$8:AO$390)*$L315","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AP$8:AP$390)*$L315","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AQ$8:AQ$390)*$L315","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AR$8:AR$390)*$L315","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AS$8:AS$390)*$L315","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AT$8:AT$390)*$L315","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AU$8:AU$390)*$L315","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AV$8:AV$390)*$L315","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AW$8:AW$390)*$L315","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AX$8:AX$390)*$L315","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AY$8:AY$390)*$L315","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!AZ$8:AZ$390)*$L315","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!BA$8:BA$390)*$L315","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!BC$8:BC$390)*$L315","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A315,MSG_Generic!BD$8:BD$390)*$L315","v":4082.2932150000038},{"$f":"IF(MID($A315,6,1)=\"O\",MID($A315,6,3)&LEFT(VLOOKUP($B315,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A315,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B315,NameConvsw!$B$58:$G$70,6,FALSE),MID($A315,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!M$55:M$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!N$55:N$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!O$55:O$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!P$55:P$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!Q$55:Q$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!R$55:R$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!S$55:S$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!T$55:T$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!U$55:U$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!V$55:V$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!W$55:W$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!X$55:X$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!Y$55:Y$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!Z$55:Z$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AA$55:AA$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AB$55:AB$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AC$55:AC$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AD$55:AD$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AE$55:AE$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AF$55:AF$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AG$55:AG$71)/$E315/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AH$55:AH$71)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL315,MSG_Fueldata!AI$55:AI$71)/$E315/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A241","v":"SAFEPGASNUSO"},"SAF","EPGASNUSO","SArEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C316,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C316,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AG$8:AG$390)*$L316","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AH$8:AH$390)*$L316","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AI$8:AI$390)*$L316","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AJ$8:AJ$390)*$L316","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AK$8:AK$390)*$L316","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AL$8:AL$390)*$L316","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AM$8:AM$390)*$L316","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AN$8:AN$390)*$L316","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AO$8:AO$390)*$L316","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AP$8:AP$390)*$L316","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AQ$8:AQ$390)*$L316","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AR$8:AR$390)*$L316","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AS$8:AS$390)*$L316","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AT$8:AT$390)*$L316","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AU$8:AU$390)*$L316","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AV$8:AV$390)*$L316","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AW$8:AW$390)*$L316","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AX$8:AX$390)*$L316","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AY$8:AY$390)*$L316","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!AZ$8:AZ$390)*$L316","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!BA$8:BA$390)*$L316","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!BC$8:BC$390)*$L316","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A316,MSG_Generic!BD$8:BD$390)*$L316","v":1562.9263650000014},{"$f":"IF(MID($A316,6,1)=\"O\",MID($A316,6,3)&LEFT(VLOOKUP($B316,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A316,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B316,NameConvsw!$B$58:$G$70,6,FALSE),MID($A316,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!M$55:M$71)/$E316/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!N$55:N$71)/$E316/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!O$55:O$71)/$E316/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!P$55:P$71)/$E316/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!Q$55:Q$71)/$E316/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!R$55:R$71)/$E316/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!S$55:S$71)/$E316/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!T$55:T$71)/$E316/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!U$55:U$71)/$E316/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!V$55:V$71)/$E316/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!W$55:W$71)/$E316/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!X$55:X$71)/$E316/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!Y$55:Y$71)/$E316/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!Z$55:Z$71)/$E316/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AA$55:AA$71)/$E316/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AB$55:AB$71)/$E316/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AC$55:AC$71)/$E316/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AD$55:AD$71)/$E316/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AE$55:AE$71)/$E316/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AF$55:AF$71)/$E316/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AG$55:AG$71)/$E316/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AH$55:AH$71)/$E316/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL316,MSG_Fueldata!AI$55:AI$71)/$E316/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A246","v":"SWAEPODSNU"},"SWA","EPODSNU","SWrEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C317,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C317,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AG$8:AG$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AH$8:AH$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AI$8:AI$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AJ$8:AJ$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AK$8:AK$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AL$8:AL$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AM$8:AM$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AN$8:AN$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AO$8:AO$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AP$8:AP$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AQ$8:AQ$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AR$8:AR$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AS$8:AS$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AT$8:AT$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AU$8:AU$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AV$8:AV$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AW$8:AW$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AX$8:AX$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AY$8:AY$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!AZ$8:AZ$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!BA$8:BA$390)*$L317","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!BC$8:BC$390)*$L317","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A317,MSG_Generic!BD$8:BD$390)*$L317","v":1177.0000000000011},{"$f":"IF(MID($A317,6,1)=\"O\",MID($A317,6,3)&LEFT(VLOOKUP($B317,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A317,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B317,NameConvsw!$B$58:$G$70,6,FALSE),MID($A317,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!M$55:M$71)/$E317/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!N$55:N$71)/$E317/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!O$55:O$71)/$E317/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!P$55:P$71)/$E317/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!Q$55:Q$71)/$E317/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!R$55:R$71)/$E317/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!S$55:S$71)/$E317/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!T$55:T$71)/$E317/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!U$55:U$71)/$E317/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!V$55:V$71)/$E317/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!W$55:W$71)/$E317/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!X$55:X$71)/$E317/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!Y$55:Y$71)/$E317/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!Z$55:Z$71)/$E317/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AA$55:AA$71)/$E317/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AB$55:AB$71)/$E317/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AC$55:AC$71)/$E317/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AD$55:AD$71)/$E317/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AE$55:AE$71)/$E317/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AF$55:AF$71)/$E317/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AG$55:AG$71)/$E317/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AH$55:AH$71)/$E317/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL317,MSG_Fueldata!AI$55:AI$71)/$E317/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A247","v":"SWAEPODSNUind"},{"$f":"LEFT(A318,3)","v":"SWA"},{"$f":"RIGHT(A318,LEN(A318)-3)","v":"EPODSNUind"},{"$f":"LEFT(B318,2)&\"r\"&C318","v":"SWrEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I318,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C318,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C318,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AG$8:AG$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AH$8:AH$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AI$8:AI$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AJ$8:AJ$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AK$8:AK$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AL$8:AL$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AM$8:AM$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AN$8:AN$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AO$8:AO$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AP$8:AP$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AQ$8:AQ$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AR$8:AR$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AS$8:AS$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AT$8:AT$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AU$8:AU$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AV$8:AV$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AW$8:AW$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AX$8:AX$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AY$8:AY$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!AZ$8:AZ$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!BA$8:BA$390)*$L318","v":658.7},{"$f":"AH318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!BC$8:BC$390)*$L318","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A318,MSG_Generic!BD$8:BD$390)*$L318","v":658.7},{"$f":"IF(MID($A318,6,1)=\"O\",MID($A318,6,3)&LEFT(VLOOKUP($B318,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A318,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B318,NameConvsw!$B$58:$G$70,6,FALSE),MID($A318,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!M$55:M$71)/$E318/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!N$55:N$71)/$E318/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!O$55:O$71)/$E318/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!P$55:P$71)/$E318/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!Q$55:Q$71)/$E318/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!R$55:R$71)/$E318/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!S$55:S$71)/$E318/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!T$55:T$71)/$E318/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!U$55:U$71)/$E318/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!V$55:V$71)/$E318/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!W$55:W$71)/$E318/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!X$55:X$71)/$E318/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!Y$55:Y$71)/$E318/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!Z$55:Z$71)/$E318/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AA$55:AA$71)/$E318/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AB$55:AB$71)/$E318/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AC$55:AC$71)/$E318/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AD$55:AD$71)/$E318/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AE$55:AE$71)/$E318/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AF$55:AF$71)/$E318/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AG$55:AG$71)/$E318/8.76","v":350.94585779517291},{"$f":"BG318","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AH$55:AH$71)/$E318/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL318,MSG_Fueldata!AI$55:AI$71)/$E318/8.76","v":350.94585779517291},null,{"$f":"(($H318+N318*$J318)/($K318*8.76)+$G318/8.76+AM318+$F318*BL$2)/$M318","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A248","v":"SWAEPODSNUurb"},{"$f":"LEFT(A319,3)","v":"SWA"},{"$f":"RIGHT(A319,LEN(A319)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B319,2)&\"r\"&C319","v":"SWrEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I319,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C319,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C319,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AG$8:AG$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AH$8:AH$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AI$8:AI$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AJ$8:AJ$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AK$8:AK$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AL$8:AL$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AM$8:AM$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AN$8:AN$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AO$8:AO$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AP$8:AP$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AQ$8:AQ$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AR$8:AR$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AS$8:AS$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AT$8:AT$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AU$8:AU$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AV$8:AV$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AW$8:AW$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AX$8:AX$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AY$8:AY$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!AZ$8:AZ$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!BA$8:BA$390)*$L319","v":691.9},{"$f":"AH319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!BC$8:BC$390)*$L319","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A319,MSG_Generic!BD$8:BD$390)*$L319","v":691.9},{"$f":"IF(MID($A319,6,1)=\"O\",MID($A319,6,3)&LEFT(VLOOKUP($B319,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A319,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B319,NameConvsw!$B$58:$G$70,6,FALSE),MID($A319,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!M$55:M$71)/$E319/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!N$55:N$71)/$E319/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!O$55:O$71)/$E319/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!P$55:P$71)/$E319/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!Q$55:Q$71)/$E319/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!R$55:R$71)/$E319/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!S$55:S$71)/$E319/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!T$55:T$71)/$E319/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!U$55:U$71)/$E319/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!V$55:V$71)/$E319/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!W$55:W$71)/$E319/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!X$55:X$71)/$E319/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!Y$55:Y$71)/$E319/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!Z$55:Z$71)/$E319/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AA$55:AA$71)/$E319/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AB$55:AB$71)/$E319/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AC$55:AC$71)/$E319/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AD$55:AD$71)/$E319/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AE$55:AE$71)/$E319/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AF$55:AF$71)/$E319/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AG$55:AG$71)/$E319/8.76","v":767.69406392694066},{"$f":"BG319","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AH$55:AH$71)/$E319/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL319,MSG_Fueldata!AI$55:AI$71)/$E319/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A249","v":"SWAEPODSNUrur"},{"$f":"LEFT(A320,3)","v":"SWA"},{"$f":"RIGHT(A320,LEN(A320)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B320,2)&\"r\"&C320","v":"SWrEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I320,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C320,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C320,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AG$8:AG$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AH$8:AH$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AI$8:AI$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AJ$8:AJ$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AK$8:AK$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AL$8:AL$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AM$8:AM$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AN$8:AN$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AO$8:AO$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AP$8:AP$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AQ$8:AQ$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AR$8:AR$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AS$8:AS$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AT$8:AT$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AU$8:AU$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AV$8:AV$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AW$8:AW$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AX$8:AX$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AY$8:AY$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!AZ$8:AZ$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!BA$8:BA$390)*$L320","v":691.9},{"$f":"AH320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!BC$8:BC$390)*$L320","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A320,MSG_Generic!BD$8:BD$390)*$L320","v":691.9},{"$f":"IF(MID($A320,6,1)=\"O\",MID($A320,6,3)&LEFT(VLOOKUP($B320,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A320,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B320,NameConvsw!$B$58:$G$70,6,FALSE),MID($A320,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!M$55:M$71)/$E320/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!N$55:N$71)/$E320/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!O$55:O$71)/$E320/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!P$55:P$71)/$E320/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!Q$55:Q$71)/$E320/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!R$55:R$71)/$E320/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!S$55:S$71)/$E320/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!T$55:T$71)/$E320/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!U$55:U$71)/$E320/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!V$55:V$71)/$E320/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!W$55:W$71)/$E320/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!X$55:X$71)/$E320/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!Y$55:Y$71)/$E320/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!Z$55:Z$71)/$E320/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AA$55:AA$71)/$E320/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AB$55:AB$71)/$E320/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AC$55:AC$71)/$E320/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AD$55:AD$71)/$E320/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AE$55:AE$71)/$E320/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AF$55:AF$71)/$E320/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AG$55:AG$71)/$E320/8.76","v":767.69406392694066},{"$f":"BG320","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AH$55:AH$71)/$E320/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL320,MSG_Fueldata!AI$55:AI$71)/$E320/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A250","v":"SWAEPOHFNU"},"SWA","EPOHFNU","SWrEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C321,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C321,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AG$8:AG$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AH$8:AH$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AI$8:AI$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AJ$8:AJ$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AK$8:AK$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AL$8:AL$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AM$8:AM$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AN$8:AN$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AO$8:AO$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AP$8:AP$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AQ$8:AQ$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AR$8:AR$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AS$8:AS$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AT$8:AT$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AU$8:AU$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AV$8:AV$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AW$8:AW$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AX$8:AX$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AY$8:AY$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!AZ$8:AZ$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!BA$8:BA$390)*$L321","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!BC$8:BC$390)*$L321","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A321,MSG_Generic!BD$8:BD$390)*$L321","v":1559.2500000000016},{"$f":"IF(MID($A321,6,1)=\"O\",MID($A321,6,3)&LEFT(VLOOKUP($B321,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A321,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B321,NameConvsw!$B$58:$G$70,6,FALSE),MID($A321,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!M$55:M$71)/$E321/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!N$55:N$71)/$E321/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!O$55:O$71)/$E321/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!P$55:P$71)/$E321/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!Q$55:Q$71)/$E321/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!R$55:R$71)/$E321/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!S$55:S$71)/$E321/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!T$55:T$71)/$E321/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!U$55:U$71)/$E321/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!V$55:V$71)/$E321/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!W$55:W$71)/$E321/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!X$55:X$71)/$E321/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!Y$55:Y$71)/$E321/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!Z$55:Z$71)/$E321/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AA$55:AA$71)/$E321/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AB$55:AB$71)/$E321/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AC$55:AC$71)/$E321/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AD$55:AD$71)/$E321/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AE$55:AE$71)/$E321/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AF$55:AF$71)/$E321/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AG$55:AG$71)/$E321/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AH$55:AH$71)/$E321/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL321,MSG_Fueldata!AI$55:AI$71)/$E321/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A251","v":"SWAEPGASNUOC"},"SWA","EPGASNUOC","SWrEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C322,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C322,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AG$8:AG$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AH$8:AH$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AI$8:AI$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AJ$8:AJ$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AK$8:AK$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AL$8:AL$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AM$8:AM$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AN$8:AN$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AO$8:AO$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AP$8:AP$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AQ$8:AQ$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AR$8:AR$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AS$8:AS$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AT$8:AT$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AU$8:AU$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AV$8:AV$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AW$8:AW$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AX$8:AX$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AY$8:AY$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!AZ$8:AZ$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!BA$8:BA$390)*$L322","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!BC$8:BC$390)*$L322","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A322,MSG_Generic!BD$8:BD$390)*$L322","v":696.46500000000071},{"$f":"IF(MID($A322,6,1)=\"O\",MID($A322,6,3)&LEFT(VLOOKUP($B322,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A322,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B322,NameConvsw!$B$58:$G$70,6,FALSE),MID($A322,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!M$55:M$71)/$E322/8.76","v":145.24353120243532},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!N$55:N$71)/$E322/8.76","v":146.91780821917811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!O$55:O$71)/$E322/8.76","v":148.59208523592088},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!P$55:P$71)/$E322/8.76","v":150.26636225266364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!Q$55:Q$71)/$E322/8.76","v":151.9406392694064},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!R$55:R$71)/$E322/8.76","v":153.6149162861492},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!S$55:S$71)/$E322/8.76","v":155.28919330289196},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!T$55:T$71)/$E322/8.76","v":156.96347031963472},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!U$55:U$71)/$E322/8.76","v":158.63774733637749},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!V$55:V$71)/$E322/8.76","v":160.31202435312028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!W$55:W$71)/$E322/8.76","v":161.98630136986304},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!X$55:X$71)/$E322/8.76","v":164.49771689497717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!Y$55:Y$71)/$E322/8.76","v":167.00913242009136},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!Z$55:Z$71)/$E322/8.76","v":169.52054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AA$55:AA$71)/$E322/8.76","v":172.03196347031965},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AB$55:AB$71)/$E322/8.76","v":174.54337899543381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AC$55:AC$71)/$E322/8.76","v":177.05479452054794},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AD$55:AD$71)/$E322/8.76","v":179.56621004566213},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AE$55:AE$71)/$E322/8.76","v":182.07762557077629},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AF$55:AF$71)/$E322/8.76","v":184.58904109589045},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AG$55:AG$71)/$E322/8.76","v":187.10045662100461},187.10045662100461,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AH$55:AH$71)/$E322/8.76","v":187.10045662100461},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL322,MSG_Fueldata!AI$55:AI$71)/$E322/8.76","v":187.10045662100461},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A252","v":"SWAEPGASNUCC"},"SWA","EPGASNUCC","SWrEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C323,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C323,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AG$8:AG$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AH$8:AH$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AI$8:AI$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AJ$8:AJ$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AK$8:AK$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AL$8:AL$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AM$8:AM$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AN$8:AN$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AO$8:AO$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AP$8:AP$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AQ$8:AQ$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AR$8:AR$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AS$8:AS$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AT$8:AT$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AU$8:AU$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AV$8:AV$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AW$8:AW$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AX$8:AX$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AY$8:AY$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!AZ$8:AZ$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!BA$8:BA$390)*$L323","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!BC$8:BC$390)*$L323","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A323,MSG_Generic!BD$8:BD$390)*$L323","v":1297.4096666666683},{"$f":"IF(MID($A323,6,1)=\"O\",MID($A323,6,3)&LEFT(VLOOKUP($B323,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A323,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B323,NameConvsw!$B$58:$G$70,6,FALSE),MID($A323,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!M$55:M$71)/$E323/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!N$55:N$71)/$E323/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!O$55:O$71)/$E323/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!P$55:P$71)/$E323/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!Q$55:Q$71)/$E323/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!R$55:R$71)/$E323/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!S$55:S$71)/$E323/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!T$55:T$71)/$E323/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!U$55:U$71)/$E323/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!V$55:V$71)/$E323/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!W$55:W$71)/$E323/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!X$55:X$71)/$E323/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!Y$55:Y$71)/$E323/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!Z$55:Z$71)/$E323/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AA$55:AA$71)/$E323/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AB$55:AB$71)/$E323/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AC$55:AC$71)/$E323/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AD$55:AD$71)/$E323/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AE$55:AE$71)/$E323/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AF$55:AF$71)/$E323/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AG$55:AG$71)/$E323/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AH$55:AH$71)/$E323/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL323,MSG_Fueldata!AI$55:AI$71)/$E323/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A253","v":"SWAEPCOANUSC"},"SWA","EPCOANUSC","SWrEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C324,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C324,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AG$8:AG$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AH$8:AH$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AI$8:AI$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AJ$8:AJ$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AK$8:AK$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AL$8:AL$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AM$8:AM$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AN$8:AN$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AO$8:AO$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AP$8:AP$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AQ$8:AQ$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AR$8:AR$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AS$8:AS$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AT$8:AT$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AU$8:AU$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AV$8:AV$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AW$8:AW$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AX$8:AX$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AY$8:AY$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!AZ$8:AZ$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!BA$8:BA$390)*$L324","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!BC$8:BC$390)*$L324","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A324,MSG_Generic!BD$8:BD$390)*$L324","v":3067.3993350000028},"COAN",{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!M$55:M$71)/$E324/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!N$55:N$71)/$E324/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!O$55:O$71)/$E324/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!P$55:P$71)/$E324/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!Q$55:Q$71)/$E324/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!R$55:R$71)/$E324/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!S$55:S$71)/$E324/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!T$55:T$71)/$E324/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!U$55:U$71)/$E324/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!V$55:V$71)/$E324/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!W$55:W$71)/$E324/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!X$55:X$71)/$E324/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!Y$55:Y$71)/$E324/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!Z$55:Z$71)/$E324/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AA$55:AA$71)/$E324/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AB$55:AB$71)/$E324/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AC$55:AC$71)/$E324/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AD$55:AD$71)/$E324/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AE$55:AE$71)/$E324/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AF$55:AF$71)/$E324/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AG$55:AG$71)/$E324/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AH$55:AH$71)/$E324/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL324,MSG_Fueldata!AI$55:AI$71)/$E324/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A254","v":"SWAEPNUCNUPW"},"SWA","EPNUCNUPW","SWrEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C325,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C325,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AG$8:AG$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AH$8:AH$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AI$8:AI$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AJ$8:AJ$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AK$8:AK$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AL$8:AL$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AM$8:AM$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AN$8:AN$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AO$8:AO$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AP$8:AP$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AQ$8:AQ$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AR$8:AR$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AS$8:AS$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AT$8:AT$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AU$8:AU$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AV$8:AV$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AW$8:AW$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AX$8:AX$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AY$8:AY$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!AZ$8:AZ$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!BA$8:BA$390)*$L325","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!BC$8:BC$390)*$L325","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A325,MSG_Generic!BD$8:BD$390)*$L325","v":7905.7295075508828},{"$f":"IF(MID($A325,6,1)=\"O\",MID($A325,6,3)&LEFT(VLOOKUP($B325,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A325,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B325,NameConvsw!$B$58:$G$70,6,FALSE),MID($A325,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!M$55:M$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!N$55:N$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!O$55:O$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!P$55:P$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!Q$55:Q$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!R$55:R$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!S$55:S$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!T$55:T$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!U$55:U$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!V$55:V$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!W$55:W$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!X$55:X$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!Y$55:Y$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!Z$55:Z$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AA$55:AA$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AB$55:AB$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AC$55:AC$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AD$55:AD$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AE$55:AE$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AF$55:AF$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AG$55:AG$71)/$E325/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AH$55:AH$71)/$E325/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL325,MSG_Fueldata!AI$55:AI$71)/$E325/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A255","v":"SWAEPHYDNU"},"SWA","EPHYDNU","SWrEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C326,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C326,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AG$8:AG$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AH$8:AH$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AI$8:AI$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AJ$8:AJ$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AK$8:AK$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AL$8:AL$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AM$8:AM$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AN$8:AN$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AO$8:AO$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AP$8:AP$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AQ$8:AQ$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AR$8:AR$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AS$8:AS$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AT$8:AT$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AU$8:AU$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AV$8:AV$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AW$8:AW$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AX$8:AX$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AY$8:AY$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!AZ$8:AZ$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!BA$8:BA$390)*$L326","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!BC$8:BC$390)*$L326","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A326,MSG_Generic!BD$8:BD$390)*$L326","v":2686.2440000000024},{"$f":"IF(MID($A326,6,1)=\"O\",MID($A326,6,3)&LEFT(VLOOKUP($B326,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A326,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B326,NameConvsw!$B$58:$G$70,6,FALSE),MID($A326,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!M$55:M$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!N$55:N$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!O$55:O$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!P$55:P$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!Q$55:Q$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!R$55:R$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!S$55:S$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!T$55:T$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!U$55:U$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!V$55:V$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!W$55:W$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!X$55:X$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!Y$55:Y$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!Z$55:Z$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AA$55:AA$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AB$55:AB$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AC$55:AC$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AD$55:AD$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AE$55:AE$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AF$55:AF$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AG$55:AG$71)/$E326/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AH$55:AH$71)/$E326/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL326,MSG_Fueldata!AI$55:AI$71)/$E326/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A256","v":"SWAEPHYDNUmic"},"SWA","EPHYDNUmic","SWrEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C327,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C327,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AG$8:AG$390)*$L327","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AH$8:AH$390)*$L327","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AI$8:AI$390)*$L327","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AJ$8:AJ$390)*$L327","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AK$8:AK$390)*$L327","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AL$8:AL$390)*$L327","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AM$8:AM$390)*$L327","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AN$8:AN$390)*$L327","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AO$8:AO$390)*$L327","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AP$8:AP$390)*$L327","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AQ$8:AQ$390)*$L327","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AR$8:AR$390)*$L327","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AS$8:AS$390)*$L327","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AT$8:AT$390)*$L327","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AU$8:AU$390)*$L327","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AV$8:AV$390)*$L327","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AW$8:AW$390)*$L327","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AX$8:AX$390)*$L327","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AY$8:AY$390)*$L327","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!AZ$8:AZ$390)*$L327","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!BA$8:BA$390)*$L327","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!BC$8:BC$390)*$L327","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A327,MSG_Generic!BD$8:BD$390)*$L327","v":3090.664500000003},{"$f":"IF(MID($A327,6,1)=\"O\",MID($A327,6,3)&LEFT(VLOOKUP($B327,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A327,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B327,NameConvsw!$B$58:$G$70,6,FALSE),MID($A327,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!M$55:M$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!N$55:N$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!O$55:O$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!P$55:P$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!Q$55:Q$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!R$55:R$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!S$55:S$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!T$55:T$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!U$55:U$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!V$55:V$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!W$55:W$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!X$55:X$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!Y$55:Y$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!Z$55:Z$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AA$55:AA$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AB$55:AB$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AC$55:AC$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AD$55:AD$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AE$55:AE$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AF$55:AF$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AG$55:AG$71)/$E327/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AH$55:AH$71)/$E327/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL327,MSG_Fueldata!AI$55:AI$71)/$E327/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A257","v":"SWAEPBIONU"},"SWA","EPBIONU","SWrEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C328,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C328,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AG$8:AG$390)*$L328","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AH$8:AH$390)*$L328","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AI$8:AI$390)*$L328","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AJ$8:AJ$390)*$L328","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AK$8:AK$390)*$L328","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AL$8:AL$390)*$L328","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AM$8:AM$390)*$L328","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AN$8:AN$390)*$L328","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AO$8:AO$390)*$L328","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AP$8:AP$390)*$L328","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AQ$8:AQ$390)*$L328","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AR$8:AR$390)*$L328","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AS$8:AS$390)*$L328","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AT$8:AT$390)*$L328","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AU$8:AU$390)*$L328","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AV$8:AV$390)*$L328","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AW$8:AW$390)*$L328","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AX$8:AX$390)*$L328","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AY$8:AY$390)*$L328","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!AZ$8:AZ$390)*$L328","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!BA$8:BA$390)*$L328","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!BC$8:BC$390)*$L328","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A328,MSG_Generic!BD$8:BD$390)*$L328","v":1928.4515250000018},{"$f":"IF(MID($A328,6,1)=\"O\",MID($A328,6,3)&LEFT(VLOOKUP($B328,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A328,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B328,NameConvsw!$B$58:$G$70,6,FALSE),MID($A328,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!M$55:M$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!N$55:N$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!O$55:O$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!P$55:P$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!Q$55:Q$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!R$55:R$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!S$55:S$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!T$55:T$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!U$55:U$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!V$55:V$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!W$55:W$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!X$55:X$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!Y$55:Y$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!Z$55:Z$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AA$55:AA$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AB$55:AB$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AC$55:AC$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AD$55:AD$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AE$55:AE$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AF$55:AF$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AG$55:AG$71)/$E328/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AH$55:AH$71)/$E328/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL328,MSG_Fueldata!AI$55:AI$71)/$E328/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A258","v":"SWAEPGEONU"},"SWA","EPGEONU","SWrEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C329,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C329,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AG$8:AG$390)*$L329","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AH$8:AH$390)*$L329","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AI$8:AI$390)*$L329","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AJ$8:AJ$390)*$L329","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AK$8:AK$390)*$L329","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AL$8:AL$390)*$L329","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AM$8:AM$390)*$L329","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AN$8:AN$390)*$L329","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AO$8:AO$390)*$L329","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AP$8:AP$390)*$L329","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AQ$8:AQ$390)*$L329","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AR$8:AR$390)*$L329","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AS$8:AS$390)*$L329","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AT$8:AT$390)*$L329","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AU$8:AU$390)*$L329","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AV$8:AV$390)*$L329","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AW$8:AW$390)*$L329","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AX$8:AX$390)*$L329","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AY$8:AY$390)*$L329","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!AZ$8:AZ$390)*$L329","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!BA$8:BA$390)*$L329","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!BC$8:BC$390)*$L329","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A329,MSG_Generic!BD$8:BD$390)*$L329","v":3085.5224400000025},{"$f":"IF(MID($A329,6,1)=\"O\",MID($A329,6,3)&LEFT(VLOOKUP($B329,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A329,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B329,NameConvsw!$B$58:$G$70,6,FALSE),MID($A329,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!M$55:M$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!N$55:N$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!O$55:O$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!P$55:P$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!Q$55:Q$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!R$55:R$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!S$55:S$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!T$55:T$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!U$55:U$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!V$55:V$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!W$55:W$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!X$55:X$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!Y$55:Y$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!Z$55:Z$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AA$55:AA$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AB$55:AB$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AC$55:AC$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AD$55:AD$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AE$55:AE$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AF$55:AF$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AG$55:AG$71)/$E329/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AH$55:AH$71)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL329,MSG_Fueldata!AI$55:AI$71)/$E329/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A259","v":"SWAEPWNDNU25"},"SWA","EPWNDNU25","SWrEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C330,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C330,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AG$8:AG$390)*$L330","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AH$8:AH$390)*$L330","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AI$8:AI$390)*$L330","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AJ$8:AJ$390)*$L330","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AK$8:AK$390)*$L330","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AL$8:AL$390)*$L330","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AM$8:AM$390)*$L330","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AN$8:AN$390)*$L330","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AO$8:AO$390)*$L330","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AP$8:AP$390)*$L330","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AQ$8:AQ$390)*$L330","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AR$8:AR$390)*$L330","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AS$8:AS$390)*$L330","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AT$8:AT$390)*$L330","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AU$8:AU$390)*$L330","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AV$8:AV$390)*$L330","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AW$8:AW$390)*$L330","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AX$8:AX$390)*$L330","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AY$8:AY$390)*$L330","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!AZ$8:AZ$390)*$L330","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!BA$8:BA$390)*$L330","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!BC$8:BC$390)*$L330","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A330,MSG_Generic!BD$8:BD$390)*$L330","v":1863.4770000000019},{"$f":"IF(MID($A330,6,1)=\"O\",MID($A330,6,3)&LEFT(VLOOKUP($B330,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A330,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B330,NameConvsw!$B$58:$G$70,6,FALSE),MID($A330,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!M$55:M$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!N$55:N$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!O$55:O$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!P$55:P$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!Q$55:Q$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!R$55:R$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!S$55:S$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!T$55:T$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!U$55:U$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!V$55:V$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!W$55:W$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!X$55:X$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!Y$55:Y$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!Z$55:Z$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AA$55:AA$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AB$55:AB$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AC$55:AC$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AD$55:AD$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AE$55:AE$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AF$55:AF$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AG$55:AG$71)/$E330/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AH$55:AH$71)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL330,MSG_Fueldata!AI$55:AI$71)/$E330/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A260","v":"SWAEPWNDNU30"},"SWA","EPWNDNU30","SWrEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C331,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C331,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AG$8:AG$390)*$L331","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AH$8:AH$390)*$L331","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AI$8:AI$390)*$L331","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AJ$8:AJ$390)*$L331","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AK$8:AK$390)*$L331","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AL$8:AL$390)*$L331","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AM$8:AM$390)*$L331","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AN$8:AN$390)*$L331","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AO$8:AO$390)*$L331","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AP$8:AP$390)*$L331","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AQ$8:AQ$390)*$L331","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AR$8:AR$390)*$L331","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AS$8:AS$390)*$L331","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AT$8:AT$390)*$L331","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AU$8:AU$390)*$L331","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AV$8:AV$390)*$L331","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AW$8:AW$390)*$L331","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AX$8:AX$390)*$L331","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AY$8:AY$390)*$L331","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!AZ$8:AZ$390)*$L331","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!BA$8:BA$390)*$L331","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!BC$8:BC$390)*$L331","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A331,MSG_Generic!BD$8:BD$390)*$L331","v":1575.8820000000017},{"$f":"IF(MID($A331,6,1)=\"O\",MID($A331,6,3)&LEFT(VLOOKUP($B331,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A331,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B331,NameConvsw!$B$58:$G$70,6,FALSE),MID($A331,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!M$55:M$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!N$55:N$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!O$55:O$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!P$55:P$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!Q$55:Q$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!R$55:R$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!S$55:S$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!T$55:T$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!U$55:U$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!V$55:V$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!W$55:W$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!X$55:X$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!Y$55:Y$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!Z$55:Z$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AA$55:AA$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AB$55:AB$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AC$55:AC$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AD$55:AD$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AE$55:AE$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AF$55:AF$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AG$55:AG$71)/$E331/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AH$55:AH$71)/$E331/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL331,MSG_Fueldata!AI$55:AI$71)/$E331/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A261","v":"SWAEPSOLNUPVut"},"SWA","EPSOLNUPVut","SWrEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C332,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C332,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AG$8:AG$390)*$L332","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AH$8:AH$390)*$L332","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AI$8:AI$390)*$L332","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AJ$8:AJ$390)*$L332","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AK$8:AK$390)*$L332","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AL$8:AL$390)*$L332","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AM$8:AM$390)*$L332","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AN$8:AN$390)*$L332","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AO$8:AO$390)*$L332","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AP$8:AP$390)*$L332","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AQ$8:AQ$390)*$L332","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AR$8:AR$390)*$L332","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AS$8:AS$390)*$L332","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AT$8:AT$390)*$L332","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AU$8:AU$390)*$L332","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AV$8:AV$390)*$L332","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AW$8:AW$390)*$L332","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AX$8:AX$390)*$L332","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AY$8:AY$390)*$L332","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!AZ$8:AZ$390)*$L332","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!BA$8:BA$390)*$L332","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!BC$8:BC$390)*$L332","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A332,MSG_Generic!BD$8:BD$390)*$L332","v":1140.150000000001},{"$f":"IF(MID($A332,6,1)=\"O\",MID($A332,6,3)&LEFT(VLOOKUP($B332,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A332,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B332,NameConvsw!$B$58:$G$70,6,FALSE),MID($A332,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!M$55:M$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!N$55:N$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!O$55:O$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!P$55:P$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!Q$55:Q$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!R$55:R$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!S$55:S$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!T$55:T$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!U$55:U$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!V$55:V$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!W$55:W$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!X$55:X$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!Y$55:Y$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!Z$55:Z$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AA$55:AA$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AB$55:AB$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AC$55:AC$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AD$55:AD$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AE$55:AE$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AF$55:AF$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AG$55:AG$71)/$E332/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AH$55:AH$71)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL332,MSG_Fueldata!AI$55:AI$71)/$E332/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A262","v":"SWAEPSOLNUPVrt"},"SWA","EPSOLNUPVrt","SWrEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C333,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C333,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AG$8:AG$390)*$L333","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AH$8:AH$390)*$L333","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AI$8:AI$390)*$L333","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AJ$8:AJ$390)*$L333","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AK$8:AK$390)*$L333","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AL$8:AL$390)*$L333","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AM$8:AM$390)*$L333","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AN$8:AN$390)*$L333","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AO$8:AO$390)*$L333","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AP$8:AP$390)*$L333","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AQ$8:AQ$390)*$L333","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AR$8:AR$390)*$L333","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AS$8:AS$390)*$L333","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AT$8:AT$390)*$L333","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AU$8:AU$390)*$L333","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AV$8:AV$390)*$L333","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AW$8:AW$390)*$L333","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AX$8:AX$390)*$L333","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AY$8:AY$390)*$L333","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!AZ$8:AZ$390)*$L333","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!BA$8:BA$390)*$L333","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!BC$8:BC$390)*$L333","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A333,MSG_Generic!BD$8:BD$390)*$L333","v":1088.4000000000001},{"$f":"IF(MID($A333,6,1)=\"O\",MID($A333,6,3)&LEFT(VLOOKUP($B333,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A333,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B333,NameConvsw!$B$58:$G$70,6,FALSE),MID($A333,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!M$55:M$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!N$55:N$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!O$55:O$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!P$55:P$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!Q$55:Q$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!R$55:R$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!S$55:S$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!T$55:T$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!U$55:U$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!V$55:V$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!W$55:W$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!X$55:X$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!Y$55:Y$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!Z$55:Z$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AA$55:AA$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AB$55:AB$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AC$55:AC$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AD$55:AD$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AE$55:AE$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AF$55:AF$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AG$55:AG$71)/$E333/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AH$55:AH$71)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL333,MSG_Fueldata!AI$55:AI$71)/$E333/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A263","v":"SWAEPSOLNUPVst"},"SWA","EPSOLNUPVst","SWrEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C334,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C334,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AG$8:AG$390)*$L334","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AH$8:AH$390)*$L334","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AI$8:AI$390)*$L334","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AJ$8:AJ$390)*$L334","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AK$8:AK$390)*$L334","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AL$8:AL$390)*$L334","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AM$8:AM$390)*$L334","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AN$8:AN$390)*$L334","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AO$8:AO$390)*$L334","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AP$8:AP$390)*$L334","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AQ$8:AQ$390)*$L334","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AR$8:AR$390)*$L334","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AS$8:AS$390)*$L334","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AT$8:AT$390)*$L334","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AU$8:AU$390)*$L334","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AV$8:AV$390)*$L334","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AW$8:AW$390)*$L334","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AX$8:AX$390)*$L334","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AY$8:AY$390)*$L334","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!AZ$8:AZ$390)*$L334","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!BA$8:BA$390)*$L334","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!BC$8:BC$390)*$L334","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A334,MSG_Generic!BD$8:BD$390)*$L334","v":1992.2},{"$f":"IF(MID($A334,6,1)=\"O\",MID($A334,6,3)&LEFT(VLOOKUP($B334,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A334,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B334,NameConvsw!$B$58:$G$70,6,FALSE),MID($A334,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!M$55:M$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!N$55:N$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!O$55:O$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!P$55:P$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!Q$55:Q$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!R$55:R$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!S$55:S$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!T$55:T$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!U$55:U$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!V$55:V$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!W$55:W$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!X$55:X$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!Y$55:Y$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!Z$55:Z$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AA$55:AA$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AB$55:AB$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AC$55:AC$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AD$55:AD$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AE$55:AE$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AF$55:AF$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AG$55:AG$71)/$E334/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AH$55:AH$71)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL334,MSG_Fueldata!AI$55:AI$71)/$E334/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A264","v":"SWAEPSOLNUPVst2"},{"$f":"LEFT(A335,3)","v":"SWA"},{"$f":"RIGHT(A335,LEN(A335)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B335,2)&\"r\"&C335","v":"SWrEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I335,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C335,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C335,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AG$8:AG$390)*$L335","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AH$8:AH$390)*$L335","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AI$8:AI$390)*$L335","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AJ$8:AJ$390)*$L335","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AK$8:AK$390)*$L335","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AL$8:AL$390)*$L335","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AM$8:AM$390)*$L335","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AN$8:AN$390)*$L335","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AO$8:AO$390)*$L335","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AP$8:AP$390)*$L335","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AQ$8:AQ$390)*$L335","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AR$8:AR$390)*$L335","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AS$8:AS$390)*$L335","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AT$8:AT$390)*$L335","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AU$8:AU$390)*$L335","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AV$8:AV$390)*$L335","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AW$8:AW$390)*$L335","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AX$8:AX$390)*$L335","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AY$8:AY$390)*$L335","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!AZ$8:AZ$390)*$L335","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!BA$8:BA$390)*$L335","v":3590},{"$f":"AH335","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!BC$8:BC$390)*$L335","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A335,MSG_Generic!BD$8:BD$390)*$L335","v":2936.3},{"$f":"IF(MID($A335,6,1)=\"O\",MID($A335,6,3)&LEFT(VLOOKUP($B335,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A335,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B335,NameConvsw!$B$58:$G$70,6,FALSE),MID($A335,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!M$55:M$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!N$55:N$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!O$55:O$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!P$55:P$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!Q$55:Q$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!R$55:R$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!S$55:S$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!T$55:T$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!U$55:U$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!V$55:V$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!W$55:W$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!X$55:X$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!Y$55:Y$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!Z$55:Z$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AA$55:AA$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AB$55:AB$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AC$55:AC$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AD$55:AD$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AE$55:AE$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AF$55:AF$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AG$55:AG$71)/$E335/8.76","v":0},{"$f":"BG335","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AH$55:AH$71)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL335,MSG_Fueldata!AI$55:AI$71)/$E335/8.76","v":0},null,{"$f":"(($H335+N335*$J335)/($K335*8.76)+$G335/8.76+AM335+$F335*BL$2)/$M335","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A265","v":"SWAEPSOLNUPVrtru"},{"$f":"LEFT(A336,3)","v":"SWA"},{"$f":"RIGHT(A336,LEN(A336)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B336,2)&\"r\"&C336","v":"SWrEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I336,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C336,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C336,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AG$8:AG$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AH$8:AH$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AI$8:AI$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AJ$8:AJ$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AK$8:AK$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AL$8:AL$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AM$8:AM$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AN$8:AN$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AO$8:AO$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AP$8:AP$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AQ$8:AQ$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AR$8:AR$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AS$8:AS$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AT$8:AT$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AU$8:AU$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AV$8:AV$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AW$8:AW$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AX$8:AX$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AY$8:AY$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!AZ$8:AZ$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!BA$8:BA$390)*$L336","v":0},{"$f":"AH336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!BC$8:BC$390)*$L336","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A336,MSG_Generic!BD$8:BD$390)*$L336","v":0},{"$f":"IF(MID($A336,6,1)=\"O\",MID($A336,6,3)&LEFT(VLOOKUP($B336,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A336,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B336,NameConvsw!$B$58:$G$70,6,FALSE),MID($A336,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!M$55:M$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!N$55:N$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!O$55:O$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!P$55:P$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!Q$55:Q$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!R$55:R$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!S$55:S$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!T$55:T$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!U$55:U$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!V$55:V$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!W$55:W$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!X$55:X$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!Y$55:Y$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!Z$55:Z$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AA$55:AA$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AB$55:AB$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AC$55:AC$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AD$55:AD$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AE$55:AE$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AF$55:AF$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AG$55:AG$71)/$E336/8.76","v":0},{"$f":"BG336","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AH$55:AH$71)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL336,MSG_Fueldata!AI$55:AI$71)/$E336/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A266","v":"SWAEPSOLNUPVstru"},{"$f":"LEFT(A337,3)","v":"SWA"},{"$f":"RIGHT(A337,LEN(A337)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B337,2)&\"r\"&C337","v":"SWrEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I337,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C337,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C337,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AG$8:AG$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AH$8:AH$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AI$8:AI$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AJ$8:AJ$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AK$8:AK$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AL$8:AL$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AM$8:AM$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AN$8:AN$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AO$8:AO$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AP$8:AP$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AQ$8:AQ$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AR$8:AR$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AS$8:AS$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AT$8:AT$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AU$8:AU$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AV$8:AV$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AW$8:AW$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AX$8:AX$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AY$8:AY$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!AZ$8:AZ$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!BA$8:BA$390)*$L337","v":0},{"$f":"AH337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!BC$8:BC$390)*$L337","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A337,MSG_Generic!BD$8:BD$390)*$L337","v":0},{"$f":"IF(MID($A337,6,1)=\"O\",MID($A337,6,3)&LEFT(VLOOKUP($B337,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A337,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B337,NameConvsw!$B$58:$G$70,6,FALSE),MID($A337,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!M$55:M$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!N$55:N$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!O$55:O$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!P$55:P$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!Q$55:Q$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!R$55:R$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!S$55:S$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!T$55:T$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!U$55:U$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!V$55:V$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!W$55:W$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!X$55:X$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!Y$55:Y$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!Z$55:Z$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AA$55:AA$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AB$55:AB$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AC$55:AC$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AD$55:AD$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AE$55:AE$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AF$55:AF$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AG$55:AG$71)/$E337/8.76","v":0},{"$f":"BG337","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AH$55:AH$71)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL337,MSG_Fueldata!AI$55:AI$71)/$E337/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A267","v":"SWAEPSOLNUPVstru2"},{"$f":"LEFT(A338,3)","v":"SWA"},{"$f":"RIGHT(A338,LEN(A338)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B338,2)&\"r\"&C338","v":"SWrEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I338,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C338,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C338,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AG$8:AG$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AH$8:AH$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AI$8:AI$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AJ$8:AJ$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AK$8:AK$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AL$8:AL$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AM$8:AM$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AN$8:AN$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AO$8:AO$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AP$8:AP$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AQ$8:AQ$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AR$8:AR$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AS$8:AS$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AT$8:AT$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AU$8:AU$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AV$8:AV$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AW$8:AW$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AX$8:AX$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AY$8:AY$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!AZ$8:AZ$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!BA$8:BA$390)*$L338","v":0},{"$f":"AH338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!BC$8:BC$390)*$L338","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A338,MSG_Generic!BD$8:BD$390)*$L338","v":0},{"$f":"IF(MID($A338,6,1)=\"O\",MID($A338,6,3)&LEFT(VLOOKUP($B338,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A338,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B338,NameConvsw!$B$58:$G$70,6,FALSE),MID($A338,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!M$55:M$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!N$55:N$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!O$55:O$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!P$55:P$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!Q$55:Q$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!R$55:R$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!S$55:S$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!T$55:T$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!U$55:U$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!V$55:V$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!W$55:W$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!X$55:X$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!Y$55:Y$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!Z$55:Z$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AA$55:AA$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AB$55:AB$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AC$55:AC$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AD$55:AD$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AE$55:AE$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AF$55:AF$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AG$55:AG$71)/$E338/8.76","v":0},{"$f":"BG338","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AH$55:AH$71)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL338,MSG_Fueldata!AI$55:AI$71)/$E338/8.76","v":0},null,{"$f":"(($H338+N338*$J338)/($K338*8.76)+$G338/8.76+AM338+$F338*BL$2)/$M338","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A268","v":"SWAEPTSONUTH"},"SWA","EPTSONUTH","SWrEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C339,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C339,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AG$8:AG$390)*$L339","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AH$8:AH$390)*$L339","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AI$8:AI$390)*$L339","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AJ$8:AJ$390)*$L339","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AK$8:AK$390)*$L339","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AL$8:AL$390)*$L339","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AM$8:AM$390)*$L339","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AN$8:AN$390)*$L339","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AO$8:AO$390)*$L339","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AP$8:AP$390)*$L339","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AQ$8:AQ$390)*$L339","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AR$8:AR$390)*$L339","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AS$8:AS$390)*$L339","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AT$8:AT$390)*$L339","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AU$8:AU$390)*$L339","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AV$8:AV$390)*$L339","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AW$8:AW$390)*$L339","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AX$8:AX$390)*$L339","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AY$8:AY$390)*$L339","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!AZ$8:AZ$390)*$L339","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!BA$8:BA$390)*$L339","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!BC$8:BC$390)*$L339","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A339,MSG_Generic!BD$8:BD$390)*$L339","v":1986.1391550000019},{"$f":"IF(MID($A339,6,1)=\"O\",MID($A339,6,3)&LEFT(VLOOKUP($B339,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A339,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B339,NameConvsw!$B$58:$G$70,6,FALSE),MID($A339,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!M$55:M$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!N$55:N$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!O$55:O$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!P$55:P$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!Q$55:Q$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!R$55:R$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!S$55:S$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!T$55:T$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!U$55:U$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!V$55:V$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!W$55:W$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!X$55:X$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!Y$55:Y$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!Z$55:Z$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AA$55:AA$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AB$55:AB$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AC$55:AC$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AD$55:AD$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AE$55:AE$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AF$55:AF$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AG$55:AG$71)/$E339/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AH$55:AH$71)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL339,MSG_Fueldata!AI$55:AI$71)/$E339/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A269","v":"SWAEPTSONUTHst"},"SWA","EPTSONUTHst","SWrEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C340,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C340,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AG$8:AG$390)*$L340","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AH$8:AH$390)*$L340","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AI$8:AI$390)*$L340","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AJ$8:AJ$390)*$L340","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AK$8:AK$390)*$L340","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AL$8:AL$390)*$L340","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AM$8:AM$390)*$L340","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AN$8:AN$390)*$L340","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AO$8:AO$390)*$L340","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AP$8:AP$390)*$L340","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AQ$8:AQ$390)*$L340","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AR$8:AR$390)*$L340","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AS$8:AS$390)*$L340","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AT$8:AT$390)*$L340","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AU$8:AU$390)*$L340","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AV$8:AV$390)*$L340","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AW$8:AW$390)*$L340","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AX$8:AX$390)*$L340","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AY$8:AY$390)*$L340","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!AZ$8:AZ$390)*$L340","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!BA$8:BA$390)*$L340","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!BC$8:BC$390)*$L340","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A340,MSG_Generic!BD$8:BD$390)*$L340","v":4082.2932150000038},{"$f":"IF(MID($A340,6,1)=\"O\",MID($A340,6,3)&LEFT(VLOOKUP($B340,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A340,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B340,NameConvsw!$B$58:$G$70,6,FALSE),MID($A340,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!M$55:M$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!N$55:N$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!O$55:O$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!P$55:P$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!Q$55:Q$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!R$55:R$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!S$55:S$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!T$55:T$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!U$55:U$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!V$55:V$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!W$55:W$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!X$55:X$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!Y$55:Y$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!Z$55:Z$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AA$55:AA$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AB$55:AB$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AC$55:AC$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AD$55:AD$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AE$55:AE$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AF$55:AF$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AG$55:AG$71)/$E340/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AH$55:AH$71)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL340,MSG_Fueldata!AI$55:AI$71)/$E340/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A270","v":"SWAEPGASNUSO"},"SWA","EPGASNUSO","SWrEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C341,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C341,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AG$8:AG$390)*$L341","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AH$8:AH$390)*$L341","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AI$8:AI$390)*$L341","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AJ$8:AJ$390)*$L341","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AK$8:AK$390)*$L341","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AL$8:AL$390)*$L341","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AM$8:AM$390)*$L341","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AN$8:AN$390)*$L341","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AO$8:AO$390)*$L341","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AP$8:AP$390)*$L341","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AQ$8:AQ$390)*$L341","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AR$8:AR$390)*$L341","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AS$8:AS$390)*$L341","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AT$8:AT$390)*$L341","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AU$8:AU$390)*$L341","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AV$8:AV$390)*$L341","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AW$8:AW$390)*$L341","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AX$8:AX$390)*$L341","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AY$8:AY$390)*$L341","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!AZ$8:AZ$390)*$L341","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!BA$8:BA$390)*$L341","v":1562.9263650000014},{"$f":"AH341","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!BC$8:BC$390)*$L341","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A341,MSG_Generic!BD$8:BD$390)*$L341","v":1562.9263650000014},{"$f":"IF(MID($A341,6,1)=\"O\",MID($A341,6,3)&LEFT(VLOOKUP($B341,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A341,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B341,NameConvsw!$B$58:$G$70,6,FALSE),MID($A341,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!M$55:M$71)/$E341/8.76","v":82.213319548548299},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!N$55:N$71)/$E341/8.76","v":83.16102352028949},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!O$55:O$71)/$E341/8.76","v":84.108727492030681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!P$55:P$71)/$E341/8.76","v":85.056431463771872},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!Q$55:Q$71)/$E341/8.76","v":86.004135435513064},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!R$55:R$71)/$E341/8.76","v":86.951839407254241},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!S$55:S$71)/$E341/8.76","v":87.899543378995432},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!T$55:T$71)/$E341/8.76","v":88.847247350736637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!U$55:U$71)/$E341/8.76","v":89.794951322477814},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!V$55:V$71)/$E341/8.76","v":90.742655294219006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!W$55:W$71)/$E341/8.76","v":91.690359265960211},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!X$55:X$71)/$E341/8.76","v":93.111915223571984},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!Y$55:Y$71)/$E341/8.76","v":94.533471181183771},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!Z$55:Z$71)/$E341/8.76","v":95.955027138795572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AA$55:AA$71)/$E341/8.76","v":97.376583096407344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AB$55:AB$71)/$E341/8.76","v":98.798139054019131},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AC$55:AC$71)/$E341/8.76","v":100.21969501163092},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AD$55:AD$71)/$E341/8.76","v":101.64125096924271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AE$55:AE$71)/$E341/8.76","v":103.06280692685449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AF$55:AF$71)/$E341/8.76","v":104.48436288446626},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AG$55:AG$71)/$E341/8.76","v":105.90591884207807},105.90591884207807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AH$55:AH$71)/$E341/8.76","v":105.90591884207807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL341,MSG_Fueldata!AI$55:AI$71)/$E341/8.76","v":105.90591884207807},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A275","v":"TANEPODSNU"},"TAN","EPODSNU","TArEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C342,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C342,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AG$8:AG$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AH$8:AH$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AI$8:AI$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AJ$8:AJ$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AK$8:AK$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AL$8:AL$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AM$8:AM$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AN$8:AN$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AO$8:AO$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AP$8:AP$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AQ$8:AQ$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AR$8:AR$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AS$8:AS$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AT$8:AT$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AU$8:AU$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AV$8:AV$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AW$8:AW$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AX$8:AX$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AY$8:AY$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!AZ$8:AZ$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!BA$8:BA$390)*$L342","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!BC$8:BC$390)*$L342","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A342,MSG_Generic!BD$8:BD$390)*$L342","v":1177.0000000000011},{"$f":"IF(MID($A342,6,1)=\"O\",MID($A342,6,3)&LEFT(VLOOKUP($B342,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A342,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B342,NameConvsw!$B$58:$G$70,6,FALSE),MID($A342,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!M$55:M$71)/$E342/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!N$55:N$71)/$E342/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!O$55:O$71)/$E342/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!P$55:P$71)/$E342/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!Q$55:Q$71)/$E342/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!R$55:R$71)/$E342/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!S$55:S$71)/$E342/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!T$55:T$71)/$E342/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!U$55:U$71)/$E342/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!V$55:V$71)/$E342/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!W$55:W$71)/$E342/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!X$55:X$71)/$E342/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!Y$55:Y$71)/$E342/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!Z$55:Z$71)/$E342/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AA$55:AA$71)/$E342/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AB$55:AB$71)/$E342/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AC$55:AC$71)/$E342/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AD$55:AD$71)/$E342/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AE$55:AE$71)/$E342/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AF$55:AF$71)/$E342/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AG$55:AG$71)/$E342/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AH$55:AH$71)/$E342/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL342,MSG_Fueldata!AI$55:AI$71)/$E342/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A276","v":"TANEPODSNUind"},{"$f":"LEFT(A343,3)","v":"TAN"},{"$f":"RIGHT(A343,LEN(A343)-3)","v":"EPODSNUind"},{"$f":"LEFT(B343,2)&\"r\"&C343","v":"TArEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I343,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C343,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C343,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AG$8:AG$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AH$8:AH$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AI$8:AI$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AJ$8:AJ$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AK$8:AK$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AL$8:AL$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AM$8:AM$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AN$8:AN$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AO$8:AO$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AP$8:AP$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AQ$8:AQ$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AR$8:AR$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AS$8:AS$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AT$8:AT$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AU$8:AU$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AV$8:AV$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AW$8:AW$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AX$8:AX$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AY$8:AY$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!AZ$8:AZ$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!BA$8:BA$390)*$L343","v":658.7},{"$f":"AH343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!BC$8:BC$390)*$L343","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A343,MSG_Generic!BD$8:BD$390)*$L343","v":658.7},{"$f":"IF(MID($A343,6,1)=\"O\",MID($A343,6,3)&LEFT(VLOOKUP($B343,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A343,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B343,NameConvsw!$B$58:$G$70,6,FALSE),MID($A343,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!M$55:M$71)/$E343/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!N$55:N$71)/$E343/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!O$55:O$71)/$E343/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!P$55:P$71)/$E343/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!Q$55:Q$71)/$E343/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!R$55:R$71)/$E343/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!S$55:S$71)/$E343/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!T$55:T$71)/$E343/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!U$55:U$71)/$E343/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!V$55:V$71)/$E343/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!W$55:W$71)/$E343/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!X$55:X$71)/$E343/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!Y$55:Y$71)/$E343/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!Z$55:Z$71)/$E343/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AA$55:AA$71)/$E343/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AB$55:AB$71)/$E343/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AC$55:AC$71)/$E343/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AD$55:AD$71)/$E343/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AE$55:AE$71)/$E343/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AF$55:AF$71)/$E343/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AG$55:AG$71)/$E343/8.76","v":303.97912589693414},{"$f":"BG343","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AH$55:AH$71)/$E343/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL343,MSG_Fueldata!AI$55:AI$71)/$E343/8.76","v":303.97912589693414},null,{"$f":"(($H343+N343*$J343)/($K343*8.76)+$G343/8.76+AM343+$F343*BL$2)/$M343","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A277","v":"TANEPODSNUurb"},{"$f":"LEFT(A344,3)","v":"TAN"},{"$f":"RIGHT(A344,LEN(A344)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B344,2)&\"r\"&C344","v":"TArEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I344,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C344,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C344,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AG$8:AG$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AH$8:AH$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AI$8:AI$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AJ$8:AJ$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AK$8:AK$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AL$8:AL$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AM$8:AM$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AN$8:AN$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AO$8:AO$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AP$8:AP$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AQ$8:AQ$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AR$8:AR$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AS$8:AS$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AT$8:AT$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AU$8:AU$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AV$8:AV$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AW$8:AW$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AX$8:AX$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AY$8:AY$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!AZ$8:AZ$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!BA$8:BA$390)*$L344","v":691.9},{"$f":"AH344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!BC$8:BC$390)*$L344","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A344,MSG_Generic!BD$8:BD$390)*$L344","v":691.9},{"$f":"IF(MID($A344,6,1)=\"O\",MID($A344,6,3)&LEFT(VLOOKUP($B344,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A344,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B344,NameConvsw!$B$58:$G$70,6,FALSE),MID($A344,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!M$55:M$71)/$E344/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!N$55:N$71)/$E344/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!O$55:O$71)/$E344/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!P$55:P$71)/$E344/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!Q$55:Q$71)/$E344/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!R$55:R$71)/$E344/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!S$55:S$71)/$E344/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!T$55:T$71)/$E344/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!U$55:U$71)/$E344/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!V$55:V$71)/$E344/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!W$55:W$71)/$E344/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!X$55:X$71)/$E344/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!Y$55:Y$71)/$E344/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!Z$55:Z$71)/$E344/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AA$55:AA$71)/$E344/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AB$55:AB$71)/$E344/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AC$55:AC$71)/$E344/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AD$55:AD$71)/$E344/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AE$55:AE$71)/$E344/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AF$55:AF$71)/$E344/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AG$55:AG$71)/$E344/8.76","v":664.95433789954336},{"$f":"BG344","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AH$55:AH$71)/$E344/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL344,MSG_Fueldata!AI$55:AI$71)/$E344/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A278","v":"TANEPODSNUrur"},{"$f":"LEFT(A345,3)","v":"TAN"},{"$f":"RIGHT(A345,LEN(A345)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B345,2)&\"r\"&C345","v":"TArEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I345,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C345,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C345,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AG$8:AG$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AH$8:AH$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AI$8:AI$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AJ$8:AJ$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AK$8:AK$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AL$8:AL$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AM$8:AM$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AN$8:AN$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AO$8:AO$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AP$8:AP$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AQ$8:AQ$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AR$8:AR$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AS$8:AS$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AT$8:AT$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AU$8:AU$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AV$8:AV$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AW$8:AW$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AX$8:AX$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AY$8:AY$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!AZ$8:AZ$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!BA$8:BA$390)*$L345","v":691.9},{"$f":"AH345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!BC$8:BC$390)*$L345","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A345,MSG_Generic!BD$8:BD$390)*$L345","v":691.9},{"$f":"IF(MID($A345,6,1)=\"O\",MID($A345,6,3)&LEFT(VLOOKUP($B345,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A345,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B345,NameConvsw!$B$58:$G$70,6,FALSE),MID($A345,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!M$55:M$71)/$E345/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!N$55:N$71)/$E345/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!O$55:O$71)/$E345/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!P$55:P$71)/$E345/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!Q$55:Q$71)/$E345/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!R$55:R$71)/$E345/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!S$55:S$71)/$E345/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!T$55:T$71)/$E345/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!U$55:U$71)/$E345/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!V$55:V$71)/$E345/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!W$55:W$71)/$E345/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!X$55:X$71)/$E345/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!Y$55:Y$71)/$E345/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!Z$55:Z$71)/$E345/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AA$55:AA$71)/$E345/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AB$55:AB$71)/$E345/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AC$55:AC$71)/$E345/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AD$55:AD$71)/$E345/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AE$55:AE$71)/$E345/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AF$55:AF$71)/$E345/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AG$55:AG$71)/$E345/8.76","v":664.95433789954336},{"$f":"BG345","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AH$55:AH$71)/$E345/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL345,MSG_Fueldata!AI$55:AI$71)/$E345/8.76","v":664.95433789954336},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A279","v":"TANEPOHFNU"},"TAN","EPOHFNU","TArEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C346,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C346,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AG$8:AG$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AH$8:AH$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AI$8:AI$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AJ$8:AJ$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AK$8:AK$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AL$8:AL$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AM$8:AM$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AN$8:AN$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AO$8:AO$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AP$8:AP$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AQ$8:AQ$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AR$8:AR$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AS$8:AS$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AT$8:AT$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AU$8:AU$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AV$8:AV$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AW$8:AW$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AX$8:AX$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AY$8:AY$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!AZ$8:AZ$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!BA$8:BA$390)*$L346","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!BC$8:BC$390)*$L346","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A346,MSG_Generic!BD$8:BD$390)*$L346","v":1559.2500000000016},{"$f":"IF(MID($A346,6,1)=\"O\",MID($A346,6,3)&LEFT(VLOOKUP($B346,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A346,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B346,NameConvsw!$B$58:$G$70,6,FALSE),MID($A346,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!M$55:M$71)/$E346/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!N$55:N$71)/$E346/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!O$55:O$71)/$E346/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!P$55:P$71)/$E346/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!Q$55:Q$71)/$E346/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!R$55:R$71)/$E346/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!S$55:S$71)/$E346/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!T$55:T$71)/$E346/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!U$55:U$71)/$E346/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!V$55:V$71)/$E346/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!W$55:W$71)/$E346/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!X$55:X$71)/$E346/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!Y$55:Y$71)/$E346/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!Z$55:Z$71)/$E346/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AA$55:AA$71)/$E346/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AB$55:AB$71)/$E346/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AC$55:AC$71)/$E346/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AD$55:AD$71)/$E346/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AE$55:AE$71)/$E346/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AF$55:AF$71)/$E346/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AG$55:AG$71)/$E346/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AH$55:AH$71)/$E346/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL346,MSG_Fueldata!AI$55:AI$71)/$E346/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A280","v":"TANEPGASNUOC"},"TAN","EPGASNUOC","TArEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C347,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C347,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AG$8:AG$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AH$8:AH$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AI$8:AI$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AJ$8:AJ$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AK$8:AK$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AL$8:AL$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AM$8:AM$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AN$8:AN$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AO$8:AO$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AP$8:AP$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AQ$8:AQ$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AR$8:AR$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AS$8:AS$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AT$8:AT$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AU$8:AU$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AV$8:AV$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AW$8:AW$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AX$8:AX$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AY$8:AY$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!AZ$8:AZ$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!BA$8:BA$390)*$L347","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!BC$8:BC$390)*$L347","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A347,MSG_Generic!BD$8:BD$390)*$L347","v":696.46500000000071},{"$f":"IF(MID($A347,6,1)=\"O\",MID($A347,6,3)&LEFT(VLOOKUP($B347,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A347,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B347,NameConvsw!$B$58:$G$70,6,FALSE),MID($A347,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!M$55:M$71)/$E347/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!N$55:N$71)/$E347/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!O$55:O$71)/$E347/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!P$55:P$71)/$E347/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!Q$55:Q$71)/$E347/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!R$55:R$71)/$E347/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!S$55:S$71)/$E347/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!T$55:T$71)/$E347/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!U$55:U$71)/$E347/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!V$55:V$71)/$E347/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!W$55:W$71)/$E347/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!X$55:X$71)/$E347/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!Y$55:Y$71)/$E347/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!Z$55:Z$71)/$E347/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AA$55:AA$71)/$E347/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AB$55:AB$71)/$E347/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AC$55:AC$71)/$E347/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AD$55:AD$71)/$E347/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AE$55:AE$71)/$E347/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AF$55:AF$71)/$E347/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AG$55:AG$71)/$E347/8.76","v":132.42009132420091},132.42009132420091,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AH$55:AH$71)/$E347/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL347,MSG_Fueldata!AI$55:AI$71)/$E347/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A281","v":"TANEPGASNUCC"},"TAN","EPGASNUCC","TArEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C348,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C348,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AG$8:AG$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AH$8:AH$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AI$8:AI$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AJ$8:AJ$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AK$8:AK$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AL$8:AL$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AM$8:AM$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AN$8:AN$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AO$8:AO$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AP$8:AP$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AQ$8:AQ$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AR$8:AR$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AS$8:AS$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AT$8:AT$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AU$8:AU$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AV$8:AV$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AW$8:AW$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AX$8:AX$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AY$8:AY$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!AZ$8:AZ$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!BA$8:BA$390)*$L348","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!BC$8:BC$390)*$L348","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A348,MSG_Generic!BD$8:BD$390)*$L348","v":1297.4096666666683},{"$f":"IF(MID($A348,6,1)=\"O\",MID($A348,6,3)&LEFT(VLOOKUP($B348,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A348,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B348,NameConvsw!$B$58:$G$70,6,FALSE),MID($A348,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!M$55:M$71)/$E348/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!N$55:N$71)/$E348/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!O$55:O$71)/$E348/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!P$55:P$71)/$E348/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!Q$55:Q$71)/$E348/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!R$55:R$71)/$E348/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!S$55:S$71)/$E348/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!T$55:T$71)/$E348/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!U$55:U$71)/$E348/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!V$55:V$71)/$E348/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!W$55:W$71)/$E348/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!X$55:X$71)/$E348/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!Y$55:Y$71)/$E348/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!Z$55:Z$71)/$E348/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AA$55:AA$71)/$E348/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AB$55:AB$71)/$E348/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AC$55:AC$71)/$E348/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AD$55:AD$71)/$E348/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AE$55:AE$71)/$E348/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AF$55:AF$71)/$E348/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AG$55:AG$71)/$E348/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AH$55:AH$71)/$E348/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL348,MSG_Fueldata!AI$55:AI$71)/$E348/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A282","v":"TANEPCOANUSC"},"TAN","EPCOANUSC","TArEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C349,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C349,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AG$8:AG$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AH$8:AH$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AI$8:AI$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AJ$8:AJ$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AK$8:AK$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AL$8:AL$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AM$8:AM$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AN$8:AN$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AO$8:AO$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AP$8:AP$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AQ$8:AQ$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AR$8:AR$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AS$8:AS$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AT$8:AT$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AU$8:AU$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AV$8:AV$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AW$8:AW$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AX$8:AX$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AY$8:AY$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!AZ$8:AZ$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!BA$8:BA$390)*$L349","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!BC$8:BC$390)*$L349","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A349,MSG_Generic!BD$8:BD$390)*$L349","v":3067.3993350000028},{"$f":"IF(MID($A349,6,1)=\"O\",MID($A349,6,3)&LEFT(VLOOKUP($B349,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A349,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B349,NameConvsw!$B$58:$G$70,6,FALSE),MID($A349,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!M$55:M$71)/$E349/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!N$55:N$71)/$E349/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!O$55:O$71)/$E349/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!P$55:P$71)/$E349/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!Q$55:Q$71)/$E349/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!R$55:R$71)/$E349/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!S$55:S$71)/$E349/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!T$55:T$71)/$E349/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!U$55:U$71)/$E349/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!V$55:V$71)/$E349/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!W$55:W$71)/$E349/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!X$55:X$71)/$E349/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!Y$55:Y$71)/$E349/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!Z$55:Z$71)/$E349/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AA$55:AA$71)/$E349/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AB$55:AB$71)/$E349/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AC$55:AC$71)/$E349/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AD$55:AD$71)/$E349/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AE$55:AE$71)/$E349/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AF$55:AF$71)/$E349/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AG$55:AG$71)/$E349/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AH$55:AH$71)/$E349/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL349,MSG_Fueldata!AI$55:AI$71)/$E349/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A283","v":"TANEPNUCNUPW"},"TAN","EPNUCNUPW","TArEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C350,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C350,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AG$8:AG$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AH$8:AH$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AI$8:AI$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AJ$8:AJ$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AK$8:AK$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AL$8:AL$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AM$8:AM$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AN$8:AN$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AO$8:AO$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AP$8:AP$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AQ$8:AQ$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AR$8:AR$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AS$8:AS$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AT$8:AT$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AU$8:AU$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AV$8:AV$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AW$8:AW$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AX$8:AX$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AY$8:AY$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!AZ$8:AZ$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!BA$8:BA$390)*$L350","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!BC$8:BC$390)*$L350","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A350,MSG_Generic!BD$8:BD$390)*$L350","v":7905.7295075508828},{"$f":"IF(MID($A350,6,1)=\"O\",MID($A350,6,3)&LEFT(VLOOKUP($B350,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A350,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B350,NameConvsw!$B$58:$G$70,6,FALSE),MID($A350,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!M$55:M$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!N$55:N$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!O$55:O$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!P$55:P$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!Q$55:Q$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!R$55:R$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!S$55:S$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!T$55:T$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!U$55:U$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!V$55:V$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!W$55:W$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!X$55:X$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!Y$55:Y$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!Z$55:Z$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AA$55:AA$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AB$55:AB$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AC$55:AC$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AD$55:AD$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AE$55:AE$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AF$55:AF$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AG$55:AG$71)/$E350/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AH$55:AH$71)/$E350/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL350,MSG_Fueldata!AI$55:AI$71)/$E350/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A284","v":"TANEPHYDNU"},"TAN","EPHYDNU","TArEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C351,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C351,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AG$8:AG$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AH$8:AH$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AI$8:AI$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AJ$8:AJ$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AK$8:AK$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AL$8:AL$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AM$8:AM$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AN$8:AN$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AO$8:AO$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AP$8:AP$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AQ$8:AQ$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AR$8:AR$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AS$8:AS$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AT$8:AT$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AU$8:AU$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AV$8:AV$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AW$8:AW$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AX$8:AX$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AY$8:AY$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!AZ$8:AZ$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!BA$8:BA$390)*$L351","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!BC$8:BC$390)*$L351","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A351,MSG_Generic!BD$8:BD$390)*$L351","v":2686.2440000000024},{"$f":"IF(MID($A351,6,1)=\"O\",MID($A351,6,3)&LEFT(VLOOKUP($B351,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A351,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B351,NameConvsw!$B$58:$G$70,6,FALSE),MID($A351,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!M$55:M$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!N$55:N$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!O$55:O$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!P$55:P$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!Q$55:Q$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!R$55:R$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!S$55:S$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!T$55:T$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!U$55:U$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!V$55:V$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!W$55:W$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!X$55:X$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!Y$55:Y$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!Z$55:Z$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AA$55:AA$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AB$55:AB$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AC$55:AC$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AD$55:AD$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AE$55:AE$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AF$55:AF$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AG$55:AG$71)/$E351/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AH$55:AH$71)/$E351/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL351,MSG_Fueldata!AI$55:AI$71)/$E351/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A285","v":"TANEPHYDNUmic"},"TAN","EPHYDNUmic","TArEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C352,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C352,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AG$8:AG$390)*$L352","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AH$8:AH$390)*$L352","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AI$8:AI$390)*$L352","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AJ$8:AJ$390)*$L352","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AK$8:AK$390)*$L352","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AL$8:AL$390)*$L352","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AM$8:AM$390)*$L352","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AN$8:AN$390)*$L352","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AO$8:AO$390)*$L352","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AP$8:AP$390)*$L352","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AQ$8:AQ$390)*$L352","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AR$8:AR$390)*$L352","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AS$8:AS$390)*$L352","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AT$8:AT$390)*$L352","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AU$8:AU$390)*$L352","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AV$8:AV$390)*$L352","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AW$8:AW$390)*$L352","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AX$8:AX$390)*$L352","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AY$8:AY$390)*$L352","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!AZ$8:AZ$390)*$L352","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!BA$8:BA$390)*$L352","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!BC$8:BC$390)*$L352","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A352,MSG_Generic!BD$8:BD$390)*$L352","v":3090.664500000003},{"$f":"IF(MID($A352,6,1)=\"O\",MID($A352,6,3)&LEFT(VLOOKUP($B352,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A352,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B352,NameConvsw!$B$58:$G$70,6,FALSE),MID($A352,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!M$55:M$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!N$55:N$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!O$55:O$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!P$55:P$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!Q$55:Q$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!R$55:R$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!S$55:S$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!T$55:T$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!U$55:U$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!V$55:V$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!W$55:W$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!X$55:X$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!Y$55:Y$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!Z$55:Z$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AA$55:AA$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AB$55:AB$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AC$55:AC$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AD$55:AD$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AE$55:AE$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AF$55:AF$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AG$55:AG$71)/$E352/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AH$55:AH$71)/$E352/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL352,MSG_Fueldata!AI$55:AI$71)/$E352/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A286","v":"TANEPBIONU"},"TAN","EPBIONU","TArEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C353,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C353,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AG$8:AG$390)*$L353","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AH$8:AH$390)*$L353","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AI$8:AI$390)*$L353","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AJ$8:AJ$390)*$L353","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AK$8:AK$390)*$L353","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AL$8:AL$390)*$L353","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AM$8:AM$390)*$L353","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AN$8:AN$390)*$L353","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AO$8:AO$390)*$L353","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AP$8:AP$390)*$L353","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AQ$8:AQ$390)*$L353","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AR$8:AR$390)*$L353","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AS$8:AS$390)*$L353","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AT$8:AT$390)*$L353","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AU$8:AU$390)*$L353","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AV$8:AV$390)*$L353","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AW$8:AW$390)*$L353","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AX$8:AX$390)*$L353","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AY$8:AY$390)*$L353","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!AZ$8:AZ$390)*$L353","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!BA$8:BA$390)*$L353","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!BC$8:BC$390)*$L353","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A353,MSG_Generic!BD$8:BD$390)*$L353","v":1928.4515250000018},{"$f":"IF(MID($A353,6,1)=\"O\",MID($A353,6,3)&LEFT(VLOOKUP($B353,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A353,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B353,NameConvsw!$B$58:$G$70,6,FALSE),MID($A353,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!M$55:M$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!N$55:N$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!O$55:O$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!P$55:P$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!Q$55:Q$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!R$55:R$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!S$55:S$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!T$55:T$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!U$55:U$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!V$55:V$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!W$55:W$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!X$55:X$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!Y$55:Y$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!Z$55:Z$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AA$55:AA$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AB$55:AB$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AC$55:AC$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AD$55:AD$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AE$55:AE$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AF$55:AF$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AG$55:AG$71)/$E353/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AH$55:AH$71)/$E353/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL353,MSG_Fueldata!AI$55:AI$71)/$E353/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A287","v":"TANEPGEONU"},"TAN","EPGEONU","TArEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C354,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C354,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AG$8:AG$390)*$L354","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AH$8:AH$390)*$L354","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AI$8:AI$390)*$L354","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AJ$8:AJ$390)*$L354","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AK$8:AK$390)*$L354","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AL$8:AL$390)*$L354","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AM$8:AM$390)*$L354","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AN$8:AN$390)*$L354","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AO$8:AO$390)*$L354","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AP$8:AP$390)*$L354","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AQ$8:AQ$390)*$L354","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AR$8:AR$390)*$L354","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AS$8:AS$390)*$L354","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AT$8:AT$390)*$L354","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AU$8:AU$390)*$L354","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AV$8:AV$390)*$L354","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AW$8:AW$390)*$L354","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AX$8:AX$390)*$L354","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AY$8:AY$390)*$L354","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!AZ$8:AZ$390)*$L354","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!BA$8:BA$390)*$L354","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!BC$8:BC$390)*$L354","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A354,MSG_Generic!BD$8:BD$390)*$L354","v":3085.5224400000025},{"$f":"IF(MID($A354,6,1)=\"O\",MID($A354,6,3)&LEFT(VLOOKUP($B354,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A354,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B354,NameConvsw!$B$58:$G$70,6,FALSE),MID($A354,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!M$55:M$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!N$55:N$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!O$55:O$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!P$55:P$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!Q$55:Q$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!R$55:R$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!S$55:S$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!T$55:T$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!U$55:U$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!V$55:V$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!W$55:W$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!X$55:X$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!Y$55:Y$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!Z$55:Z$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AA$55:AA$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AB$55:AB$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AC$55:AC$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AD$55:AD$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AE$55:AE$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AF$55:AF$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AG$55:AG$71)/$E354/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AH$55:AH$71)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL354,MSG_Fueldata!AI$55:AI$71)/$E354/8.76","v":0},null,{"$f":"(($H354+N354*$J354)/($K354*8.76)+$G354/8.76+AM354+$F354*BL$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+O354*$J354)/($K354*8.76)+$G354/8.76+AN354+$F354*BM$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+P354*$J354)/($K354*8.76)+$G354/8.76+AO354+$F354*BN$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+Q354*$J354)/($K354*8.76)+$G354/8.76+AP354+$F354*BO$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+R354*$J354)/($K354*8.76)+$G354/8.76+AQ354+$F354*BP$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+S354*$J354)/($K354*8.76)+$G354/8.76+AR354+$F354*BQ$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+T354*$J354)/($K354*8.76)+$G354/8.76+AS354+$F354*BR$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+U354*$J354)/($K354*8.76)+$G354/8.76+AT354+$F354*BS$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+V354*$J354)/($K354*8.76)+$G354/8.76+AU354+$F354*BT$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+W354*$J354)/($K354*8.76)+$G354/8.76+AV354+$F354*BU$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+X354*$J354)/($K354*8.76)+$G354/8.76+AW354+$F354*BV$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+Y354*$J354)/($K354*8.76)+$G354/8.76+AX354+$F354*BW$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+Z354*$J354)/($K354*8.76)+$G354/8.76+AY354+$F354*BX$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AA354*$J354)/($K354*8.76)+$G354/8.76+AZ354+$F354*BY$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AB354*$J354)/($K354*8.76)+$G354/8.76+BA354+$F354*BZ$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AC354*$J354)/($K354*8.76)+$G354/8.76+BB354+$F354*CA$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AD354*$J354)/($K354*8.76)+$G354/8.76+BC354+$F354*CB$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AE354*$J354)/($K354*8.76)+$G354/8.76+BD354+$F354*CC$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AF354*$J354)/($K354*8.76)+$G354/8.76+BE354+$F354*CD$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AG354*$J354)/($K354*8.76)+$G354/8.76+BF354+$F354*CE$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AH354*$J354)/($K354*8.76)+$G354/8.76+BG354+$F354*CF$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AI354*$J354)/($K354*8.76)+$G354/8.76+BH354+$F354*CG$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AJ354*$J354)/($K354*8.76)+$G354/8.76+BI354+$F354*CH$2)/$M354","v":{"$error":"#VALUE!"}},{"$f":"(($H354+AK354*$J354)/($K354*8.76)+$G354/8.76+BJ354+$F354*CI$2)/$M354","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A288","v":"TANEPWNDNU25"},"TAN","EPWNDNU25","TArEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C355,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C355,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AG$8:AG$390)*$L355","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AH$8:AH$390)*$L355","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AI$8:AI$390)*$L355","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AJ$8:AJ$390)*$L355","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AK$8:AK$390)*$L355","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AL$8:AL$390)*$L355","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AM$8:AM$390)*$L355","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AN$8:AN$390)*$L355","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AO$8:AO$390)*$L355","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AP$8:AP$390)*$L355","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AQ$8:AQ$390)*$L355","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AR$8:AR$390)*$L355","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AS$8:AS$390)*$L355","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AT$8:AT$390)*$L355","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AU$8:AU$390)*$L355","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AV$8:AV$390)*$L355","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AW$8:AW$390)*$L355","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AX$8:AX$390)*$L355","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AY$8:AY$390)*$L355","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!AZ$8:AZ$390)*$L355","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!BA$8:BA$390)*$L355","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!BC$8:BC$390)*$L355","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A355,MSG_Generic!BD$8:BD$390)*$L355","v":1863.4770000000019},{"$f":"IF(MID($A355,6,1)=\"O\",MID($A355,6,3)&LEFT(VLOOKUP($B355,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A355,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B355,NameConvsw!$B$58:$G$70,6,FALSE),MID($A355,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!M$55:M$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!N$55:N$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!O$55:O$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!P$55:P$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!Q$55:Q$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!R$55:R$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!S$55:S$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!T$55:T$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!U$55:U$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!V$55:V$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!W$55:W$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!X$55:X$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!Y$55:Y$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!Z$55:Z$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AA$55:AA$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AB$55:AB$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AC$55:AC$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AD$55:AD$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AE$55:AE$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AF$55:AF$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AG$55:AG$71)/$E355/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AH$55:AH$71)/$E355/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL355,MSG_Fueldata!AI$55:AI$71)/$E355/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A289","v":"TANEPWNDNU30"},"TAN","EPWNDNU30","TArEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C356,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C356,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AG$8:AG$390)*$L356","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AH$8:AH$390)*$L356","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AI$8:AI$390)*$L356","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AJ$8:AJ$390)*$L356","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AK$8:AK$390)*$L356","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AL$8:AL$390)*$L356","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AM$8:AM$390)*$L356","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AN$8:AN$390)*$L356","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AO$8:AO$390)*$L356","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AP$8:AP$390)*$L356","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AQ$8:AQ$390)*$L356","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AR$8:AR$390)*$L356","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AS$8:AS$390)*$L356","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AT$8:AT$390)*$L356","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AU$8:AU$390)*$L356","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AV$8:AV$390)*$L356","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AW$8:AW$390)*$L356","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AX$8:AX$390)*$L356","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AY$8:AY$390)*$L356","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!AZ$8:AZ$390)*$L356","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!BA$8:BA$390)*$L356","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!BC$8:BC$390)*$L356","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A356,MSG_Generic!BD$8:BD$390)*$L356","v":1575.8820000000017},{"$f":"IF(MID($A356,6,1)=\"O\",MID($A356,6,3)&LEFT(VLOOKUP($B356,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A356,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B356,NameConvsw!$B$58:$G$70,6,FALSE),MID($A356,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!M$55:M$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!N$55:N$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!O$55:O$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!P$55:P$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!Q$55:Q$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!R$55:R$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!S$55:S$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!T$55:T$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!U$55:U$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!V$55:V$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!W$55:W$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!X$55:X$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!Y$55:Y$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!Z$55:Z$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AA$55:AA$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AB$55:AB$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AC$55:AC$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AD$55:AD$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AE$55:AE$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AF$55:AF$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AG$55:AG$71)/$E356/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AH$55:AH$71)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL356,MSG_Fueldata!AI$55:AI$71)/$E356/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A290","v":"TANEPSOLNUPVut"},{"$f":"LEFT(A357,3)","v":"TAN"},{"$f":"RIGHT(A357,LEN(A357)-3)","v":"EPSOLNUPVut"},"TArEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C357,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C357,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AG$8:AG$390)*$L357","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AH$8:AH$390)*$L357","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AI$8:AI$390)*$L357","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AJ$8:AJ$390)*$L357","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AK$8:AK$390)*$L357","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AL$8:AL$390)*$L357","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AM$8:AM$390)*$L357","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AN$8:AN$390)*$L357","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AO$8:AO$390)*$L357","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AP$8:AP$390)*$L357","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AQ$8:AQ$390)*$L357","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AR$8:AR$390)*$L357","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AS$8:AS$390)*$L357","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AT$8:AT$390)*$L357","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AU$8:AU$390)*$L357","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AV$8:AV$390)*$L357","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AW$8:AW$390)*$L357","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AX$8:AX$390)*$L357","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AY$8:AY$390)*$L357","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!AZ$8:AZ$390)*$L357","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!BA$8:BA$390)*$L357","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!BC$8:BC$390)*$L357","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A357,MSG_Generic!BD$8:BD$390)*$L357","v":1140.150000000001},{"$f":"IF(MID($A357,6,1)=\"O\",MID($A357,6,3)&LEFT(VLOOKUP($B357,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A357,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B357,NameConvsw!$B$58:$G$70,6,FALSE),MID($A357,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!M$55:M$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!N$55:N$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!O$55:O$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!P$55:P$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!Q$55:Q$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!R$55:R$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!S$55:S$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!T$55:T$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!U$55:U$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!V$55:V$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!W$55:W$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!X$55:X$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!Y$55:Y$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!Z$55:Z$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AA$55:AA$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AB$55:AB$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AC$55:AC$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AD$55:AD$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AE$55:AE$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AF$55:AF$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AG$55:AG$71)/$E357/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AH$55:AH$71)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL357,MSG_Fueldata!AI$55:AI$71)/$E357/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A291","v":"TANEPSOLNUPVrt"},"TAN","EPSOLNUPVrt","TArEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C358,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C358,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AG$8:AG$390)*$L358","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AH$8:AH$390)*$L358","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AI$8:AI$390)*$L358","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AJ$8:AJ$390)*$L358","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AK$8:AK$390)*$L358","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AL$8:AL$390)*$L358","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AM$8:AM$390)*$L358","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AN$8:AN$390)*$L358","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AO$8:AO$390)*$L358","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AP$8:AP$390)*$L358","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AQ$8:AQ$390)*$L358","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AR$8:AR$390)*$L358","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AS$8:AS$390)*$L358","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AT$8:AT$390)*$L358","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AU$8:AU$390)*$L358","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AV$8:AV$390)*$L358","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AW$8:AW$390)*$L358","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AX$8:AX$390)*$L358","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AY$8:AY$390)*$L358","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!AZ$8:AZ$390)*$L358","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!BA$8:BA$390)*$L358","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!BC$8:BC$390)*$L358","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A358,MSG_Generic!BD$8:BD$390)*$L358","v":1088.4000000000001},{"$f":"IF(MID($A358,6,1)=\"O\",MID($A358,6,3)&LEFT(VLOOKUP($B358,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A358,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B358,NameConvsw!$B$58:$G$70,6,FALSE),MID($A358,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!M$55:M$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!N$55:N$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!O$55:O$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!P$55:P$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!Q$55:Q$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!R$55:R$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!S$55:S$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!T$55:T$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!U$55:U$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!V$55:V$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!W$55:W$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!X$55:X$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!Y$55:Y$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!Z$55:Z$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AA$55:AA$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AB$55:AB$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AC$55:AC$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AD$55:AD$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AE$55:AE$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AF$55:AF$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AG$55:AG$71)/$E358/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AH$55:AH$71)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL358,MSG_Fueldata!AI$55:AI$71)/$E358/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A292","v":"TANEPSOLNUPVst"},"TAN","EPSOLNUPVst","TArEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C359,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C359,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AG$8:AG$390)*$L359","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AH$8:AH$390)*$L359","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AI$8:AI$390)*$L359","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AJ$8:AJ$390)*$L359","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AK$8:AK$390)*$L359","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AL$8:AL$390)*$L359","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AM$8:AM$390)*$L359","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AN$8:AN$390)*$L359","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AO$8:AO$390)*$L359","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AP$8:AP$390)*$L359","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AQ$8:AQ$390)*$L359","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AR$8:AR$390)*$L359","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AS$8:AS$390)*$L359","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AT$8:AT$390)*$L359","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AU$8:AU$390)*$L359","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AV$8:AV$390)*$L359","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AW$8:AW$390)*$L359","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AX$8:AX$390)*$L359","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AY$8:AY$390)*$L359","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!AZ$8:AZ$390)*$L359","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!BA$8:BA$390)*$L359","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!BC$8:BC$390)*$L359","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A359,MSG_Generic!BD$8:BD$390)*$L359","v":1992.2},{"$f":"IF(MID($A359,6,1)=\"O\",MID($A359,6,3)&LEFT(VLOOKUP($B359,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A359,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B359,NameConvsw!$B$58:$G$70,6,FALSE),MID($A359,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!M$55:M$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!N$55:N$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!O$55:O$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!P$55:P$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!Q$55:Q$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!R$55:R$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!S$55:S$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!T$55:T$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!U$55:U$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!V$55:V$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!W$55:W$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!X$55:X$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!Y$55:Y$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!Z$55:Z$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AA$55:AA$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AB$55:AB$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AC$55:AC$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AD$55:AD$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AE$55:AE$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AF$55:AF$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AG$55:AG$71)/$E359/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AH$55:AH$71)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL359,MSG_Fueldata!AI$55:AI$71)/$E359/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A293","v":"TANEPSOLNUPVst2"},{"$f":"LEFT(A360,3)","v":"TAN"},{"$f":"RIGHT(A360,LEN(A360)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B360,2)&\"r\"&C360","v":"TArEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I360,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C360,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C360,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AG$8:AG$390)*$L360","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AH$8:AH$390)*$L360","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AI$8:AI$390)*$L360","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AJ$8:AJ$390)*$L360","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AK$8:AK$390)*$L360","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AL$8:AL$390)*$L360","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AM$8:AM$390)*$L360","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AN$8:AN$390)*$L360","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AO$8:AO$390)*$L360","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AP$8:AP$390)*$L360","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AQ$8:AQ$390)*$L360","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AR$8:AR$390)*$L360","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AS$8:AS$390)*$L360","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AT$8:AT$390)*$L360","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AU$8:AU$390)*$L360","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AV$8:AV$390)*$L360","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AW$8:AW$390)*$L360","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AX$8:AX$390)*$L360","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AY$8:AY$390)*$L360","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!AZ$8:AZ$390)*$L360","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!BA$8:BA$390)*$L360","v":3590},{"$f":"AH360","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!BC$8:BC$390)*$L360","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A360,MSG_Generic!BD$8:BD$390)*$L360","v":2936.3},{"$f":"IF(MID($A360,6,1)=\"O\",MID($A360,6,3)&LEFT(VLOOKUP($B360,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A360,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B360,NameConvsw!$B$58:$G$70,6,FALSE),MID($A360,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!M$55:M$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!N$55:N$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!O$55:O$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!P$55:P$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!Q$55:Q$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!R$55:R$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!S$55:S$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!T$55:T$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!U$55:U$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!V$55:V$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!W$55:W$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!X$55:X$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!Y$55:Y$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!Z$55:Z$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AA$55:AA$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AB$55:AB$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AC$55:AC$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AD$55:AD$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AE$55:AE$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AF$55:AF$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AG$55:AG$71)/$E360/8.76","v":0},{"$f":"BG360","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AH$55:AH$71)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL360,MSG_Fueldata!AI$55:AI$71)/$E360/8.76","v":0},null,{"$f":"(($H360+N360*$J360)/($K360*8.76)+$G360/8.76+AM360+$F360*BL$2)/$M360","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A294","v":"TANEPSOLNUPVrtru"},{"$f":"LEFT(A361,3)","v":"TAN"},{"$f":"RIGHT(A361,LEN(A361)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B361,2)&\"r\"&C361","v":"TArEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I361,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C361,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C361,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AG$8:AG$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AH$8:AH$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AI$8:AI$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AJ$8:AJ$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AK$8:AK$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AL$8:AL$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AM$8:AM$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AN$8:AN$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AO$8:AO$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AP$8:AP$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AQ$8:AQ$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AR$8:AR$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AS$8:AS$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AT$8:AT$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AU$8:AU$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AV$8:AV$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AW$8:AW$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AX$8:AX$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AY$8:AY$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!AZ$8:AZ$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!BA$8:BA$390)*$L361","v":0},{"$f":"AH361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!BC$8:BC$390)*$L361","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A361,MSG_Generic!BD$8:BD$390)*$L361","v":0},{"$f":"IF(MID($A361,6,1)=\"O\",MID($A361,6,3)&LEFT(VLOOKUP($B361,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A361,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B361,NameConvsw!$B$58:$G$70,6,FALSE),MID($A361,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!M$55:M$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!N$55:N$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!O$55:O$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!P$55:P$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!Q$55:Q$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!R$55:R$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!S$55:S$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!T$55:T$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!U$55:U$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!V$55:V$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!W$55:W$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!X$55:X$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!Y$55:Y$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!Z$55:Z$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AA$55:AA$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AB$55:AB$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AC$55:AC$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AD$55:AD$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AE$55:AE$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AF$55:AF$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AG$55:AG$71)/$E361/8.76","v":0},{"$f":"BG361","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AH$55:AH$71)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL361,MSG_Fueldata!AI$55:AI$71)/$E361/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A295","v":"TANEPSOLNUPVstru"},{"$f":"LEFT(A362,3)","v":"TAN"},{"$f":"RIGHT(A362,LEN(A362)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B362,2)&\"r\"&C362","v":"TArEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I362,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C362,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C362,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AG$8:AG$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AH$8:AH$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AI$8:AI$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AJ$8:AJ$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AK$8:AK$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AL$8:AL$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AM$8:AM$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AN$8:AN$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AO$8:AO$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AP$8:AP$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AQ$8:AQ$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AR$8:AR$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AS$8:AS$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AT$8:AT$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AU$8:AU$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AV$8:AV$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AW$8:AW$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AX$8:AX$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AY$8:AY$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!AZ$8:AZ$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!BA$8:BA$390)*$L362","v":0},{"$f":"AH362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!BC$8:BC$390)*$L362","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A362,MSG_Generic!BD$8:BD$390)*$L362","v":0},{"$f":"IF(MID($A362,6,1)=\"O\",MID($A362,6,3)&LEFT(VLOOKUP($B362,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A362,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B362,NameConvsw!$B$58:$G$70,6,FALSE),MID($A362,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!M$55:M$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!N$55:N$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!O$55:O$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!P$55:P$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!Q$55:Q$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!R$55:R$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!S$55:S$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!T$55:T$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!U$55:U$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!V$55:V$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!W$55:W$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!X$55:X$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!Y$55:Y$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!Z$55:Z$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AA$55:AA$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AB$55:AB$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AC$55:AC$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AD$55:AD$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AE$55:AE$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AF$55:AF$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AG$55:AG$71)/$E362/8.76","v":0},{"$f":"BG362","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AH$55:AH$71)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL362,MSG_Fueldata!AI$55:AI$71)/$E362/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A296","v":"TANEPSOLNUPVstru2"},{"$f":"LEFT(A363,3)","v":"TAN"},{"$f":"RIGHT(A363,LEN(A363)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B363,2)&\"r\"&C363","v":"TArEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I363,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C363,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C363,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AG$8:AG$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AH$8:AH$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AI$8:AI$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AJ$8:AJ$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AK$8:AK$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AL$8:AL$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AM$8:AM$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AN$8:AN$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AO$8:AO$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AP$8:AP$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AQ$8:AQ$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AR$8:AR$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AS$8:AS$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AT$8:AT$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AU$8:AU$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AV$8:AV$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AW$8:AW$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AX$8:AX$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AY$8:AY$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!AZ$8:AZ$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!BA$8:BA$390)*$L363","v":0},{"$f":"AH363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!BC$8:BC$390)*$L363","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A363,MSG_Generic!BD$8:BD$390)*$L363","v":0},{"$f":"IF(MID($A363,6,1)=\"O\",MID($A363,6,3)&LEFT(VLOOKUP($B363,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A363,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B363,NameConvsw!$B$58:$G$70,6,FALSE),MID($A363,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!M$55:M$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!N$55:N$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!O$55:O$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!P$55:P$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!Q$55:Q$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!R$55:R$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!S$55:S$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!T$55:T$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!U$55:U$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!V$55:V$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!W$55:W$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!X$55:X$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!Y$55:Y$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!Z$55:Z$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AA$55:AA$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AB$55:AB$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AC$55:AC$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AD$55:AD$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AE$55:AE$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AF$55:AF$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AG$55:AG$71)/$E363/8.76","v":0},{"$f":"BG363","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AH$55:AH$71)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL363,MSG_Fueldata!AI$55:AI$71)/$E363/8.76","v":0},null,{"$f":"(($H363+N363*$J363)/($K363*8.76)+$G363/8.76+AM363+$F363*BL$2)/$M363","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A297","v":"TANEPTSONUTH"},"TAN","EPTSONUTH","TArEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C364,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C364,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AG$8:AG$390)*$L364","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AH$8:AH$390)*$L364","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AI$8:AI$390)*$L364","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AJ$8:AJ$390)*$L364","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AK$8:AK$390)*$L364","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AL$8:AL$390)*$L364","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AM$8:AM$390)*$L364","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AN$8:AN$390)*$L364","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AO$8:AO$390)*$L364","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AP$8:AP$390)*$L364","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AQ$8:AQ$390)*$L364","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AR$8:AR$390)*$L364","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AS$8:AS$390)*$L364","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AT$8:AT$390)*$L364","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AU$8:AU$390)*$L364","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AV$8:AV$390)*$L364","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AW$8:AW$390)*$L364","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AX$8:AX$390)*$L364","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AY$8:AY$390)*$L364","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!AZ$8:AZ$390)*$L364","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!BA$8:BA$390)*$L364","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!BC$8:BC$390)*$L364","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A364,MSG_Generic!BD$8:BD$390)*$L364","v":1986.1391550000019},{"$f":"IF(MID($A364,6,1)=\"O\",MID($A364,6,3)&LEFT(VLOOKUP($B364,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A364,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B364,NameConvsw!$B$58:$G$70,6,FALSE),MID($A364,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!M$55:M$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!N$55:N$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!O$55:O$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!P$55:P$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!Q$55:Q$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!R$55:R$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!S$55:S$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!T$55:T$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!U$55:U$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!V$55:V$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!W$55:W$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!X$55:X$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!Y$55:Y$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!Z$55:Z$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AA$55:AA$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AB$55:AB$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AC$55:AC$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AD$55:AD$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AE$55:AE$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AF$55:AF$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AG$55:AG$71)/$E364/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AH$55:AH$71)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL364,MSG_Fueldata!AI$55:AI$71)/$E364/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A298","v":"TANEPTSONUTHst"},"TAN","EPTSONUTHst","TArEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C365,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C365,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AG$8:AG$390)*$L365","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AH$8:AH$390)*$L365","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AI$8:AI$390)*$L365","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AJ$8:AJ$390)*$L365","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AK$8:AK$390)*$L365","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AL$8:AL$390)*$L365","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AM$8:AM$390)*$L365","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AN$8:AN$390)*$L365","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AO$8:AO$390)*$L365","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AP$8:AP$390)*$L365","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AQ$8:AQ$390)*$L365","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AR$8:AR$390)*$L365","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AS$8:AS$390)*$L365","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AT$8:AT$390)*$L365","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AU$8:AU$390)*$L365","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AV$8:AV$390)*$L365","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AW$8:AW$390)*$L365","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AX$8:AX$390)*$L365","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AY$8:AY$390)*$L365","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!AZ$8:AZ$390)*$L365","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!BA$8:BA$390)*$L365","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!BC$8:BC$390)*$L365","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A365,MSG_Generic!BD$8:BD$390)*$L365","v":4082.2932150000038},{"$f":"IF(MID($A365,6,1)=\"O\",MID($A365,6,3)&LEFT(VLOOKUP($B365,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A365,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B365,NameConvsw!$B$58:$G$70,6,FALSE),MID($A365,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!M$55:M$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!N$55:N$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!O$55:O$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!P$55:P$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!Q$55:Q$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!R$55:R$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!S$55:S$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!T$55:T$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!U$55:U$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!V$55:V$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!W$55:W$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!X$55:X$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!Y$55:Y$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!Z$55:Z$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AA$55:AA$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AB$55:AB$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AC$55:AC$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AD$55:AD$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AE$55:AE$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AF$55:AF$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AG$55:AG$71)/$E365/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AH$55:AH$71)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL365,MSG_Fueldata!AI$55:AI$71)/$E365/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A299","v":"TANEPGASNUSO"},"TAN","EPGASNUSO","TArEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C366,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C366,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AG$8:AG$390)*$L366","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AH$8:AH$390)*$L366","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AI$8:AI$390)*$L366","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AJ$8:AJ$390)*$L366","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AK$8:AK$390)*$L366","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AL$8:AL$390)*$L366","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AM$8:AM$390)*$L366","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AN$8:AN$390)*$L366","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AO$8:AO$390)*$L366","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AP$8:AP$390)*$L366","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AQ$8:AQ$390)*$L366","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AR$8:AR$390)*$L366","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AS$8:AS$390)*$L366","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AT$8:AT$390)*$L366","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AU$8:AU$390)*$L366","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AV$8:AV$390)*$L366","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AW$8:AW$390)*$L366","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AX$8:AX$390)*$L366","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AY$8:AY$390)*$L366","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!AZ$8:AZ$390)*$L366","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!BA$8:BA$390)*$L366","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!BC$8:BC$390)*$L366","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A366,MSG_Generic!BD$8:BD$390)*$L366","v":1562.9263650000014},{"$f":"IF(MID($A366,6,1)=\"O\",MID($A366,6,3)&LEFT(VLOOKUP($B366,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A366,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B366,NameConvsw!$B$58:$G$70,6,FALSE),MID($A366,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!M$55:M$71)/$E366/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!N$55:N$71)/$E366/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!O$55:O$71)/$E366/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!P$55:P$71)/$E366/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!Q$55:Q$71)/$E366/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!R$55:R$71)/$E366/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!S$55:S$71)/$E366/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!T$55:T$71)/$E366/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!U$55:U$71)/$E366/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!V$55:V$71)/$E366/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!W$55:W$71)/$E366/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!X$55:X$71)/$E366/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!Y$55:Y$71)/$E366/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!Z$55:Z$71)/$E366/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AA$55:AA$71)/$E366/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AB$55:AB$71)/$E366/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AC$55:AC$71)/$E366/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AD$55:AD$71)/$E366/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AE$55:AE$71)/$E366/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AF$55:AF$71)/$E366/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AG$55:AG$71)/$E366/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AH$55:AH$71)/$E366/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL366,MSG_Fueldata!AI$55:AI$71)/$E366/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A304","v":"ZIMEPODSNU"},"ZIM","EPODSNU","ZIrEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C367,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C367,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AG$8:AG$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AH$8:AH$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AI$8:AI$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AJ$8:AJ$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AK$8:AK$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AL$8:AL$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AM$8:AM$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AN$8:AN$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AO$8:AO$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AP$8:AP$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AQ$8:AQ$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AR$8:AR$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AS$8:AS$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AT$8:AT$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AU$8:AU$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AV$8:AV$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AW$8:AW$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AX$8:AX$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AY$8:AY$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!AZ$8:AZ$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!BA$8:BA$390)*$L367","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!BC$8:BC$390)*$L367","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A367,MSG_Generic!BD$8:BD$390)*$L367","v":1177.0000000000011},{"$f":"IF(MID($A367,6,1)=\"O\",MID($A367,6,3)&LEFT(VLOOKUP($B367,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A367,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B367,NameConvsw!$B$58:$G$70,6,FALSE),MID($A367,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!M$55:M$71)/$E367/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!N$55:N$71)/$E367/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!O$55:O$71)/$E367/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!P$55:P$71)/$E367/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!Q$55:Q$71)/$E367/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!R$55:R$71)/$E367/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!S$55:S$71)/$E367/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!T$55:T$71)/$E367/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!U$55:U$71)/$E367/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!V$55:V$71)/$E367/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!W$55:W$71)/$E367/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!X$55:X$71)/$E367/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!Y$55:Y$71)/$E367/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!Z$55:Z$71)/$E367/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AA$55:AA$71)/$E367/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AB$55:AB$71)/$E367/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AC$55:AC$71)/$E367/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AD$55:AD$71)/$E367/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AE$55:AE$71)/$E367/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AF$55:AF$71)/$E367/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AG$55:AG$71)/$E367/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AH$55:AH$71)/$E367/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL367,MSG_Fueldata!AI$55:AI$71)/$E367/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A305","v":"ZIMEPODSNUind"},{"$f":"LEFT(A368,3)","v":"ZIM"},{"$f":"RIGHT(A368,LEN(A368)-3)","v":"EPODSNUind"},{"$f":"LEFT(B368,2)&\"r\"&C368","v":"ZIrEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I368,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C368,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C368,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AG$8:AG$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AH$8:AH$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AI$8:AI$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AJ$8:AJ$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AK$8:AK$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AL$8:AL$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AM$8:AM$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AN$8:AN$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AO$8:AO$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AP$8:AP$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AQ$8:AQ$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AR$8:AR$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AS$8:AS$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AT$8:AT$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AU$8:AU$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AV$8:AV$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AW$8:AW$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AX$8:AX$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AY$8:AY$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!AZ$8:AZ$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!BA$8:BA$390)*$L368","v":658.7},{"$f":"AH368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!BC$8:BC$390)*$L368","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A368,MSG_Generic!BD$8:BD$390)*$L368","v":658.7},{"$f":"IF(MID($A368,6,1)=\"O\",MID($A368,6,3)&LEFT(VLOOKUP($B368,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A368,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B368,NameConvsw!$B$58:$G$70,6,FALSE),MID($A368,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!M$55:M$71)/$E368/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!N$55:N$71)/$E368/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!O$55:O$71)/$E368/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!P$55:P$71)/$E368/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!Q$55:Q$71)/$E368/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!R$55:R$71)/$E368/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!S$55:S$71)/$E368/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!T$55:T$71)/$E368/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!U$55:U$71)/$E368/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!V$55:V$71)/$E368/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!W$55:W$71)/$E368/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!X$55:X$71)/$E368/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!Y$55:Y$71)/$E368/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!Z$55:Z$71)/$E368/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AA$55:AA$71)/$E368/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AB$55:AB$71)/$E368/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AC$55:AC$71)/$E368/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AD$55:AD$71)/$E368/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AE$55:AE$71)/$E368/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AF$55:AF$71)/$E368/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AG$55:AG$71)/$E368/8.76","v":350.94585779517291},{"$f":"BG368","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AH$55:AH$71)/$E368/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL368,MSG_Fueldata!AI$55:AI$71)/$E368/8.76","v":350.94585779517291},null,{"$f":"(($H368+N368*$J368)/($K368*8.76)+$G368/8.76+AM368+$F368*BL$2)/$M368","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A306","v":"ZIMEPODSNUurb"},{"$f":"LEFT(A369,3)","v":"ZIM"},{"$f":"RIGHT(A369,LEN(A369)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B369,2)&\"r\"&C369","v":"ZIrEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I369,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C369,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C369,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AG$8:AG$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AH$8:AH$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AI$8:AI$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AJ$8:AJ$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AK$8:AK$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AL$8:AL$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AM$8:AM$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AN$8:AN$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AO$8:AO$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AP$8:AP$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AQ$8:AQ$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AR$8:AR$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AS$8:AS$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AT$8:AT$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AU$8:AU$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AV$8:AV$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AW$8:AW$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AX$8:AX$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AY$8:AY$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!AZ$8:AZ$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!BA$8:BA$390)*$L369","v":691.9},{"$f":"AH369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!BC$8:BC$390)*$L369","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A369,MSG_Generic!BD$8:BD$390)*$L369","v":691.9},{"$f":"IF(MID($A369,6,1)=\"O\",MID($A369,6,3)&LEFT(VLOOKUP($B369,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A369,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B369,NameConvsw!$B$58:$G$70,6,FALSE),MID($A369,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!M$55:M$71)/$E369/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!N$55:N$71)/$E369/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!O$55:O$71)/$E369/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!P$55:P$71)/$E369/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!Q$55:Q$71)/$E369/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!R$55:R$71)/$E369/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!S$55:S$71)/$E369/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!T$55:T$71)/$E369/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!U$55:U$71)/$E369/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!V$55:V$71)/$E369/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!W$55:W$71)/$E369/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!X$55:X$71)/$E369/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!Y$55:Y$71)/$E369/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!Z$55:Z$71)/$E369/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AA$55:AA$71)/$E369/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AB$55:AB$71)/$E369/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AC$55:AC$71)/$E369/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AD$55:AD$71)/$E369/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AE$55:AE$71)/$E369/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AF$55:AF$71)/$E369/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AG$55:AG$71)/$E369/8.76","v":767.69406392694066},{"$f":"BG369","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AH$55:AH$71)/$E369/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL369,MSG_Fueldata!AI$55:AI$71)/$E369/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A307","v":"ZIMEPODSNUrur"},{"$f":"LEFT(A370,3)","v":"ZIM"},{"$f":"RIGHT(A370,LEN(A370)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B370,2)&\"r\"&C370","v":"ZIrEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I370,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C370,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C370,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AG$8:AG$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AH$8:AH$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AI$8:AI$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AJ$8:AJ$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AK$8:AK$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AL$8:AL$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AM$8:AM$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AN$8:AN$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AO$8:AO$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AP$8:AP$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AQ$8:AQ$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AR$8:AR$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AS$8:AS$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AT$8:AT$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AU$8:AU$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AV$8:AV$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AW$8:AW$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AX$8:AX$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AY$8:AY$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!AZ$8:AZ$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!BA$8:BA$390)*$L370","v":691.9},{"$f":"AH370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!BC$8:BC$390)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A370,MSG_Generic!BD$8:BD$390)*$L370","v":691.9},{"$f":"IF(MID($A370,6,1)=\"O\",MID($A370,6,3)&LEFT(VLOOKUP($B370,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A370,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B370,NameConvsw!$B$58:$G$70,6,FALSE),MID($A370,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!M$55:M$71)/$E370/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!N$55:N$71)/$E370/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!O$55:O$71)/$E370/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!P$55:P$71)/$E370/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!Q$55:Q$71)/$E370/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!R$55:R$71)/$E370/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!S$55:S$71)/$E370/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!T$55:T$71)/$E370/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!U$55:U$71)/$E370/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!V$55:V$71)/$E370/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!W$55:W$71)/$E370/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!X$55:X$71)/$E370/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!Y$55:Y$71)/$E370/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!Z$55:Z$71)/$E370/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AA$55:AA$71)/$E370/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AB$55:AB$71)/$E370/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AC$55:AC$71)/$E370/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AD$55:AD$71)/$E370/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AE$55:AE$71)/$E370/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AF$55:AF$71)/$E370/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AG$55:AG$71)/$E370/8.76","v":767.69406392694066},{"$f":"BG370","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AH$55:AH$71)/$E370/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL370,MSG_Fueldata!AI$55:AI$71)/$E370/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A308","v":"ZIMEPOHFNU"},"ZIM","EPOHFNU","ZIrEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C371,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C371,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AG$8:AG$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AH$8:AH$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AI$8:AI$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AJ$8:AJ$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AK$8:AK$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AL$8:AL$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AM$8:AM$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AN$8:AN$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AO$8:AO$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AP$8:AP$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AQ$8:AQ$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AR$8:AR$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AS$8:AS$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AT$8:AT$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AU$8:AU$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AV$8:AV$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AW$8:AW$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AX$8:AX$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AY$8:AY$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!AZ$8:AZ$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!BA$8:BA$390)*$L371","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!BC$8:BC$390)*$L371","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A371,MSG_Generic!BD$8:BD$390)*$L371","v":1559.2500000000016},{"$f":"IF(MID($A371,6,1)=\"O\",MID($A371,6,3)&LEFT(VLOOKUP($B371,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A371,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B371,NameConvsw!$B$58:$G$70,6,FALSE),MID($A371,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!M$55:M$71)/$E371/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!N$55:N$71)/$E371/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!O$55:O$71)/$E371/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!P$55:P$71)/$E371/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!Q$55:Q$71)/$E371/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!R$55:R$71)/$E371/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!S$55:S$71)/$E371/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!T$55:T$71)/$E371/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!U$55:U$71)/$E371/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!V$55:V$71)/$E371/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!W$55:W$71)/$E371/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!X$55:X$71)/$E371/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!Y$55:Y$71)/$E371/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!Z$55:Z$71)/$E371/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AA$55:AA$71)/$E371/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AB$55:AB$71)/$E371/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AC$55:AC$71)/$E371/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AD$55:AD$71)/$E371/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AE$55:AE$71)/$E371/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AF$55:AF$71)/$E371/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AG$55:AG$71)/$E371/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AH$55:AH$71)/$E371/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL371,MSG_Fueldata!AI$55:AI$71)/$E371/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A309","v":"ZIMEPGASNUOC"},"ZIM","EPGASNUOC","ZIrEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C372,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C372,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AG$8:AG$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AH$8:AH$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AI$8:AI$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AJ$8:AJ$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AK$8:AK$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AL$8:AL$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AM$8:AM$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AN$8:AN$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AO$8:AO$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AP$8:AP$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AQ$8:AQ$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AR$8:AR$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AS$8:AS$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AT$8:AT$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AU$8:AU$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AV$8:AV$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AW$8:AW$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AX$8:AX$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AY$8:AY$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!AZ$8:AZ$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!BA$8:BA$390)*$L372","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!BC$8:BC$390)*$L372","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A372,MSG_Generic!BD$8:BD$390)*$L372","v":696.46500000000071},{"$f":"IF(MID($A372,6,1)=\"O\",MID($A372,6,3)&LEFT(VLOOKUP($B372,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A372,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B372,NameConvsw!$B$58:$G$70,6,FALSE),MID($A372,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!M$55:M$71)/$E372/8.76","v":123.66818873668191},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!N$55:N$71)/$E372/8.76","v":125.1902587519026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!O$55:O$71)/$E372/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!P$55:P$71)/$E372/8.76","v":128.23439878234402},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!Q$55:Q$71)/$E372/8.76","v":129.75646879756471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!R$55:R$71)/$E372/8.76","v":131.2785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!S$55:S$71)/$E372/8.76","v":132.80060882800612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!T$55:T$71)/$E372/8.76","v":134.32267884322681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!U$55:U$71)/$E372/8.76","v":135.8447488584475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!V$55:V$71)/$E372/8.76","v":137.36681887366822},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!W$55:W$71)/$E372/8.76","v":138.88888888888891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!X$55:X$71)/$E372/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!Y$55:Y$71)/$E372/8.76","v":143.45509893455099},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!Z$55:Z$71)/$E372/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AA$55:AA$71)/$E372/8.76","v":148.02130898021309},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AB$55:AB$71)/$E372/8.76","v":150.30441400304414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AC$55:AC$71)/$E372/8.76","v":152.5875190258752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AD$55:AD$71)/$E372/8.76","v":154.87062404870625},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AE$55:AE$71)/$E372/8.76","v":157.1537290715373},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AF$55:AF$71)/$E372/8.76","v":159.43683409436835},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AG$55:AG$71)/$E372/8.76","v":161.7199391171994},161.7199391171994,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AH$55:AH$71)/$E372/8.76","v":161.7199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL372,MSG_Fueldata!AI$55:AI$71)/$E372/8.76","v":161.7199391171994},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A310","v":"ZIMEPGASNUCC"},"ZIM","EPGASNUCC","ZIrEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C373,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C373,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AG$8:AG$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AH$8:AH$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AI$8:AI$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AJ$8:AJ$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AK$8:AK$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AL$8:AL$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AM$8:AM$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AN$8:AN$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AO$8:AO$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AP$8:AP$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AQ$8:AQ$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AR$8:AR$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AS$8:AS$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AT$8:AT$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AU$8:AU$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AV$8:AV$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AW$8:AW$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AX$8:AX$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AY$8:AY$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!AZ$8:AZ$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!BA$8:BA$390)*$L373","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!BC$8:BC$390)*$L373","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A373,MSG_Generic!BD$8:BD$390)*$L373","v":1297.4096666666683},{"$f":"IF(MID($A373,6,1)=\"O\",MID($A373,6,3)&LEFT(VLOOKUP($B373,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A373,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B373,NameConvsw!$B$58:$G$70,6,FALSE),MID($A373,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!M$55:M$71)/$E373/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!N$55:N$71)/$E373/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!O$55:O$71)/$E373/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!P$55:P$71)/$E373/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!Q$55:Q$71)/$E373/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!R$55:R$71)/$E373/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!S$55:S$71)/$E373/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!T$55:T$71)/$E373/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!U$55:U$71)/$E373/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!V$55:V$71)/$E373/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!W$55:W$71)/$E373/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!X$55:X$71)/$E373/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!Y$55:Y$71)/$E373/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!Z$55:Z$71)/$E373/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AA$55:AA$71)/$E373/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AB$55:AB$71)/$E373/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AC$55:AC$71)/$E373/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AD$55:AD$71)/$E373/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AE$55:AE$71)/$E373/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AF$55:AF$71)/$E373/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AG$55:AG$71)/$E373/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AH$55:AH$71)/$E373/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL373,MSG_Fueldata!AI$55:AI$71)/$E373/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A311","v":"ZIMEPCOCNUCCS"},{"$f":"LEFT(A374,3)","v":"ZIM"},{"$f":"RIGHT(A374,LEN(A374)-3)","v":"EPCOCNUCCS"},{"$f":"LEFT(B374,2)&\"r\"&C374","v":"ZIrEPCOCNUCCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!$G$8:$G$390)","v":0.28000000000000003},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!$X$8:$X$390)/8.76","v":0.24787997390737121},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!$H$8:$H$390)","v":315.21474721780601},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C374,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C374,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal w CCS"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AG$8:AG$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AH$8:AH$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AI$8:AI$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AJ$8:AJ$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AK$8:AK$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AL$8:AL$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AM$8:AM$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AN$8:AN$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AO$8:AO$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AP$8:AP$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AQ$8:AQ$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AR$8:AR$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AS$8:AS$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AT$8:AT$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AU$8:AU$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AV$8:AV$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AW$8:AW$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AX$8:AX$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AY$8:AY$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!AZ$8:AZ$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!BA$8:BA$390)*$L374","v":4842.0891222000046},{"$f":"AH374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!BC$8:BC$390)*$L374","v":4842.0891222000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A374,MSG_Generic!BD$8:BD$390)*$L374","v":4842.0891222000046},{"$f":"AL375","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!M$55:M$71)/$E374/8.76","v":25.684931506849313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!N$55:N$71)/$E374/8.76","v":26.908023483365948},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!O$55:O$71)/$E374/8.76","v":28.131115459882583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!P$55:P$71)/$E374/8.76","v":29.354207436399214},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!Q$55:Q$71)/$E374/8.76","v":30.577299412915849},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!R$55:R$71)/$E374/8.76","v":31.800391389432484},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!S$55:S$71)/$E374/8.76","v":33.023483365949119},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!T$55:T$71)/$E374/8.76","v":34.246575342465746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!U$55:U$71)/$E374/8.76","v":35.469667318982381},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!V$55:V$71)/$E374/8.76","v":36.692759295499016},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!W$55:W$71)/$E374/8.76","v":37.915851272015651},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!X$55:X$71)/$E374/8.76","v":39.138943248532286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!Y$55:Y$71)/$E374/8.76","v":40.36203522504892},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!Z$55:Z$71)/$E374/8.76","v":41.585127201565555},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AA$55:AA$71)/$E374/8.76","v":42.808219178082183},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AB$55:AB$71)/$E374/8.76","v":44.031311154598818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AC$55:AC$71)/$E374/8.76","v":45.25440313111546},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AD$55:AD$71)/$E374/8.76","v":46.477495107632095},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AE$55:AE$71)/$E374/8.76","v":47.700587084148729},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AF$55:AF$71)/$E374/8.76","v":48.923679060665364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AG$55:AG$71)/$E374/8.76","v":50.146771037181992},{"$f":"BG374","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AH$55:AH$71)/$E374/8.76","v":50.146771037181992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL374,MSG_Fueldata!AI$55:AI$71)/$E374/8.76","v":50.146771037181992},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A312","v":"ZIMEPCOANUSC"},"ZIM","EPCOANUSC","ZIrEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C375,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C375,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AG$8:AG$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AH$8:AH$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AI$8:AI$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AJ$8:AJ$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AK$8:AK$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AL$8:AL$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AM$8:AM$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AN$8:AN$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AO$8:AO$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AP$8:AP$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AQ$8:AQ$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AR$8:AR$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AS$8:AS$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AT$8:AT$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AU$8:AU$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AV$8:AV$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AW$8:AW$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AX$8:AX$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AY$8:AY$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!AZ$8:AZ$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!BA$8:BA$390)*$L375","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!BC$8:BC$390)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A375,MSG_Generic!BD$8:BD$390)*$L375","v":3067.3993350000028},{"$f":"IF(MID($A375,6,1)=\"O\",MID($A375,6,3)&LEFT(VLOOKUP($B375,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A375,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B375,NameConvsw!$B$58:$G$70,6,FALSE),MID($A375,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!M$55:M$71)/$E375/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!N$55:N$71)/$E375/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!O$55:O$71)/$E375/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!P$55:P$71)/$E375/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!Q$55:Q$71)/$E375/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!R$55:R$71)/$E375/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!S$55:S$71)/$E375/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!T$55:T$71)/$E375/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!U$55:U$71)/$E375/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!V$55:V$71)/$E375/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!W$55:W$71)/$E375/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!X$55:X$71)/$E375/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!Y$55:Y$71)/$E375/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!Z$55:Z$71)/$E375/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AA$55:AA$71)/$E375/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AB$55:AB$71)/$E375/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AC$55:AC$71)/$E375/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AD$55:AD$71)/$E375/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AE$55:AE$71)/$E375/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AF$55:AF$71)/$E375/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AG$55:AG$71)/$E375/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AH$55:AH$71)/$E375/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL375,MSG_Fueldata!AI$55:AI$71)/$E375/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A313","v":"ZIMEPNUCNUPW"},"ZIM","EPNUCNUPW","ZIrEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C376,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C376,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AG$8:AG$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AH$8:AH$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AI$8:AI$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AJ$8:AJ$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AK$8:AK$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AL$8:AL$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AM$8:AM$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AN$8:AN$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AO$8:AO$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AP$8:AP$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AQ$8:AQ$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AR$8:AR$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AS$8:AS$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AT$8:AT$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AU$8:AU$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AV$8:AV$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AW$8:AW$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AX$8:AX$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AY$8:AY$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!AZ$8:AZ$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!BA$8:BA$390)*$L376","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!BC$8:BC$390)*$L376","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A376,MSG_Generic!BD$8:BD$390)*$L376","v":7905.7295075508828},{"$f":"IF(MID($A376,6,1)=\"O\",MID($A376,6,3)&LEFT(VLOOKUP($B376,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A376,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B376,NameConvsw!$B$58:$G$70,6,FALSE),MID($A376,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!M$55:M$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!N$55:N$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!O$55:O$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!P$55:P$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!Q$55:Q$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!R$55:R$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!S$55:S$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!T$55:T$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!U$55:U$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!V$55:V$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!W$55:W$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!X$55:X$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!Y$55:Y$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!Z$55:Z$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AA$55:AA$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AB$55:AB$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AC$55:AC$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AD$55:AD$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AE$55:AE$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AF$55:AF$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AG$55:AG$71)/$E376/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AH$55:AH$71)/$E376/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL376,MSG_Fueldata!AI$55:AI$71)/$E376/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A314","v":"ZIMEPHYDNU"},"ZIM","EPHYDNU","ZIrEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C377,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C377,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AG$8:AG$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AH$8:AH$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AI$8:AI$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AJ$8:AJ$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AK$8:AK$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AL$8:AL$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AM$8:AM$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AN$8:AN$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AO$8:AO$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AP$8:AP$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AQ$8:AQ$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AR$8:AR$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AS$8:AS$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AT$8:AT$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AU$8:AU$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AV$8:AV$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AW$8:AW$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AX$8:AX$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AY$8:AY$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!AZ$8:AZ$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!BA$8:BA$390)*$L377","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!BC$8:BC$390)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A377,MSG_Generic!BD$8:BD$390)*$L377","v":2686.2440000000024},{"$f":"IF(MID($A377,6,1)=\"O\",MID($A377,6,3)&LEFT(VLOOKUP($B377,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A377,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B377,NameConvsw!$B$58:$G$70,6,FALSE),MID($A377,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!M$55:M$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!N$55:N$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!O$55:O$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!P$55:P$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!Q$55:Q$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!R$55:R$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!S$55:S$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!T$55:T$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!U$55:U$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!V$55:V$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!W$55:W$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!X$55:X$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!Y$55:Y$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!Z$55:Z$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AA$55:AA$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AB$55:AB$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AC$55:AC$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AD$55:AD$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AE$55:AE$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AF$55:AF$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AG$55:AG$71)/$E377/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AH$55:AH$71)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL377,MSG_Fueldata!AI$55:AI$71)/$E377/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A315","v":"ZIMEPHYDNUmic"},"ZIM","EPHYDNUmic","ZIrEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!$L$8:$L$390)","v":30},{"$f":"-PMT(disc_rate,I378,1)/(1+disc_rate)","v":9.6435680229667184E-2},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C378,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C378,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AG$8:AG$390)*$L378","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AH$8:AH$390)*$L378","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AI$8:AI$390)*$L378","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AJ$8:AJ$390)*$L378","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AK$8:AK$390)*$L378","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AL$8:AL$390)*$L378","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AM$8:AM$390)*$L378","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AN$8:AN$390)*$L378","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AO$8:AO$390)*$L378","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AP$8:AP$390)*$L378","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AQ$8:AQ$390)*$L378","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AR$8:AR$390)*$L378","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AS$8:AS$390)*$L378","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AT$8:AT$390)*$L378","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AU$8:AU$390)*$L378","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AV$8:AV$390)*$L378","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AW$8:AW$390)*$L378","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AX$8:AX$390)*$L378","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AY$8:AY$390)*$L378","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!AZ$8:AZ$390)*$L378","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!BA$8:BA$390)*$L378","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!BC$8:BC$390)*$L378","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A378,MSG_Generic!BD$8:BD$390)*$L378","v":3090.664500000003},{"$f":"IF(MID($A378,6,1)=\"O\",MID($A378,6,3)&LEFT(VLOOKUP($B378,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A378,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B378,NameConvsw!$B$58:$G$70,6,FALSE),MID($A378,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!M$55:M$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!N$55:N$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!O$55:O$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!P$55:P$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!Q$55:Q$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!R$55:R$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!S$55:S$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!T$55:T$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!U$55:U$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!V$55:V$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!W$55:W$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!X$55:X$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!Y$55:Y$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!Z$55:Z$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AA$55:AA$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AB$55:AB$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AC$55:AC$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AD$55:AD$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AE$55:AE$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AF$55:AF$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AG$55:AG$71)/$E378/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AH$55:AH$71)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL378,MSG_Fueldata!AI$55:AI$71)/$E378/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A316","v":"ZIMEPBIONU"},"ZIM","EPBIONU","ZIrEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C379,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C379,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AG$8:AG$390)*$L379","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AH$8:AH$390)*$L379","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AI$8:AI$390)*$L379","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AJ$8:AJ$390)*$L379","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AK$8:AK$390)*$L379","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AL$8:AL$390)*$L379","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AM$8:AM$390)*$L379","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AN$8:AN$390)*$L379","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AO$8:AO$390)*$L379","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AP$8:AP$390)*$L379","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AQ$8:AQ$390)*$L379","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AR$8:AR$390)*$L379","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AS$8:AS$390)*$L379","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AT$8:AT$390)*$L379","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AU$8:AU$390)*$L379","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AV$8:AV$390)*$L379","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AW$8:AW$390)*$L379","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AX$8:AX$390)*$L379","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AY$8:AY$390)*$L379","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!AZ$8:AZ$390)*$L379","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!BA$8:BA$390)*$L379","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!BC$8:BC$390)*$L379","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A379,MSG_Generic!BD$8:BD$390)*$L379","v":1928.4515250000018},{"$f":"IF(MID($A379,6,1)=\"O\",MID($A379,6,3)&LEFT(VLOOKUP($B379,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A379,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B379,NameConvsw!$B$58:$G$70,6,FALSE),MID($A379,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!M$55:M$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!N$55:N$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!O$55:O$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!P$55:P$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!Q$55:Q$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!R$55:R$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!S$55:S$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!T$55:T$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!U$55:U$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!V$55:V$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!W$55:W$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!X$55:X$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!Y$55:Y$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!Z$55:Z$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AA$55:AA$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AB$55:AB$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AC$55:AC$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AD$55:AD$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AE$55:AE$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AF$55:AF$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AG$55:AG$71)/$E379/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AH$55:AH$71)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL379,MSG_Fueldata!AI$55:AI$71)/$E379/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A317","v":"ZIMEPGEONU"},"ZIM","EPGEONU","ZIrEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C380,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C380,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AG$8:AG$390)*$L380","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AH$8:AH$390)*$L380","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AI$8:AI$390)*$L380","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AJ$8:AJ$390)*$L380","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AK$8:AK$390)*$L380","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AL$8:AL$390)*$L380","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AM$8:AM$390)*$L380","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AN$8:AN$390)*$L380","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AO$8:AO$390)*$L380","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AP$8:AP$390)*$L380","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AQ$8:AQ$390)*$L380","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AR$8:AR$390)*$L380","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AS$8:AS$390)*$L380","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AT$8:AT$390)*$L380","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AU$8:AU$390)*$L380","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AV$8:AV$390)*$L380","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AW$8:AW$390)*$L380","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AX$8:AX$390)*$L380","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AY$8:AY$390)*$L380","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!AZ$8:AZ$390)*$L380","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!BA$8:BA$390)*$L380","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!BC$8:BC$390)*$L380","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A380,MSG_Generic!BD$8:BD$390)*$L380","v":3085.5224400000025},{"$f":"IF(MID($A380,6,1)=\"O\",MID($A380,6,3)&LEFT(VLOOKUP($B380,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A380,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B380,NameConvsw!$B$58:$G$70,6,FALSE),MID($A380,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!M$55:M$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!N$55:N$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!O$55:O$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!P$55:P$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!Q$55:Q$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!R$55:R$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!S$55:S$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!T$55:T$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!U$55:U$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!V$55:V$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!W$55:W$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!X$55:X$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!Y$55:Y$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!Z$55:Z$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AA$55:AA$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AB$55:AB$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AC$55:AC$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AD$55:AD$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AE$55:AE$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AF$55:AF$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AG$55:AG$71)/$E380/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AH$55:AH$71)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL380,MSG_Fueldata!AI$55:AI$71)/$E380/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A318","v":"ZIMEPWNDNU25"},"ZIM","EPWNDNU25","ZIrEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C381,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C381,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AG$8:AG$390)*$L381","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AH$8:AH$390)*$L381","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AI$8:AI$390)*$L381","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AJ$8:AJ$390)*$L381","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AK$8:AK$390)*$L381","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AL$8:AL$390)*$L381","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AM$8:AM$390)*$L381","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AN$8:AN$390)*$L381","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AO$8:AO$390)*$L381","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AP$8:AP$390)*$L381","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AQ$8:AQ$390)*$L381","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AR$8:AR$390)*$L381","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AS$8:AS$390)*$L381","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AT$8:AT$390)*$L381","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AU$8:AU$390)*$L381","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AV$8:AV$390)*$L381","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AW$8:AW$390)*$L381","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AX$8:AX$390)*$L381","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AY$8:AY$390)*$L381","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!AZ$8:AZ$390)*$L381","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!BA$8:BA$390)*$L381","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!BC$8:BC$390)*$L381","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A381,MSG_Generic!BD$8:BD$390)*$L381","v":1863.4770000000019},{"$f":"IF(MID($A381,6,1)=\"O\",MID($A381,6,3)&LEFT(VLOOKUP($B381,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A381,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B381,NameConvsw!$B$58:$G$70,6,FALSE),MID($A381,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!M$55:M$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!N$55:N$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!O$55:O$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!P$55:P$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!Q$55:Q$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!R$55:R$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!S$55:S$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!T$55:T$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!U$55:U$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!V$55:V$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!W$55:W$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!X$55:X$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!Y$55:Y$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!Z$55:Z$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AA$55:AA$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AB$55:AB$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AC$55:AC$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AD$55:AD$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AE$55:AE$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AF$55:AF$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AG$55:AG$71)/$E381/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AH$55:AH$71)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL381,MSG_Fueldata!AI$55:AI$71)/$E381/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A319","v":"ZIMEPWNDNU30"},"ZIM","EPWNDNU30","ZIrEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C382,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C382,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AG$8:AG$390)*$L382","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AH$8:AH$390)*$L382","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AI$8:AI$390)*$L382","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AJ$8:AJ$390)*$L382","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AK$8:AK$390)*$L382","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AL$8:AL$390)*$L382","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AM$8:AM$390)*$L382","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AN$8:AN$390)*$L382","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AO$8:AO$390)*$L382","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AP$8:AP$390)*$L382","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AQ$8:AQ$390)*$L382","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AR$8:AR$390)*$L382","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AS$8:AS$390)*$L382","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AT$8:AT$390)*$L382","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AU$8:AU$390)*$L382","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AV$8:AV$390)*$L382","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AW$8:AW$390)*$L382","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AX$8:AX$390)*$L382","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AY$8:AY$390)*$L382","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!AZ$8:AZ$390)*$L382","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!BA$8:BA$390)*$L382","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!BC$8:BC$390)*$L382","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A382,MSG_Generic!BD$8:BD$390)*$L382","v":1575.8820000000017},{"$f":"IF(MID($A382,6,1)=\"O\",MID($A382,6,3)&LEFT(VLOOKUP($B382,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A382,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B382,NameConvsw!$B$58:$G$70,6,FALSE),MID($A382,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!M$55:M$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!N$55:N$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!O$55:O$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!P$55:P$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!Q$55:Q$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!R$55:R$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!S$55:S$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!T$55:T$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!U$55:U$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!V$55:V$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!W$55:W$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!X$55:X$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!Y$55:Y$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!Z$55:Z$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AA$55:AA$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AB$55:AB$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AC$55:AC$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AD$55:AD$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AE$55:AE$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AF$55:AF$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AG$55:AG$71)/$E382/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AH$55:AH$71)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL382,MSG_Fueldata!AI$55:AI$71)/$E382/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A320","v":"ZIMEPSOLNUPVut"},"ZIM","EPSOLNUPVut","ZIrEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C383,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C383,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AG$8:AG$390)*$L383","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AH$8:AH$390)*$L383","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AI$8:AI$390)*$L383","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AJ$8:AJ$390)*$L383","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AK$8:AK$390)*$L383","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AL$8:AL$390)*$L383","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AM$8:AM$390)*$L383","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AN$8:AN$390)*$L383","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AO$8:AO$390)*$L383","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AP$8:AP$390)*$L383","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AQ$8:AQ$390)*$L383","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AR$8:AR$390)*$L383","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AS$8:AS$390)*$L383","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AT$8:AT$390)*$L383","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AU$8:AU$390)*$L383","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AV$8:AV$390)*$L383","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AW$8:AW$390)*$L383","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AX$8:AX$390)*$L383","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AY$8:AY$390)*$L383","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!AZ$8:AZ$390)*$L383","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!BA$8:BA$390)*$L383","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!BC$8:BC$390)*$L383","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A383,MSG_Generic!BD$8:BD$390)*$L383","v":1140.150000000001},{"$f":"IF(MID($A383,6,1)=\"O\",MID($A383,6,3)&LEFT(VLOOKUP($B383,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A383,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B383,NameConvsw!$B$58:$G$70,6,FALSE),MID($A383,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!M$55:M$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!N$55:N$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!O$55:O$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!P$55:P$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!Q$55:Q$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!R$55:R$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!S$55:S$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!T$55:T$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!U$55:U$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!V$55:V$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!W$55:W$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!X$55:X$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!Y$55:Y$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!Z$55:Z$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AA$55:AA$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AB$55:AB$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AC$55:AC$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AD$55:AD$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AE$55:AE$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AF$55:AF$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AG$55:AG$71)/$E383/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AH$55:AH$71)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL383,MSG_Fueldata!AI$55:AI$71)/$E383/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A321","v":"ZIMEPSOLNUPVrt"},"ZIM","EPSOLNUPVrt",{"$f":"LEFT(B384,2)&\"r\"&C384","v":"ZIrEPSOLNUPVrt"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C384,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C384,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AG$8:AG$390)*$L384","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AH$8:AH$390)*$L384","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AI$8:AI$390)*$L384","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AJ$8:AJ$390)*$L384","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AK$8:AK$390)*$L384","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AL$8:AL$390)*$L384","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AM$8:AM$390)*$L384","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AN$8:AN$390)*$L384","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AO$8:AO$390)*$L384","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AP$8:AP$390)*$L384","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AQ$8:AQ$390)*$L384","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AR$8:AR$390)*$L384","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AS$8:AS$390)*$L384","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AT$8:AT$390)*$L384","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AU$8:AU$390)*$L384","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AV$8:AV$390)*$L384","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AW$8:AW$390)*$L384","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AX$8:AX$390)*$L384","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AY$8:AY$390)*$L384","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!AZ$8:AZ$390)*$L384","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!BA$8:BA$390)*$L384","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!BC$8:BC$390)*$L384","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A384,MSG_Generic!BD$8:BD$390)*$L384","v":1088.4000000000001},{"$f":"IF(MID($A384,6,1)=\"O\",MID($A384,6,3)&LEFT(VLOOKUP($B384,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A384,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B384,NameConvsw!$B$58:$G$70,6,FALSE),MID($A384,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!M$55:M$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!N$55:N$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!O$55:O$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!P$55:P$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!Q$55:Q$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!R$55:R$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!S$55:S$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!T$55:T$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!U$55:U$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!V$55:V$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!W$55:W$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!X$55:X$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!Y$55:Y$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!Z$55:Z$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AA$55:AA$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AB$55:AB$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AC$55:AC$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AD$55:AD$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AE$55:AE$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AF$55:AF$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AG$55:AG$71)/$E384/8.76","v":0},{"$f":"BG384","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AH$55:AH$71)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL384,MSG_Fueldata!AI$55:AI$71)/$E384/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A322","v":"ZIMEPSOLNUPVst"},"ZIM","EPSOLNUPVst","ZIrEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C385,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C385,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AG$8:AG$390)*$L385","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AH$8:AH$390)*$L385","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AI$8:AI$390)*$L385","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AJ$8:AJ$390)*$L385","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AK$8:AK$390)*$L385","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AL$8:AL$390)*$L385","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AM$8:AM$390)*$L385","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AN$8:AN$390)*$L385","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AO$8:AO$390)*$L385","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AP$8:AP$390)*$L385","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AQ$8:AQ$390)*$L385","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AR$8:AR$390)*$L385","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AS$8:AS$390)*$L385","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AT$8:AT$390)*$L385","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AU$8:AU$390)*$L385","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AV$8:AV$390)*$L385","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AW$8:AW$390)*$L385","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AX$8:AX$390)*$L385","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AY$8:AY$390)*$L385","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!AZ$8:AZ$390)*$L385","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!BA$8:BA$390)*$L385","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!BC$8:BC$390)*$L385","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A385,MSG_Generic!BD$8:BD$390)*$L385","v":1992.2},{"$f":"IF(MID($A385,6,1)=\"O\",MID($A385,6,3)&LEFT(VLOOKUP($B385,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A385,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B385,NameConvsw!$B$58:$G$70,6,FALSE),MID($A385,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!M$55:M$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!N$55:N$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!O$55:O$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!P$55:P$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!Q$55:Q$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!R$55:R$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!S$55:S$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!T$55:T$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!U$55:U$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!V$55:V$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!W$55:W$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!X$55:X$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!Y$55:Y$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!Z$55:Z$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AA$55:AA$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AB$55:AB$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AC$55:AC$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AD$55:AD$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AE$55:AE$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AF$55:AF$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AG$55:AG$71)/$E385/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AH$55:AH$71)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL385,MSG_Fueldata!AI$55:AI$71)/$E385/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A323","v":"ZIMEPSOLNUPVst2"},{"$f":"LEFT(A386,3)","v":"ZIM"},{"$f":"RIGHT(A386,LEN(A386)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B386,2)&\"r\"&C386","v":"ZIrEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I386,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C386,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C386,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AG$8:AG$390)*$L386","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AH$8:AH$390)*$L386","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AI$8:AI$390)*$L386","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AJ$8:AJ$390)*$L386","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AK$8:AK$390)*$L386","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AL$8:AL$390)*$L386","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AM$8:AM$390)*$L386","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AN$8:AN$390)*$L386","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AO$8:AO$390)*$L386","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AP$8:AP$390)*$L386","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AQ$8:AQ$390)*$L386","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AR$8:AR$390)*$L386","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AS$8:AS$390)*$L386","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AT$8:AT$390)*$L386","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AU$8:AU$390)*$L386","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AV$8:AV$390)*$L386","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AW$8:AW$390)*$L386","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AX$8:AX$390)*$L386","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AY$8:AY$390)*$L386","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!AZ$8:AZ$390)*$L386","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!BA$8:BA$390)*$L386","v":3590},{"$f":"AH386","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!BC$8:BC$390)*$L386","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A386,MSG_Generic!BD$8:BD$390)*$L386","v":2936.3},{"$f":"IF(MID($A386,6,1)=\"O\",MID($A386,6,3)&LEFT(VLOOKUP($B386,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A386,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B386,NameConvsw!$B$58:$G$70,6,FALSE),MID($A386,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!M$55:M$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!N$55:N$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!O$55:O$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!P$55:P$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!Q$55:Q$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!R$55:R$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!S$55:S$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!T$55:T$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!U$55:U$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!V$55:V$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!W$55:W$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!X$55:X$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!Y$55:Y$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!Z$55:Z$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AA$55:AA$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AB$55:AB$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AC$55:AC$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AD$55:AD$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AE$55:AE$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AF$55:AF$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AG$55:AG$71)/$E386/8.76","v":0},{"$f":"BG386","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AH$55:AH$71)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL386,MSG_Fueldata!AI$55:AI$71)/$E386/8.76","v":0},null,{"$f":"(($H386+N386*$J386)/($K386*8.76)+$G386/8.76+AM386+$F386*BL$2)/$M386","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A324","v":"ZIMEPSOLNUPVrtru"},{"$f":"LEFT(A387,3)","v":"ZIM"},{"$f":"RIGHT(A387,LEN(A387)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B387,2)&\"r\"&C387","v":"ZIrEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I387,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C387,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C387,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AG$8:AG$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AH$8:AH$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AI$8:AI$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AJ$8:AJ$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AK$8:AK$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AL$8:AL$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AM$8:AM$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AN$8:AN$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AO$8:AO$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AP$8:AP$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AQ$8:AQ$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AR$8:AR$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AS$8:AS$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AT$8:AT$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AU$8:AU$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AV$8:AV$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AW$8:AW$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AX$8:AX$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AY$8:AY$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!AZ$8:AZ$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!BA$8:BA$390)*$L387","v":0},{"$f":"AH387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!BC$8:BC$390)*$L387","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A387,MSG_Generic!BD$8:BD$390)*$L387","v":0},{"$f":"IF(MID($A387,6,1)=\"O\",MID($A387,6,3)&LEFT(VLOOKUP($B387,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A387,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B387,NameConvsw!$B$58:$G$70,6,FALSE),MID($A387,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!M$55:M$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!N$55:N$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!O$55:O$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!P$55:P$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!Q$55:Q$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!R$55:R$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!S$55:S$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!T$55:T$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!U$55:U$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!V$55:V$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!W$55:W$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!X$55:X$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!Y$55:Y$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!Z$55:Z$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AA$55:AA$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AB$55:AB$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AC$55:AC$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AD$55:AD$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AE$55:AE$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AF$55:AF$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AG$55:AG$71)/$E387/8.76","v":0},{"$f":"BG387","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AH$55:AH$71)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL387,MSG_Fueldata!AI$55:AI$71)/$E387/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A325","v":"ZIMEPSOLNUPVstru"},{"$f":"LEFT(A388,3)","v":"ZIM"},{"$f":"RIGHT(A388,LEN(A388)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B388,2)&\"r\"&C388","v":"ZIrEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I388,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C388,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C388,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AG$8:AG$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AH$8:AH$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AI$8:AI$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AJ$8:AJ$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AK$8:AK$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AL$8:AL$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AM$8:AM$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AN$8:AN$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AO$8:AO$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AP$8:AP$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AQ$8:AQ$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AR$8:AR$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AS$8:AS$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AT$8:AT$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AU$8:AU$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AV$8:AV$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AW$8:AW$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AX$8:AX$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AY$8:AY$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!AZ$8:AZ$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!BA$8:BA$390)*$L388","v":0},{"$f":"AH388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!BC$8:BC$390)*$L388","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A388,MSG_Generic!BD$8:BD$390)*$L388","v":0},{"$f":"IF(MID($A388,6,1)=\"O\",MID($A388,6,3)&LEFT(VLOOKUP($B388,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A388,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B388,NameConvsw!$B$58:$G$70,6,FALSE),MID($A388,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!M$55:M$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!N$55:N$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!O$55:O$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!P$55:P$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!Q$55:Q$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!R$55:R$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!S$55:S$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!T$55:T$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!U$55:U$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!V$55:V$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!W$55:W$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!X$55:X$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!Y$55:Y$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!Z$55:Z$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AA$55:AA$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AB$55:AB$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AC$55:AC$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AD$55:AD$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AE$55:AE$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AF$55:AF$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AG$55:AG$71)/$E388/8.76","v":0},{"$f":"BG388","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AH$55:AH$71)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL388,MSG_Fueldata!AI$55:AI$71)/$E388/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A326","v":"ZIMEPSOLNUPVstru2"},{"$f":"LEFT(A389,3)","v":"ZIM"},{"$f":"RIGHT(A389,LEN(A389)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B389,2)&\"r\"&C389","v":"ZIrEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I389,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C389,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C389,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AG$8:AG$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AH$8:AH$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AI$8:AI$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AJ$8:AJ$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AK$8:AK$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AL$8:AL$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AM$8:AM$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AN$8:AN$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AO$8:AO$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AP$8:AP$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AQ$8:AQ$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AR$8:AR$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AS$8:AS$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AT$8:AT$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AU$8:AU$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AV$8:AV$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AW$8:AW$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AX$8:AX$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AY$8:AY$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!AZ$8:AZ$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!BA$8:BA$390)*$L389","v":0},{"$f":"AH389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!BC$8:BC$390)*$L389","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A389,MSG_Generic!BD$8:BD$390)*$L389","v":0},{"$f":"IF(MID($A389,6,1)=\"O\",MID($A389,6,3)&LEFT(VLOOKUP($B389,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A389,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B389,NameConvsw!$B$58:$G$70,6,FALSE),MID($A389,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!M$55:M$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!N$55:N$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!O$55:O$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!P$55:P$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!Q$55:Q$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!R$55:R$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!S$55:S$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!T$55:T$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!U$55:U$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!V$55:V$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!W$55:W$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!X$55:X$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!Y$55:Y$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!Z$55:Z$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AA$55:AA$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AB$55:AB$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AC$55:AC$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AD$55:AD$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AE$55:AE$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AF$55:AF$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AG$55:AG$71)/$E389/8.76","v":0},{"$f":"BG389","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AH$55:AH$71)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL389,MSG_Fueldata!AI$55:AI$71)/$E389/8.76","v":0},null,{"$f":"(($H389+N389*$J389)/($K389*8.76)+$G389/8.76+AM389+$F389*BL$2)/$M389","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A327","v":"ZIMEPTSONUTH"},"ZIM","EPTSONUTH","ZIrEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C390,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C390,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AG$8:AG$390)*$L390","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AH$8:AH$390)*$L390","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AI$8:AI$390)*$L390","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AJ$8:AJ$390)*$L390","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AK$8:AK$390)*$L390","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AL$8:AL$390)*$L390","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AM$8:AM$390)*$L390","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AN$8:AN$390)*$L390","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AO$8:AO$390)*$L390","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AP$8:AP$390)*$L390","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AQ$8:AQ$390)*$L390","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AR$8:AR$390)*$L390","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AS$8:AS$390)*$L390","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AT$8:AT$390)*$L390","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AU$8:AU$390)*$L390","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AV$8:AV$390)*$L390","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AW$8:AW$390)*$L390","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AX$8:AX$390)*$L390","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AY$8:AY$390)*$L390","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!AZ$8:AZ$390)*$L390","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!BA$8:BA$390)*$L390","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!BC$8:BC$390)*$L390","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A390,MSG_Generic!BD$8:BD$390)*$L390","v":1986.1391550000019},{"$f":"IF(MID($A390,6,1)=\"O\",MID($A390,6,3)&LEFT(VLOOKUP($B390,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A390,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B390,NameConvsw!$B$58:$G$70,6,FALSE),MID($A390,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!M$55:M$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!N$55:N$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!O$55:O$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!P$55:P$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!Q$55:Q$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!R$55:R$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!S$55:S$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!T$55:T$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!U$55:U$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!V$55:V$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!W$55:W$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!X$55:X$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!Y$55:Y$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!Z$55:Z$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AA$55:AA$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AB$55:AB$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AC$55:AC$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AD$55:AD$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AE$55:AE$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AF$55:AF$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AG$55:AG$71)/$E390/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AH$55:AH$71)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL390,MSG_Fueldata!AI$55:AI$71)/$E390/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A328","v":"ZIMEPTSONUTHst"},"ZIM","EPTSONUTHst","ZIrEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C391,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C391,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AG$8:AG$390)*$L391","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AH$8:AH$390)*$L391","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AI$8:AI$390)*$L391","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AJ$8:AJ$390)*$L391","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AK$8:AK$390)*$L391","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AL$8:AL$390)*$L391","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AM$8:AM$390)*$L391","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AN$8:AN$390)*$L391","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AO$8:AO$390)*$L391","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AP$8:AP$390)*$L391","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AQ$8:AQ$390)*$L391","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AR$8:AR$390)*$L391","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AS$8:AS$390)*$L391","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AT$8:AT$390)*$L391","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AU$8:AU$390)*$L391","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AV$8:AV$390)*$L391","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AW$8:AW$390)*$L391","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AX$8:AX$390)*$L391","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AY$8:AY$390)*$L391","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!AZ$8:AZ$390)*$L391","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!BA$8:BA$390)*$L391","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!BC$8:BC$390)*$L391","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A391,MSG_Generic!BD$8:BD$390)*$L391","v":4082.2932150000038},{"$f":"IF(MID($A391,6,1)=\"O\",MID($A391,6,3)&LEFT(VLOOKUP($B391,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A391,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B391,NameConvsw!$B$58:$G$70,6,FALSE),MID($A391,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!M$55:M$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!N$55:N$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!O$55:O$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!P$55:P$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!Q$55:Q$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!R$55:R$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!S$55:S$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!T$55:T$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!U$55:U$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!V$55:V$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!W$55:W$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!X$55:X$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!Y$55:Y$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!Z$55:Z$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AA$55:AA$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AB$55:AB$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AC$55:AC$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AD$55:AD$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AE$55:AE$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AF$55:AF$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AG$55:AG$71)/$E391/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AH$55:AH$71)/$E391/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL391,MSG_Fueldata!AI$55:AI$71)/$E391/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A329","v":"ZIMEPGASNUSO"},"ZIM","EPGASNUSO","ZIrEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C392,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C392,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AG$8:AG$390)*$L392","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AH$8:AH$390)*$L392","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AI$8:AI$390)*$L392","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AJ$8:AJ$390)*$L392","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AK$8:AK$390)*$L392","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AL$8:AL$390)*$L392","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AM$8:AM$390)*$L392","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AN$8:AN$390)*$L392","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AO$8:AO$390)*$L392","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AP$8:AP$390)*$L392","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AQ$8:AQ$390)*$L392","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AR$8:AR$390)*$L392","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AS$8:AS$390)*$L392","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AT$8:AT$390)*$L392","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AU$8:AU$390)*$L392","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AV$8:AV$390)*$L392","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AW$8:AW$390)*$L392","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AX$8:AX$390)*$L392","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AY$8:AY$390)*$L392","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!AZ$8:AZ$390)*$L392","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!BA$8:BA$390)*$L392","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!BC$8:BC$390)*$L392","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A392,MSG_Generic!BD$8:BD$390)*$L392","v":1562.9263650000014},{"$f":"IF(MID($A392,6,1)=\"O\",MID($A392,6,3)&LEFT(VLOOKUP($B392,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A392,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B392,NameConvsw!$B$58:$G$70,6,FALSE),MID($A392,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!M$55:M$71)/$E392/8.76","v":70.00086154906522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!N$55:N$71)/$E392/8.76","v":70.862410614284471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!O$55:O$71)/$E392/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!P$55:P$71)/$E392/8.76","v":72.585508744723015},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!Q$55:Q$71)/$E392/8.76","v":73.44705780994228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!R$55:R$71)/$E392/8.76","v":74.308606875161544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!S$55:S$71)/$E392/8.76","v":75.170155940380795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!T$55:T$71)/$E392/8.76","v":76.031705005600074},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!U$55:U$71)/$E392/8.76","v":76.893254070819339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!V$55:V$71)/$E392/8.76","v":77.754803136038589},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!W$55:W$71)/$E392/8.76","v":78.616352201257868},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!X$55:X$71)/$E392/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!Y$55:Y$71)/$E392/8.76","v":81.200999396915662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!Z$55:Z$71)/$E392/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AA$55:AA$71)/$E392/8.76","v":83.785646592573443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AB$55:AB$71)/$E392/8.76","v":85.07797019040234},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AC$55:AC$71)/$E392/8.76","v":86.370293788231237},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AD$55:AD$71)/$E392/8.76","v":87.662617386060134},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AE$55:AE$71)/$E392/8.76","v":88.954940983889031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AF$55:AF$71)/$E392/8.76","v":90.247264581717928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AG$55:AG$71)/$E392/8.76","v":91.539588179546826},91.539588179546826,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AH$55:AH$71)/$E392/8.76","v":91.539588179546826},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL392,MSG_Fueldata!AI$55:AI$71)/$E392/8.76","v":91.539588179546826},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A335","v":"ZAMEPODSNU"},"ZAM","EPODSNU","ZArEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!$H$8:$H$390)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C393,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C393,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AG$8:AG$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AH$8:AH$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AI$8:AI$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AJ$8:AJ$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AK$8:AK$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AL$8:AL$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AM$8:AM$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AN$8:AN$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AO$8:AO$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AP$8:AP$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AQ$8:AQ$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AR$8:AR$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AS$8:AS$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AT$8:AT$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AU$8:AU$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AV$8:AV$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AW$8:AW$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AX$8:AX$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AY$8:AY$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!AZ$8:AZ$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!BA$8:BA$390)*$L393","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!BC$8:BC$390)*$L393","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A393,MSG_Generic!BD$8:BD$390)*$L393","v":1177.0000000000011},{"$f":"IF(MID($A393,6,1)=\"O\",MID($A393,6,3)&LEFT(VLOOKUP($B393,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A393,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B393,NameConvsw!$B$58:$G$70,6,FALSE),MID($A393,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!M$55:M$71)/$E393/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!N$55:N$71)/$E393/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!O$55:O$71)/$E393/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!P$55:P$71)/$E393/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!Q$55:Q$71)/$E393/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!R$55:R$71)/$E393/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!S$55:S$71)/$E393/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!T$55:T$71)/$E393/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!U$55:U$71)/$E393/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!V$55:V$71)/$E393/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!W$55:W$71)/$E393/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!X$55:X$71)/$E393/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!Y$55:Y$71)/$E393/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!Z$55:Z$71)/$E393/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AA$55:AA$71)/$E393/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AB$55:AB$71)/$E393/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AC$55:AC$71)/$E393/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AD$55:AD$71)/$E393/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AE$55:AE$71)/$E393/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AF$55:AF$71)/$E393/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AG$55:AG$71)/$E393/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AH$55:AH$71)/$E393/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL393,MSG_Fueldata!AI$55:AI$71)/$E393/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A336","v":"ZAMEPODSNUind"},{"$f":"LEFT(A394,3)","v":"ZAM"},{"$f":"RIGHT(A394,LEN(A394)-3)","v":"EPODSNUind"},{"$f":"LEFT(B394,2)&\"r\"&C394","v":"ZArEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!$X$8:$X$390)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!$H$8:$H$390)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I394,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C394,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C394,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AG$8:AG$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AH$8:AH$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AI$8:AI$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AJ$8:AJ$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AK$8:AK$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AL$8:AL$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AM$8:AM$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AN$8:AN$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AO$8:AO$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AP$8:AP$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AQ$8:AQ$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AR$8:AR$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AS$8:AS$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AT$8:AT$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AU$8:AU$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AV$8:AV$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AW$8:AW$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AX$8:AX$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AY$8:AY$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!AZ$8:AZ$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!BA$8:BA$390)*$L394","v":658.7},{"$f":"AH394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!BC$8:BC$390)*$L394","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A394,MSG_Generic!BD$8:BD$390)*$L394","v":658.7},{"$f":"IF(MID($A394,6,1)=\"O\",MID($A394,6,3)&LEFT(VLOOKUP($B394,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A394,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B394,NameConvsw!$B$58:$G$70,6,FALSE),MID($A394,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!M$55:M$71)/$E394/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!N$55:N$71)/$E394/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!O$55:O$71)/$E394/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!P$55:P$71)/$E394/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!Q$55:Q$71)/$E394/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!R$55:R$71)/$E394/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!S$55:S$71)/$E394/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!T$55:T$71)/$E394/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!U$55:U$71)/$E394/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!V$55:V$71)/$E394/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!W$55:W$71)/$E394/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!X$55:X$71)/$E394/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!Y$55:Y$71)/$E394/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!Z$55:Z$71)/$E394/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AA$55:AA$71)/$E394/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AB$55:AB$71)/$E394/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AC$55:AC$71)/$E394/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AD$55:AD$71)/$E394/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AE$55:AE$71)/$E394/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AF$55:AF$71)/$E394/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AG$55:AG$71)/$E394/8.76","v":350.94585779517291},{"$f":"BG394","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AH$55:AH$71)/$E394/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL394,MSG_Fueldata!AI$55:AI$71)/$E394/8.76","v":350.94585779517291},null,{"$f":"(($H394+N394*$J394)/($K394*8.76)+$G394/8.76+AM394+$F394*BL$2)/$M394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A337","v":"ZAMEPODSNUurb"},{"$f":"LEFT(A395,3)","v":"ZAM"},{"$f":"RIGHT(A395,LEN(A395)-3)","v":"EPODSNUurb"},{"$f":"LEFT(B395,2)&\"r\"&C395","v":"ZArEPODSNUurb"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I395,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C395,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C395,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AG$8:AG$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AH$8:AH$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AI$8:AI$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AJ$8:AJ$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AK$8:AK$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AL$8:AL$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AM$8:AM$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AN$8:AN$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AO$8:AO$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AP$8:AP$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AQ$8:AQ$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AR$8:AR$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AS$8:AS$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AT$8:AT$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AU$8:AU$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AV$8:AV$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AW$8:AW$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AX$8:AX$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AY$8:AY$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!AZ$8:AZ$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!BA$8:BA$390)*$L395","v":691.9},{"$f":"AH395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!BC$8:BC$390)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A395,MSG_Generic!BD$8:BD$390)*$L395","v":691.9},{"$f":"IF(MID($A395,6,1)=\"O\",MID($A395,6,3)&LEFT(VLOOKUP($B395,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A395,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B395,NameConvsw!$B$58:$G$70,6,FALSE),MID($A395,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!M$55:M$71)/$E395/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!N$55:N$71)/$E395/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!O$55:O$71)/$E395/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!P$55:P$71)/$E395/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!Q$55:Q$71)/$E395/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!R$55:R$71)/$E395/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!S$55:S$71)/$E395/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!T$55:T$71)/$E395/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!U$55:U$71)/$E395/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!V$55:V$71)/$E395/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!W$55:W$71)/$E395/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!X$55:X$71)/$E395/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!Y$55:Y$71)/$E395/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!Z$55:Z$71)/$E395/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AA$55:AA$71)/$E395/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AB$55:AB$71)/$E395/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AC$55:AC$71)/$E395/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AD$55:AD$71)/$E395/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AE$55:AE$71)/$E395/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AF$55:AF$71)/$E395/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AG$55:AG$71)/$E395/8.76","v":767.69406392694066},{"$f":"BG395","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AH$55:AH$71)/$E395/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL395,MSG_Fueldata!AI$55:AI$71)/$E395/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A338","v":"ZAMEPODSNUrur"},{"$f":"LEFT(A396,3)","v":"ZAM"},{"$f":"RIGHT(A396,LEN(A396)-3)","v":"EPODSNUrur"},{"$f":"LEFT(B396,2)&\"r\"&C396","v":"ZArEPODSNUrur"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!$G$8:$G$390)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!$X$8:$X$390)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!$H$8:$H$390)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!$L$8:$L$390)","v":10},{"$f":"-PMT(disc_rate,I396,1)/(1+disc_rate)","v":0.14795035898410144},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C396,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C396,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AG$8:AG$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AH$8:AH$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AI$8:AI$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AJ$8:AJ$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AK$8:AK$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AL$8:AL$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AM$8:AM$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AN$8:AN$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AO$8:AO$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AP$8:AP$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AQ$8:AQ$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AR$8:AR$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AS$8:AS$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AT$8:AT$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AU$8:AU$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AV$8:AV$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AW$8:AW$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AX$8:AX$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AY$8:AY$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!AZ$8:AZ$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!BA$8:BA$390)*$L396","v":691.9},{"$f":"AH396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!BC$8:BC$390)*$L396","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A396,MSG_Generic!BD$8:BD$390)*$L396","v":691.9},{"$f":"IF(MID($A396,6,1)=\"O\",MID($A396,6,3)&LEFT(VLOOKUP($B396,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A396,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B396,NameConvsw!$B$58:$G$70,6,FALSE),MID($A396,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!M$55:M$71)/$E396/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!N$55:N$71)/$E396/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!O$55:O$71)/$E396/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!P$55:P$71)/$E396/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!Q$55:Q$71)/$E396/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!R$55:R$71)/$E396/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!S$55:S$71)/$E396/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!T$55:T$71)/$E396/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!U$55:U$71)/$E396/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!V$55:V$71)/$E396/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!W$55:W$71)/$E396/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!X$55:X$71)/$E396/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!Y$55:Y$71)/$E396/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!Z$55:Z$71)/$E396/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AA$55:AA$71)/$E396/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AB$55:AB$71)/$E396/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AC$55:AC$71)/$E396/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AD$55:AD$71)/$E396/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AE$55:AE$71)/$E396/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AF$55:AF$71)/$E396/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AG$55:AG$71)/$E396/8.76","v":767.69406392694066},{"$f":"BG396","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AH$55:AH$71)/$E396/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL396,MSG_Fueldata!AI$55:AI$71)/$E396/8.76","v":767.69406392694066},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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A339","v":"ZAMEPOHFNU"},"ZAM","EPOHFNU","ZArEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!$G$8:$G$390)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!$X$8:$X$390)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!$H$8:$H$390)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C397,Gen_Param_2011!$BA$27:$BA$48)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C397,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AG$8:AG$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AH$8:AH$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AI$8:AI$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AJ$8:AJ$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AK$8:AK$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AL$8:AL$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AM$8:AM$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AN$8:AN$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AO$8:AO$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AP$8:AP$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AQ$8:AQ$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AR$8:AR$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AS$8:AS$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AT$8:AT$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AU$8:AU$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AV$8:AV$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AW$8:AW$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AX$8:AX$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AY$8:AY$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!AZ$8:AZ$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!BA$8:BA$390)*$L397","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!BC$8:BC$390)*$L397","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A397,MSG_Generic!BD$8:BD$390)*$L397","v":1559.2500000000016},{"$f":"IF(MID($A397,6,1)=\"O\",MID($A397,6,3)&LEFT(VLOOKUP($B397,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A397,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B397,NameConvsw!$B$58:$G$70,6,FALSE),MID($A397,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!M$55:M$71)/$E397/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!N$55:N$71)/$E397/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!O$55:O$71)/$E397/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!P$55:P$71)/$E397/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!Q$55:Q$71)/$E397/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!R$55:R$71)/$E397/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!S$55:S$71)/$E397/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!T$55:T$71)/$E397/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!U$55:U$71)/$E397/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!V$55:V$71)/$E397/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!W$55:W$71)/$E397/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!X$55:X$71)/$E397/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!Y$55:Y$71)/$E397/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!Z$55:Z$71)/$E397/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AA$55:AA$71)/$E397/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AB$55:AB$71)/$E397/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AC$55:AC$71)/$E397/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AD$55:AD$71)/$E397/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AE$55:AE$71)/$E397/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AF$55:AF$71)/$E397/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AG$55:AG$71)/$E397/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AH$55:AH$71)/$E397/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL397,MSG_Fueldata!AI$55:AI$71)/$E397/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A340","v":"ZAMEPGASNUOC"},"ZAM","EPGASNUOC","ZArEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!$G$8:$G$390)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!$X$8:$X$390)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!$H$8:$H$390)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C398,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C398,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AG$8:AG$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AH$8:AH$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AI$8:AI$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AJ$8:AJ$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AK$8:AK$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AL$8:AL$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AM$8:AM$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AN$8:AN$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AO$8:AO$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AP$8:AP$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AQ$8:AQ$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AR$8:AR$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AS$8:AS$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AT$8:AT$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AU$8:AU$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AV$8:AV$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AW$8:AW$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AX$8:AX$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AY$8:AY$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!AZ$8:AZ$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!BA$8:BA$390)*$L398","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!BC$8:BC$390)*$L398","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A398,MSG_Generic!BD$8:BD$390)*$L398","v":696.46500000000071},{"$f":"IF(MID($A398,6,1)=\"O\",MID($A398,6,3)&LEFT(VLOOKUP($B398,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A398,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B398,NameConvsw!$B$58:$G$70,6,FALSE),MID($A398,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!M$55:M$71)/$E398/8.76","v":123.66818873668191},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!N$55:N$71)/$E398/8.76","v":125.1902587519026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!O$55:O$71)/$E398/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!P$55:P$71)/$E398/8.76","v":128.23439878234402},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!Q$55:Q$71)/$E398/8.76","v":129.75646879756471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!R$55:R$71)/$E398/8.76","v":131.2785388127854},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!S$55:S$71)/$E398/8.76","v":132.80060882800612},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!T$55:T$71)/$E398/8.76","v":134.32267884322681},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!U$55:U$71)/$E398/8.76","v":135.8447488584475},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!V$55:V$71)/$E398/8.76","v":137.36681887366822},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!W$55:W$71)/$E398/8.76","v":138.88888888888891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!X$55:X$71)/$E398/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!Y$55:Y$71)/$E398/8.76","v":143.45509893455099},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!Z$55:Z$71)/$E398/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AA$55:AA$71)/$E398/8.76","v":148.02130898021309},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AB$55:AB$71)/$E398/8.76","v":150.30441400304414},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AC$55:AC$71)/$E398/8.76","v":152.5875190258752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AD$55:AD$71)/$E398/8.76","v":154.87062404870625},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AE$55:AE$71)/$E398/8.76","v":157.1537290715373},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AF$55:AF$71)/$E398/8.76","v":159.43683409436835},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AG$55:AG$71)/$E398/8.76","v":161.7199391171994},161.7199391171994,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AH$55:AH$71)/$E398/8.76","v":161.7199391171994},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL398,MSG_Fueldata!AI$55:AI$71)/$E398/8.76","v":161.7199391171994},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A341","v":"ZAMEPGASNUCC"},"ZAM","EPGASNUCC","ZArEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!$G$8:$G$390)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!$X$8:$X$390)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!$H$8:$H$390)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C399,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!$Z$8:$Z$390)","v":1.2136666666666682},{"$f":"VLOOKUP(C399,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AG$8:AG$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AH$8:AH$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AI$8:AI$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AJ$8:AJ$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AK$8:AK$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AL$8:AL$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AM$8:AM$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AN$8:AN$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AO$8:AO$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AP$8:AP$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AQ$8:AQ$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AR$8:AR$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AS$8:AS$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AT$8:AT$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AU$8:AU$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AV$8:AV$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AW$8:AW$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AX$8:AX$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AY$8:AY$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!AZ$8:AZ$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!BA$8:BA$390)*$L399","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!BC$8:BC$390)*$L399","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A399,MSG_Generic!BD$8:BD$390)*$L399","v":1297.4096666666683},{"$f":"IF(MID($A399,6,1)=\"O\",MID($A399,6,3)&LEFT(VLOOKUP($B399,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A399,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B399,NameConvsw!$B$58:$G$70,6,FALSE),MID($A399,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!M$55:M$71)/$E399/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!N$55:N$71)/$E399/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!O$55:O$71)/$E399/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!P$55:P$71)/$E399/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!Q$55:Q$71)/$E399/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!R$55:R$71)/$E399/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!S$55:S$71)/$E399/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!T$55:T$71)/$E399/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!U$55:U$71)/$E399/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!V$55:V$71)/$E399/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!W$55:W$71)/$E399/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!X$55:X$71)/$E399/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!Y$55:Y$71)/$E399/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!Z$55:Z$71)/$E399/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AA$55:AA$71)/$E399/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AB$55:AB$71)/$E399/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AC$55:AC$71)/$E399/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AD$55:AD$71)/$E399/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AE$55:AE$71)/$E399/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AF$55:AF$71)/$E399/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AG$55:AG$71)/$E399/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AH$55:AH$71)/$E399/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL399,MSG_Fueldata!AI$55:AI$71)/$E399/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A342","v":"ZAMEPCOANUSC"},"ZAM","EPCOANUSC","ZArEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!$G$8:$G$390)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!$X$8:$X$390)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!$H$8:$H$390)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!$L$8:$L$390)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C400,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C400,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AG$8:AG$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AH$8:AH$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AI$8:AI$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AJ$8:AJ$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AK$8:AK$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AL$8:AL$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AM$8:AM$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AN$8:AN$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AO$8:AO$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AP$8:AP$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AQ$8:AQ$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AR$8:AR$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AS$8:AS$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AT$8:AT$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AU$8:AU$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AV$8:AV$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AW$8:AW$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AX$8:AX$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AY$8:AY$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!AZ$8:AZ$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!BA$8:BA$390)*$L400","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!BC$8:BC$390)*$L400","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A400,MSG_Generic!BD$8:BD$390)*$L400","v":3067.3993350000028},{"$f":"IF(MID($A400,6,1)=\"O\",MID($A400,6,3)&LEFT(VLOOKUP($B400,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A400,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B400,NameConvsw!$B$58:$G$70,6,FALSE),MID($A400,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!M$55:M$71)/$E400/8.76","v":19.437245464642725},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!N$55:N$71)/$E400/8.76","v":20.362828582006667},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!O$55:O$71)/$E400/8.76","v":21.288411699370602},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!P$55:P$71)/$E400/8.76","v":22.213994816734544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!Q$55:Q$71)/$E400/8.76","v":23.139577934098483},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!R$55:R$71)/$E400/8.76","v":24.065161051462422},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!S$55:S$71)/$E400/8.76","v":24.990744168826364},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!T$55:T$71)/$E400/8.76","v":25.916327286190302},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!U$55:U$71)/$E400/8.76","v":26.841910403554238},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!V$55:V$71)/$E400/8.76","v":27.76749352091818},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!W$55:W$71)/$E400/8.76","v":28.693076638282118},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!X$55:X$71)/$E400/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!Y$55:Y$71)/$E400/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!Z$55:Z$71)/$E400/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AA$55:AA$71)/$E400/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AB$55:AB$71)/$E400/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AC$55:AC$71)/$E400/8.76","v":34.246575342465754},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AD$55:AD$71)/$E400/8.76","v":35.172158459829696},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AE$55:AE$71)/$E400/8.76","v":36.097741577193631},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AF$55:AF$71)/$E400/8.76","v":37.023324694557573},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AG$55:AG$71)/$E400/8.76","v":37.948907811921515},37.948907811921515,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AH$55:AH$71)/$E400/8.76","v":37.948907811921515},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL400,MSG_Fueldata!AI$55:AI$71)/$E400/8.76","v":37.948907811921515},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A343","v":"ZAMEPNUCNUPW"},"ZAM","EPNUCNUPW","ZArEPNUCNUPW",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!$G$8:$G$390)","v":0.33},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!$H$8:$H$390)","v":122.0481081081081},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!$L$8:$L$390)","v":60},9.1208644750458256E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C401,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!$Z$8:$Z$390)","v":1.5724346137500016},{"$f":"VLOOKUP(C401,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PWR nuclear"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AG$8:AG$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AH$8:AH$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AI$8:AI$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AJ$8:AJ$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AK$8:AK$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AL$8:AL$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AM$8:AM$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AN$8:AN$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AO$8:AO$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AP$8:AP$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AQ$8:AQ$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AR$8:AR$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AS$8:AS$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AT$8:AT$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AU$8:AU$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AV$8:AV$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AW$8:AW$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AX$8:AX$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AY$8:AY$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!AZ$8:AZ$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!BA$8:BA$390)*$L401","v":7905.7295075508828},7905.7295075508828,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!BC$8:BC$390)*$L401","v":7905.7295075508828},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A401,MSG_Generic!BD$8:BD$390)*$L401","v":7905.7295075508828},{"$f":"IF(MID($A401,6,1)=\"O\",MID($A401,6,3)&LEFT(VLOOKUP($B401,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A401,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B401,NameConvsw!$B$58:$G$70,6,FALSE),MID($A401,6,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!M$55:M$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!N$55:N$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!O$55:O$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!P$55:P$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!Q$55:Q$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!R$55:R$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!S$55:S$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!T$55:T$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!U$55:U$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!V$55:V$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!W$55:W$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!X$55:X$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!Y$55:Y$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!Z$55:Z$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AA$55:AA$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AB$55:AB$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AC$55:AC$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AD$55:AD$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AE$55:AE$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AF$55:AF$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AG$55:AG$71)/$E401/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AH$55:AH$71)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL401,MSG_Fueldata!AI$55:AI$71)/$E401/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A344","v":"ZAMEPHYDNU"},"ZAM","EPHYDNU","ZArEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!$H$8:$H$390)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!$L$8:$L$390)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C402,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!$Z$8:$Z$390)","v":1.3431220000000013},{"$f":"VLOOKUP(C402,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AG$8:AG$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AH$8:AH$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AI$8:AI$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AJ$8:AJ$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AK$8:AK$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AL$8:AL$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AM$8:AM$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AN$8:AN$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AO$8:AO$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AP$8:AP$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AQ$8:AQ$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AR$8:AR$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AS$8:AS$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AT$8:AT$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AU$8:AU$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AV$8:AV$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AW$8:AW$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AX$8:AX$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AY$8:AY$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!AZ$8:AZ$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!BA$8:BA$390)*$L402","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!BC$8:BC$390)*$L402","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A402,MSG_Generic!BD$8:BD$390)*$L402","v":2686.2440000000024},{"$f":"IF(MID($A402,6,1)=\"O\",MID($A402,6,3)&LEFT(VLOOKUP($B402,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A402,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B402,NameConvsw!$B$58:$G$70,6,FALSE),MID($A402,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!M$55:M$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!N$55:N$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!O$55:O$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!P$55:P$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!Q$55:Q$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!R$55:R$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!S$55:S$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!T$55:T$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!U$55:U$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!V$55:V$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!W$55:W$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!X$55:X$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!Y$55:Y$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!Z$55:Z$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AA$55:AA$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AB$55:AB$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AC$55:AC$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AD$55:AD$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AE$55:AE$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AF$55:AF$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AG$55:AG$71)/$E402/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AH$55:AH$71)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL402,MSG_Fueldata!AI$55:AI$71)/$E402/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A345","v":"ZAMEPHYDNUmic"},"ZAM","EPHYDNUmic","ZArEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!$H$8:$H$390)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C403,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C403,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AG$8:AG$390)*$L403","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AH$8:AH$390)*$L403","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AI$8:AI$390)*$L403","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AJ$8:AJ$390)*$L403","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AK$8:AK$390)*$L403","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AL$8:AL$390)*$L403","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AM$8:AM$390)*$L403","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AN$8:AN$390)*$L403","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AO$8:AO$390)*$L403","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AP$8:AP$390)*$L403","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AQ$8:AQ$390)*$L403","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AR$8:AR$390)*$L403","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AS$8:AS$390)*$L403","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AT$8:AT$390)*$L403","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AU$8:AU$390)*$L403","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AV$8:AV$390)*$L403","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AW$8:AW$390)*$L403","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AX$8:AX$390)*$L403","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AY$8:AY$390)*$L403","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!AZ$8:AZ$390)*$L403","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!BA$8:BA$390)*$L403","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!BC$8:BC$390)*$L403","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A403,MSG_Generic!BD$8:BD$390)*$L403","v":3090.664500000003},{"$f":"IF(MID($A403,6,1)=\"O\",MID($A403,6,3)&LEFT(VLOOKUP($B403,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A403,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B403,NameConvsw!$B$58:$G$70,6,FALSE),MID($A403,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!M$55:M$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!N$55:N$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!O$55:O$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!P$55:P$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!Q$55:Q$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!R$55:R$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!S$55:S$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!T$55:T$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!U$55:U$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!V$55:V$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!W$55:W$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!X$55:X$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!Y$55:Y$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!Z$55:Z$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AA$55:AA$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AB$55:AB$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AC$55:AC$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AD$55:AD$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AE$55:AE$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AF$55:AF$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AG$55:AG$71)/$E403/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AH$55:AH$71)/$E403/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL403,MSG_Fueldata!AI$55:AI$71)/$E403/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A346","v":"ZAMEPBIONU"},"ZAM","EPBIONU","ZArEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!$G$8:$G$390)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!$H$8:$H$390)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!$L$8:$L$390)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C404,Gen_Param_2011!$BA$27:$BA$48)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C404,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AG$8:AG$390)*$L404","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AH$8:AH$390)*$L404","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AI$8:AI$390)*$L404","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AJ$8:AJ$390)*$L404","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AK$8:AK$390)*$L404","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AL$8:AL$390)*$L404","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AM$8:AM$390)*$L404","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AN$8:AN$390)*$L404","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AO$8:AO$390)*$L404","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AP$8:AP$390)*$L404","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AQ$8:AQ$390)*$L404","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AR$8:AR$390)*$L404","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AS$8:AS$390)*$L404","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AT$8:AT$390)*$L404","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AU$8:AU$390)*$L404","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AV$8:AV$390)*$L404","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AW$8:AW$390)*$L404","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AX$8:AX$390)*$L404","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AY$8:AY$390)*$L404","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!AZ$8:AZ$390)*$L404","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!BA$8:BA$390)*$L404","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!BC$8:BC$390)*$L404","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A404,MSG_Generic!BD$8:BD$390)*$L404","v":1928.4515250000018},{"$f":"IF(MID($A404,6,1)=\"O\",MID($A404,6,3)&LEFT(VLOOKUP($B404,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A404,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B404,NameConvsw!$B$58:$G$70,6,FALSE),MID($A404,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!M$55:M$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!N$55:N$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!O$55:O$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!P$55:P$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!Q$55:Q$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!R$55:R$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!S$55:S$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!T$55:T$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!U$55:U$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!V$55:V$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!W$55:W$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!X$55:X$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!Y$55:Y$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!Z$55:Z$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AA$55:AA$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AB$55:AB$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AC$55:AC$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AD$55:AD$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AE$55:AE$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AF$55:AF$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AG$55:AG$71)/$E404/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AH$55:AH$71)/$E404/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL404,MSG_Fueldata!AI$55:AI$71)/$E404/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A347","v":"ZAMEPGEONU"},"ZAM","EPGEONU","ZArEPGEONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!$H$8:$H$390)","v":43.958823529411767},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C405,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C405,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Geothermal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AG$8:AG$390)*$L405","v":5105.1000000000049},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AH$8:AH$390)*$L405","v":5006.9544525000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AI$8:AI$390)*$L405","v":4908.8089050000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AJ$8:AJ$390)*$L405","v":4810.6633575000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AK$8:AK$390)*$L405","v":4712.5178100000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AL$8:AL$390)*$L405","v":4614.6275175000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AM$8:AM$390)*$L405","v":4525.9264050000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AN$8:AN$390)*$L405","v":4437.2252925000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AO$8:AO$390)*$L405","v":4348.524180000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AP$8:AP$390)*$L405","v":4259.8230675000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AQ$8:AQ$390)*$L405","v":4171.2495825000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AR$8:AR$390)*$L405","v":4131.4298025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AS$8:AS$390)*$L405","v":4091.6100225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AT$8:AT$390)*$L405","v":4051.7902425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AU$8:AU$390)*$L405","v":4011.9704625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AV$8:AV$390)*$L405","v":3972.1506825000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AW$8:AW$390)*$L405","v":3932.3309025000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AX$8:AX$390)*$L405","v":3892.5111225000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AY$8:AY$390)*$L405","v":3852.6913425000034},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!AZ$8:AZ$390)*$L405","v":3812.8715625000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!BA$8:BA$390)*$L405","v":3772.4136450000037},3772.4136450000037,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!BC$8:BC$390)*$L405","v":3428.9680425000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A405,MSG_Generic!BD$8:BD$390)*$L405","v":3085.5224400000025},{"$f":"IF(MID($A405,6,1)=\"O\",MID($A405,6,3)&LEFT(VLOOKUP($B405,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A405,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B405,NameConvsw!$B$58:$G$70,6,FALSE),MID($A405,6,3)))","v":"GEO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!M$55:M$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!N$55:N$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!O$55:O$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!P$55:P$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!Q$55:Q$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!R$55:R$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!S$55:S$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!T$55:T$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!U$55:U$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!V$55:V$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!W$55:W$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!X$55:X$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!Y$55:Y$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!Z$55:Z$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AA$55:AA$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AB$55:AB$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AC$55:AC$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AD$55:AD$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AE$55:AE$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AF$55:AF$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AG$55:AG$71)/$E405/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AH$55:AH$71)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL405,MSG_Fueldata!AI$55:AI$71)/$E405/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A348","v":"ZAMEPWNDNU25"},"ZAM","EPWNDNU25","ZArEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C406,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C406,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AG$8:AG$390)*$L406","v":2731.5750000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AH$8:AH$390)*$L406","v":2679.1380000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AI$8:AI$390)*$L406","v":2626.7010000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AJ$8:AJ$390)*$L406","v":2574.2640000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AK$8:AK$390)*$L406","v":2521.8270000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AL$8:AL$390)*$L406","v":2469.1590000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AM$8:AM$390)*$L406","v":2430.9285000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AN$8:AN$390)*$L406","v":2392.6980000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AO$8:AO$390)*$L406","v":2354.4675000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AP$8:AP$390)*$L406","v":2316.2370000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AQ$8:AQ$390)*$L406","v":2277.775500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AR$8:AR$390)*$L406","v":2256.0615000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AS$8:AS$390)*$L406","v":2234.3475000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AT$8:AT$390)*$L406","v":2212.6335000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AU$8:AU$390)*$L406","v":2190.9195000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AV$8:AV$390)*$L406","v":2169.2055000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AW$8:AW$390)*$L406","v":2147.4915000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AX$8:AX$390)*$L406","v":2125.777500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AY$8:AY$390)*$L406","v":2104.063500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!AZ$8:AZ$390)*$L406","v":2082.3495000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!BA$8:BA$390)*$L406","v":2060.0580000000018},2060.0580000000018,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!BC$8:BC$390)*$L406","v":1961.767500000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A406,MSG_Generic!BD$8:BD$390)*$L406","v":1863.4770000000019},{"$f":"IF(MID($A406,6,1)=\"O\",MID($A406,6,3)&LEFT(VLOOKUP($B406,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A406,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B406,NameConvsw!$B$58:$G$70,6,FALSE),MID($A406,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!M$55:M$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!N$55:N$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!O$55:O$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!P$55:P$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!Q$55:Q$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!R$55:R$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!S$55:S$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!T$55:T$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!U$55:U$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!V$55:V$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!W$55:W$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!X$55:X$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!Y$55:Y$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!Z$55:Z$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AA$55:AA$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AB$55:AB$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AC$55:AC$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AD$55:AD$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AE$55:AE$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AF$55:AF$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AG$55:AG$71)/$E406/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AH$55:AH$71)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL406,MSG_Fueldata!AI$55:AI$71)/$E406/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A349","v":"ZAMEPWNDNU30"},"ZAM","EPWNDNU30","ZArEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!$H$8:$H$390)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C407,Gen_Param_2011!$BA$27:$BA$48)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!$Z$8:$Z$390)","v":1.1550000000000011},{"$f":"VLOOKUP(C407,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AG$8:AG$390)*$L407","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AH$8:AH$390)*$L407","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AI$8:AI$390)*$L407","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AJ$8:AJ$390)*$L407","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AK$8:AK$390)*$L407","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AL$8:AL$390)*$L407","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AM$8:AM$390)*$L407","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AN$8:AN$390)*$L407","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AO$8:AO$390)*$L407","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AP$8:AP$390)*$L407","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AQ$8:AQ$390)*$L407","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AR$8:AR$390)*$L407","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AS$8:AS$390)*$L407","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AT$8:AT$390)*$L407","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AU$8:AU$390)*$L407","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AV$8:AV$390)*$L407","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AW$8:AW$390)*$L407","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AX$8:AX$390)*$L407","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AY$8:AY$390)*$L407","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!AZ$8:AZ$390)*$L407","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!BA$8:BA$390)*$L407","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!BC$8:BC$390)*$L407","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A407,MSG_Generic!BD$8:BD$390)*$L407","v":1575.8820000000017},{"$f":"IF(MID($A407,6,1)=\"O\",MID($A407,6,3)&LEFT(VLOOKUP($B407,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A407,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B407,NameConvsw!$B$58:$G$70,6,FALSE),MID($A407,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!M$55:M$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!N$55:N$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!O$55:O$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!P$55:P$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!Q$55:Q$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!R$55:R$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!S$55:S$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!T$55:T$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!U$55:U$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!V$55:V$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!W$55:W$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!X$55:X$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!Y$55:Y$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!Z$55:Z$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AA$55:AA$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AB$55:AB$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AC$55:AC$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AD$55:AD$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AE$55:AE$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AF$55:AF$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AG$55:AG$71)/$E407/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AH$55:AH$71)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL407,MSG_Fueldata!AI$55:AI$71)/$E407/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A350","v":"ZAMEPSOLNUPVut"},"ZAM","EPSOLNUPVut","ZArEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!$H$8:$H$390)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C408,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!$Z$8:$Z$390)","v":1.100000000000001},{"$f":"VLOOKUP(C408,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AG$8:AG$390)*$L408","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AH$8:AH$390)*$L408","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AI$8:AI$390)*$L408","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AJ$8:AJ$390)*$L408","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AK$8:AK$390)*$L408","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AL$8:AL$390)*$L408","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AM$8:AM$390)*$L408","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AN$8:AN$390)*$L408","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AO$8:AO$390)*$L408","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AP$8:AP$390)*$L408","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AQ$8:AQ$390)*$L408","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AR$8:AR$390)*$L408","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AS$8:AS$390)*$L408","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AT$8:AT$390)*$L408","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AU$8:AU$390)*$L408","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AV$8:AV$390)*$L408","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AW$8:AW$390)*$L408","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AX$8:AX$390)*$L408","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AY$8:AY$390)*$L408","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!AZ$8:AZ$390)*$L408","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!BA$8:BA$390)*$L408","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!BC$8:BC$390)*$L408","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A408,MSG_Generic!BD$8:BD$390)*$L408","v":1140.150000000001},{"$f":"IF(MID($A408,6,1)=\"O\",MID($A408,6,3)&LEFT(VLOOKUP($B408,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A408,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B408,NameConvsw!$B$58:$G$70,6,FALSE),MID($A408,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!M$55:M$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!N$55:N$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!O$55:O$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!P$55:P$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!Q$55:Q$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!R$55:R$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!S$55:S$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!T$55:T$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!U$55:U$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!V$55:V$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!W$55:W$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!X$55:X$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!Y$55:Y$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!Z$55:Z$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AA$55:AA$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AB$55:AB$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AC$55:AC$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AD$55:AD$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AE$55:AE$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AF$55:AF$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AG$55:AG$71)/$E408/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AH$55:AH$71)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL408,MSG_Fueldata!AI$55:AI$71)/$E408/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A351","v":"ZAMEPSOLNUPVrt"},"ZAM","EPSOLNUPVrt","ZArEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C409,Gen_Param_2011!$BA$27:$BA$48)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C409,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AG$8:AG$390)*$L409","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AH$8:AH$390)*$L409","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AI$8:AI$390)*$L409","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AJ$8:AJ$390)*$L409","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AK$8:AK$390)*$L409","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AL$8:AL$390)*$L409","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AM$8:AM$390)*$L409","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AN$8:AN$390)*$L409","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AO$8:AO$390)*$L409","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AP$8:AP$390)*$L409","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AQ$8:AQ$390)*$L409","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AR$8:AR$390)*$L409","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AS$8:AS$390)*$L409","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AT$8:AT$390)*$L409","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AU$8:AU$390)*$L409","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AV$8:AV$390)*$L409","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AW$8:AW$390)*$L409","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AX$8:AX$390)*$L409","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AY$8:AY$390)*$L409","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!AZ$8:AZ$390)*$L409","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!BA$8:BA$390)*$L409","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!BC$8:BC$390)*$L409","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A409,MSG_Generic!BD$8:BD$390)*$L409","v":1088.4000000000001},{"$f":"IF(MID($A409,6,1)=\"O\",MID($A409,6,3)&LEFT(VLOOKUP($B409,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A409,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B409,NameConvsw!$B$58:$G$70,6,FALSE),MID($A409,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!M$55:M$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!N$55:N$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!O$55:O$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!P$55:P$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!Q$55:Q$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!R$55:R$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!S$55:S$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!T$55:T$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!U$55:U$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!V$55:V$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!W$55:W$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!X$55:X$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!Y$55:Y$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!Z$55:Z$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AA$55:AA$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AB$55:AB$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AC$55:AC$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AD$55:AD$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AE$55:AE$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AF$55:AF$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AG$55:AG$71)/$E409/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AH$55:AH$71)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL409,MSG_Fueldata!AI$55:AI$71)/$E409/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A352","v":"ZAMEPSOLNUPVst"},"ZAM","EPSOLNUPVst","ZArEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!$L$8:$L$390)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C410,Gen_Param_2011!$BA$27:$BA$48)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C410,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AG$8:AG$390)*$L410","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AH$8:AH$390)*$L410","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AI$8:AI$390)*$L410","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AJ$8:AJ$390)*$L410","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AK$8:AK$390)*$L410","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AL$8:AL$390)*$L410","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AM$8:AM$390)*$L410","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AN$8:AN$390)*$L410","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AO$8:AO$390)*$L410","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AP$8:AP$390)*$L410","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AQ$8:AQ$390)*$L410","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AR$8:AR$390)*$L410","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AS$8:AS$390)*$L410","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AT$8:AT$390)*$L410","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AU$8:AU$390)*$L410","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AV$8:AV$390)*$L410","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AW$8:AW$390)*$L410","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AX$8:AX$390)*$L410","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AY$8:AY$390)*$L410","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!AZ$8:AZ$390)*$L410","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!BA$8:BA$390)*$L410","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!BC$8:BC$390)*$L410","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A410,MSG_Generic!BD$8:BD$390)*$L410","v":1992.2},{"$f":"IF(MID($A410,6,1)=\"O\",MID($A410,6,3)&LEFT(VLOOKUP($B410,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A410,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B410,NameConvsw!$B$58:$G$70,6,FALSE),MID($A410,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!M$55:M$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!N$55:N$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!O$55:O$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!P$55:P$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!Q$55:Q$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!R$55:R$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!S$55:S$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!T$55:T$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!U$55:U$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!V$55:V$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!W$55:W$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!X$55:X$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!Y$55:Y$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!Z$55:Z$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AA$55:AA$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AB$55:AB$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AC$55:AC$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AD$55:AD$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AE$55:AE$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AF$55:AF$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AG$55:AG$71)/$E410/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AH$55:AH$71)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL410,MSG_Fueldata!AI$55:AI$71)/$E410/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A353","v":"ZAMEPSOLNUPVst2"},{"$f":"LEFT(A411,3)","v":"ZAM"},{"$f":"RIGHT(A411,LEN(A411)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B411,2)&\"r\"&C411","v":"ZArEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!$H$8:$H$390)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I411,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C411,Gen_Param_2011!$BA$27:$BA$48)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!$Z$8:$Z$390)","v":1},{"$f":"VLOOKUP(C411,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2hr Battery (roof top - urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AG$8:AG$390)*$L411","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AH$8:AH$390)*$L411","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AI$8:AI$390)*$L411","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AJ$8:AJ$390)*$L411","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AK$8:AK$390)*$L411","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AL$8:AL$390)*$L411","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AM$8:AM$390)*$L411","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AN$8:AN$390)*$L411","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AO$8:AO$390)*$L411","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AP$8:AP$390)*$L411","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AQ$8:AQ$390)*$L411","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AR$8:AR$390)*$L411","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AS$8:AS$390)*$L411","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AT$8:AT$390)*$L411","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AU$8:AU$390)*$L411","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AV$8:AV$390)*$L411","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AW$8:AW$390)*$L411","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AX$8:AX$390)*$L411","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AY$8:AY$390)*$L411","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!AZ$8:AZ$390)*$L411","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!BA$8:BA$390)*$L411","v":3590},{"$f":"AH411","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!BC$8:BC$390)*$L411","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A411,MSG_Generic!BD$8:BD$390)*$L411","v":2936.3},{"$f":"IF(MID($A411,6,1)=\"O\",MID($A411,6,3)&LEFT(VLOOKUP($B411,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A411,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B411,NameConvsw!$B$58:$G$70,6,FALSE),MID($A411,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!M$55:M$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!N$55:N$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!O$55:O$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!P$55:P$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!Q$55:Q$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!R$55:R$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!S$55:S$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!T$55:T$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!U$55:U$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!V$55:V$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!W$55:W$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!X$55:X$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!Y$55:Y$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!Z$55:Z$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AA$55:AA$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AB$55:AB$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AC$55:AC$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AD$55:AD$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AE$55:AE$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AF$55:AF$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AG$55:AG$71)/$E411/8.76","v":0},{"$f":"BG411","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AH$55:AH$71)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL411,MSG_Fueldata!AI$55:AI$71)/$E411/8.76","v":0},null,{"$f":"(($H411+N411*$J411)/($K411*8.76)+$G411/8.76+AM411+$F411*BL$2)/$M411","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A354","v":"ZAMEPSOLNUPVrtru"},{"$f":"LEFT(A412,3)","v":"ZAM"},{"$f":"RIGHT(A412,LEN(A412)-3)","v":"EPSOLNUPVrtru"},{"$f":"LEFT(B412,2)&\"r\"&C412","v":"ZArEPSOLNUPVrtru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I412,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C412,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C412,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AG$8:AG$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AH$8:AH$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AI$8:AI$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AJ$8:AJ$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AK$8:AK$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AL$8:AL$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AM$8:AM$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AN$8:AN$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AO$8:AO$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AP$8:AP$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AQ$8:AQ$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AR$8:AR$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AS$8:AS$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AT$8:AT$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AU$8:AU$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AV$8:AV$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AW$8:AW$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AX$8:AX$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AY$8:AY$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!AZ$8:AZ$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!BA$8:BA$390)*$L412","v":0},{"$f":"AH412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!BC$8:BC$390)*$L412","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A412,MSG_Generic!BD$8:BD$390)*$L412","v":0},{"$f":"IF(MID($A412,6,1)=\"O\",MID($A412,6,3)&LEFT(VLOOKUP($B412,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A412,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B412,NameConvsw!$B$58:$G$70,6,FALSE),MID($A412,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!M$55:M$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!N$55:N$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!O$55:O$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!P$55:P$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!Q$55:Q$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!R$55:R$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!S$55:S$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!T$55:T$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!U$55:U$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!V$55:V$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!W$55:W$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!X$55:X$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!Y$55:Y$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!Z$55:Z$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AA$55:AA$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AB$55:AB$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AC$55:AC$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AD$55:AD$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AE$55:AE$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AF$55:AF$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AG$55:AG$71)/$E412/8.76","v":0},{"$f":"BG412","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AH$55:AH$71)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL412,MSG_Fueldata!AI$55:AI$71)/$E412/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A355","v":"ZAMEPSOLNUPVstru"},{"$f":"LEFT(A413,3)","v":"ZAM"},{"$f":"RIGHT(A413,LEN(A413)-3)","v":"EPSOLNUPVstru"},{"$f":"LEFT(B413,2)&\"r\"&C413","v":"ZArEPSOLNUPVstru"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!$H$8:$H$390)","v":131.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I413,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C413,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C413,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AG$8:AG$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AH$8:AH$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AI$8:AI$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AJ$8:AJ$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AK$8:AK$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AL$8:AL$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AM$8:AM$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AN$8:AN$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AO$8:AO$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AP$8:AP$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AQ$8:AQ$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AR$8:AR$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AS$8:AS$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AT$8:AT$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AU$8:AU$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AV$8:AV$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AW$8:AW$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AX$8:AX$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AY$8:AY$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!AZ$8:AZ$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!BA$8:BA$390)*$L413","v":0},{"$f":"AH413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!BC$8:BC$390)*$L413","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A413,MSG_Generic!BD$8:BD$390)*$L413","v":0},{"$f":"IF(MID($A413,6,1)=\"O\",MID($A413,6,3)&LEFT(VLOOKUP($B413,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A413,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B413,NameConvsw!$B$58:$G$70,6,FALSE),MID($A413,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!M$55:M$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!N$55:N$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!O$55:O$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!P$55:P$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!Q$55:Q$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!R$55:R$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!S$55:S$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!T$55:T$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!U$55:U$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!V$55:V$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!W$55:W$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!X$55:X$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!Y$55:Y$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!Z$55:Z$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AA$55:AA$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AB$55:AB$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AC$55:AC$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AD$55:AD$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AE$55:AE$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AF$55:AF$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AG$55:AG$71)/$E413/8.76","v":0},{"$f":"BG413","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AH$55:AH$71)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL413,MSG_Fueldata!AI$55:AI$71)/$E413/8.76","v":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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A356","v":"ZAMEPSOLNUPVstru2"},{"$f":"LEFT(A414,3)","v":"ZAM"},{"$f":"RIGHT(A414,LEN(A414)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B414,2)&\"r\"&C414","v":"ZArEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!$H$8:$H$390)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!$L$8:$L$390)","v":20},{"$f":"-PMT(disc_rate,I414,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C414,Gen_Param_2011!$BA$27:$BA$48)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!$Z$8:$Z$390)","v":0},{"$f":"VLOOKUP(C414,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AG$8:AG$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AH$8:AH$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AI$8:AI$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AJ$8:AJ$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AK$8:AK$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AL$8:AL$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AM$8:AM$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AN$8:AN$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AO$8:AO$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AP$8:AP$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AQ$8:AQ$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AR$8:AR$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AS$8:AS$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AT$8:AT$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AU$8:AU$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AV$8:AV$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AW$8:AW$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AX$8:AX$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AY$8:AY$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!AZ$8:AZ$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!BA$8:BA$390)*$L414","v":0},{"$f":"AH414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!BC$8:BC$390)*$L414","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A414,MSG_Generic!BD$8:BD$390)*$L414","v":0},{"$f":"IF(MID($A414,6,1)=\"O\",MID($A414,6,3)&LEFT(VLOOKUP($B414,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A414,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B414,NameConvsw!$B$58:$G$70,6,FALSE),MID($A414,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!M$55:M$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!N$55:N$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!O$55:O$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!P$55:P$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!Q$55:Q$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!R$55:R$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!S$55:S$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!T$55:T$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!U$55:U$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!V$55:V$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!W$55:W$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!X$55:X$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!Y$55:Y$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!Z$55:Z$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AA$55:AA$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AB$55:AB$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AC$55:AC$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AD$55:AD$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AE$55:AE$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AF$55:AF$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AG$55:AG$71)/$E414/8.76","v":0},{"$f":"BG414","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AH$55:AH$71)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL414,MSG_Fueldata!AI$55:AI$71)/$E414/8.76","v":0},null,{"$f":"(($H414+N414*$J414)/($K414*8.76)+$G414/8.76+AM414+$F414*BL$2)/$M414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A357","v":"ZAMEPTSONUTH"},"ZAM","EPTSONUTH","ZArEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!$H$8:$H$390)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C415,Gen_Param_2011!$BA$27:$BA$48)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C415,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AG$8:AG$390)*$L415","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AH$8:AH$390)*$L415","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AI$8:AI$390)*$L415","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AJ$8:AJ$390)*$L415","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AK$8:AK$390)*$L415","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AL$8:AL$390)*$L415","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AM$8:AM$390)*$L415","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AN$8:AN$390)*$L415","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AO$8:AO$390)*$L415","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AP$8:AP$390)*$L415","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AQ$8:AQ$390)*$L415","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AR$8:AR$390)*$L415","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AS$8:AS$390)*$L415","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AT$8:AT$390)*$L415","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AU$8:AU$390)*$L415","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AV$8:AV$390)*$L415","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AW$8:AW$390)*$L415","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AX$8:AX$390)*$L415","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AY$8:AY$390)*$L415","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!AZ$8:AZ$390)*$L415","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!BA$8:BA$390)*$L415","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!BC$8:BC$390)*$L415","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A415,MSG_Generic!BD$8:BD$390)*$L415","v":1986.1391550000019},{"$f":"IF(MID($A415,6,1)=\"O\",MID($A415,6,3)&LEFT(VLOOKUP($B415,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A415,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B415,NameConvsw!$B$58:$G$70,6,FALSE),MID($A415,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!M$55:M$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!N$55:N$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!O$55:O$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!P$55:P$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!Q$55:Q$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!R$55:R$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!S$55:S$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!T$55:T$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!U$55:U$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!V$55:V$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!W$55:W$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!X$55:X$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!Y$55:Y$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!Z$55:Z$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AA$55:AA$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AB$55:AB$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AC$55:AC$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AD$55:AD$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AE$55:AE$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AF$55:AF$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AG$55:AG$71)/$E415/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AH$55:AH$71)/$E415/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL415,MSG_Fueldata!AI$55:AI$71)/$E415/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A358","v":"ZAMEPTSONUTHst"},"ZAM","EPTSONUTHst","ZArEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!$G$8:$G$390)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!$X$8:$X$390)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C416,Gen_Param_2011!$BA$27:$BA$48)","v":0.63},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C416,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AG$8:AG$390)*$L416","v":8933.9250000000084},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AH$8:AH$390)*$L416","v":8681.4778050000077},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AI$8:AI$390)*$L416","v":8429.0306100000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AJ$8:AJ$390)*$L416","v":8176.5834150000082},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AK$8:AK$390)*$L416","v":7924.1362200000076},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AL$8:AL$390)*$L416","v":7671.8166525000079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AM$8:AM$390)*$L416","v":7489.4369550000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AN$8:AN$390)*$L416","v":7307.0572575000069},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AO$8:AO$390)*$L416","v":7124.6775600000065},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AP$8:AP$390)*$L416","v":6942.297862500006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AQ$8:AQ$390)*$L416","v":6759.6629100000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AR$8:AR$390)*$L416","v":6635.9918625000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AS$8:AS$390)*$L416","v":6512.3208150000064},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AT$8:AT$390)*$L416","v":6388.6497675000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AU$8:AU$390)*$L416","v":6264.9787200000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AV$8:AV$390)*$L416","v":6141.3076725000055},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AW$8:AW$390)*$L416","v":6017.6366250000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AX$8:AX$390)*$L416","v":5893.9655775000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AY$8:AY$390)*$L416","v":5770.2945300000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!AZ$8:AZ$390)*$L416","v":5646.6234825000056},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!BA$8:BA$390)*$L416","v":5523.0800625000047},5523.0800625000047,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!BC$8:BC$390)*$L416","v":4802.750452500004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A416,MSG_Generic!BD$8:BD$390)*$L416","v":4082.2932150000038},{"$f":"IF(MID($A416,6,1)=\"O\",MID($A416,6,3)&LEFT(VLOOKUP($B416,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A416,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B416,NameConvsw!$B$58:$G$70,6,FALSE),MID($A416,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!M$55:M$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!N$55:N$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!O$55:O$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!P$55:P$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!Q$55:Q$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!R$55:R$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!S$55:S$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!T$55:T$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!U$55:U$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!V$55:V$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!W$55:W$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!X$55:X$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!Y$55:Y$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!Z$55:Z$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AA$55:AA$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AB$55:AB$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AC$55:AC$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AD$55:AD$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AE$55:AE$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AF$55:AF$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AG$55:AG$71)/$E416/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AH$55:AH$71)/$E416/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL416,MSG_Fueldata!AI$55:AI$71)/$E416/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A359","v":"ZAMEPGASNUSO"},"ZAM","EPGASNUSO","ZArEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!$G$8:$G$390)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!$X$8:$X$390)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!$H$8:$H$390)","v":143.88707850707851},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!$O$8:$O$390)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!$L$8:$L$390)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$48,C417,Gen_Param_2011!$BA$27:$BA$48)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!$Z$8:$Z$390)","v":1.2762750000000012},{"$f":"VLOOKUP(C417,Gen_Param_2011!$A$27:$B$53,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AG$8:AG$390)*$L417","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AH$8:AH$390)*$L417","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AI$8:AI$390)*$L417","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AJ$8:AJ$390)*$L417","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AK$8:AK$390)*$L417","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AL$8:AL$390)*$L417","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AM$8:AM$390)*$L417","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AN$8:AN$390)*$L417","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AO$8:AO$390)*$L417","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AP$8:AP$390)*$L417","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AQ$8:AQ$390)*$L417","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AR$8:AR$390)*$L417","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AS$8:AS$390)*$L417","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AT$8:AT$390)*$L417","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AU$8:AU$390)*$L417","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AV$8:AV$390)*$L417","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AW$8:AW$390)*$L417","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AX$8:AX$390)*$L417","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AY$8:AY$390)*$L417","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!AZ$8:AZ$390)*$L417","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!BA$8:BA$390)*$L417","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!BC$8:BC$390)*$L417","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$390,$A417,MSG_Generic!BD$8:BD$390)*$L417","v":1562.9263650000014},{"$f":"IF(MID($A417,6,1)=\"O\",MID($A417,6,3)&LEFT(VLOOKUP($B417,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A417,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B417,NameConvsw!$B$58:$G$70,6,FALSE),MID($A417,6,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!M$55:M$71)/$E417/8.76","v":70.00086154906522},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!N$55:N$71)/$E417/8.76","v":70.862410614284471},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!O$55:O$71)/$E417/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!P$55:P$71)/$E417/8.76","v":72.585508744723015},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!Q$55:Q$71)/$E417/8.76","v":73.44705780994228},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!R$55:R$71)/$E417/8.76","v":74.308606875161544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!S$55:S$71)/$E417/8.76","v":75.170155940380795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!T$55:T$71)/$E417/8.76","v":76.031705005600074},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!U$55:U$71)/$E417/8.76","v":76.893254070819339},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!V$55:V$71)/$E417/8.76","v":77.754803136038589},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!W$55:W$71)/$E417/8.76","v":78.616352201257868},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!X$55:X$71)/$E417/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!Y$55:Y$71)/$E417/8.76","v":81.200999396915662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!Z$55:Z$71)/$E417/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AA$55:AA$71)/$E417/8.76","v":83.785646592573443},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AB$55:AB$71)/$E417/8.76","v":85.07797019040234},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AC$55:AC$71)/$E417/8.76","v":86.370293788231237},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AD$55:AD$71)/$E417/8.76","v":87.662617386060134},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AE$55:AE$71)/$E417/8.76","v":88.954940983889031},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AF$55:AF$71)/$E417/8.76","v":90.247264581717928},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AG$55:AG$71)/$E417/8.76","v":91.539588179546826},91.539588179546826,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AH$55:AH$71)/$E417/8.76","v":91.539588179546826},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$AL417,MSG_Fueldata!AI$55:AI$71)/$E417/8.76","v":91.539588179546826},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TnD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH418","v":0}]
[{"$f":"OtherData!E76","v":"ANGETrans"},{"$f":"LEFT(A419,3)","v":"ANG"},{"$f":"RIGHT(A419,LEN(A419)-3)","v":"ETrans"},{"$f":"LEFT(B419,2)&\"r\"&C419","v":"ANrETrans"},null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365},{"$f":"OtherData!$G76","v":365}]
[{"$f":"OtherData!E77","v":"ANGEDist"},{"$f":"LEFT(A420,3)","v":"ANG"},{"$f":"RIGHT(A420,LEN(A420)-3)","v":"EDist"},{"$f":"LEFT(B420,2)&\"r\"&C420","v":"ANrEDist"},null,null,null,null,60,{"$f":"-PMT(disc_rate,I420,1)/(1+disc_rate)","v":9.1208644750458256E-2},null,null,null,{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4},{"$f":"OtherData!$G77","v":840.4}]
[{"$f":"OtherData!E78","v":"ANGEDistRural"},"ANG","EDistRural","ANrEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004},{"$f":"OtherData!$G78","v":4233.6000000000004}]
[{"$f":"OtherData!E79","v":"ANGEDistUrban"},"ANG","EDistUrban","ANrEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002},{"$f":"OtherData!$G79","v":2433.3000000000002}]
[{"$f":"OtherData!E80","v":"BOTETrans"},"BOT","ETrans","BOrETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365},{"$f":"OtherData!$G80","v":365}]
[{"$f":"OtherData!E81","v":"BOTEDist"},"BOT","EDist","BOrEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4},{"$f":"OtherData!$G81","v":840.4}]
[{"$f":"OtherData!E82","v":"BOTEDistRural"},"BOT","EDistRural","BOrEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004},{"$f":"OtherData!$G82","v":4233.6000000000004}]
[{"$f":"OtherData!E83","v":"BOTEDistUrban"},"BOT","EDistUrban","BOrEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002},{"$f":"OtherData!$G83","v":2433.3000000000002}]
[{"$f":"OtherData!E84","v":"DRCETrans"},"DRC","ETrans","DRrETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365},{"$f":"OtherData!$G84","v":365}]
[{"$f":"OtherData!E85","v":"DRCEDist"},"DRC","EDist","DRrEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4},{"$f":"OtherData!$G85","v":840.4}]
[{"$f":"OtherData!E86","v":"DRCEDistRural"},"DRC","EDistRural","DRrEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004},{"$f":"OtherData!$G86","v":4233.6000000000004}]
[{"$f":"OtherData!E87","v":"DRCEDistUrban"},"DRC","EDistUrban","DRrEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002},{"$f":"OtherData!$G87","v":2433.3000000000002}]
[{"$f":"OtherData!E88","v":"LESETrans"},"LES","ETrans","LErETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365},{"$f":"OtherData!$G88","v":365}]
[{"$f":"OtherData!E89","v":"LESEDist"},"LES","EDist","LErEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4},{"$f":"OtherData!$G89","v":840.4}]
[{"$f":"OtherData!E90","v":"LESEDistRural"},"LES","EDistRural","LErEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004},{"$f":"OtherData!$G90","v":4233.6000000000004}]
[{"$f":"OtherData!E91","v":"LESEDistUrban"},"LES","EDistUrban","LErEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002},{"$f":"OtherData!$G91","v":2433.3000000000002}]
[{"$f":"OtherData!E92","v":"MALETrans"},"MAL","ETrans","MArETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365},{"$f":"OtherData!$G92","v":365}]
[{"$f":"OtherData!E93","v":"MALEDist"},"MAL","EDist","MArEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4},{"$f":"OtherData!$G93","v":840.4}]
[{"$f":"OtherData!E94","v":"MALEDistRural"},"MAL","EDistRural","MArEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004},{"$f":"OtherData!$G94","v":4233.6000000000004}]
[{"$f":"OtherData!E95","v":"MALEDistUrban"},"MAL","EDistUrban","MArEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002},{"$f":"OtherData!$G95","v":2433.3000000000002}]
[{"$f":"OtherData!E96","v":"MOZETrans"},"MOZ","ETrans","MOrETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365},{"$f":"OtherData!$G96","v":365}]
[{"$f":"OtherData!E97","v":"MOZEDist"},"MOZ","EDist","MOrEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4},{"$f":"OtherData!$G97","v":840.4}]
[{"$f":"OtherData!E98","v":"MOZEDistRural"},"MOZ","EDistRural","MOrEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004},{"$f":"OtherData!$G98","v":4233.6000000000004}]
[{"$f":"OtherData!E99","v":"MOZEDistUrban"},"MOZ","EDistUrban","MOrEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002},{"$f":"OtherData!$G99","v":2433.3000000000002}]
[{"$f":"OtherData!E100","v":"NAMETrans"},"NAM","ETrans","NArETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365},{"$f":"OtherData!$G100","v":365}]
[{"$f":"OtherData!E101","v":"NAMEDist"},"NAM","EDist","NArEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4},{"$f":"OtherData!$G101","v":840.4}]
[{"$f":"OtherData!E102","v":"NAMEDistRural"},"NAM","EDistRural","NArEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004},{"$f":"OtherData!$G102","v":4233.6000000000004}]
[{"$f":"OtherData!E103","v":"NAMEDistUrban"},"NAM","EDistUrban","NArEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002},{"$f":"OtherData!$G103","v":2433.3000000000002}]
[{"$f":"OtherData!E104","v":"SAFETrans"},"SAF","ETrans","SArETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365},{"$f":"OtherData!$G104","v":365}]
[{"$f":"OtherData!E105","v":"SAFEDist"},"SAF","EDist","SArEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4},{"$f":"OtherData!$G105","v":840.4}]
[{"$f":"OtherData!E106","v":"SAFEDistRural"},"SAF","EDistRural","SArEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004},{"$f":"OtherData!$G106","v":4233.6000000000004}]
[{"$f":"OtherData!E107","v":"SAFEDistUrban"},"SAF","EDistUrban","SArEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002},{"$f":"OtherData!$G107","v":2433.3000000000002}]
[{"$f":"OtherData!E108","v":"SWAETrans"},"SWA","ETrans","SWrETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365},{"$f":"OtherData!$G108","v":365}]
[{"$f":"OtherData!E109","v":"SWAEDist"},"SWA","EDist","SWrEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4},{"$f":"OtherData!$G109","v":840.4}]
[{"$f":"OtherData!E110","v":"SWAEDistRural"},"SWA","EDistRural","SWrEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004},{"$f":"OtherData!$G110","v":4233.6000000000004}]
[{"$f":"OtherData!E111","v":"SWAEDistUrban"},"SWA","EDistUrban","SWrEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002},{"$f":"OtherData!$G111","v":2433.3000000000002}]
[{"$f":"OtherData!E112","v":"TANETrans"},"TAN","ETrans","TArETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365},{"$f":"OtherData!$G112","v":365}]
[{"$f":"OtherData!E113","v":"TANEDist"},"TAN","EDist","TArEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4},{"$f":"OtherData!$G113","v":840.4}]
[{"$f":"OtherData!E114","v":"TANEDistRural"},"TAN","EDistRural","TArEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004},{"$f":"OtherData!$G114","v":4233.6000000000004}]
[{"$f":"OtherData!E115","v":"TANEDistUrban"},"TAN","EDistUrban","TArEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002},{"$f":"OtherData!$G115","v":2433.3000000000002}]
[{"$f":"OtherData!E116","v":"ZAMETrans"},"ZAM","ETrans","ZArETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365},{"$f":"OtherData!$G116","v":365}]
[{"$f":"OtherData!E117","v":"ZAMEDist"},"ZAM","EDist","ZArEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4},{"$f":"OtherData!$G117","v":840.4}]
[{"$f":"OtherData!E118","v":"ZAMEDistRural"},"ZAM","EDistRural","ZArEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004},{"$f":"OtherData!$G118","v":4233.6000000000004}]
[{"$f":"OtherData!E119","v":"ZAMEDistUrban"},"ZAM","EDistUrban","ZArEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002},{"$f":"OtherData!$G119","v":2433.3000000000002}]
[{"$f":"OtherData!E120","v":"ZIMETrans"},"ZIM","ETrans","ZIrETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365},{"$f":"OtherData!$G120","v":365}]
[{"$f":"OtherData!E121","v":"ZIMEDist"},"ZIM","EDist","ZIrEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4},{"$f":"OtherData!$G121","v":840.4}]
[{"$f":"OtherData!E122","v":"ZIMEDistRural"},"ZIM","EDistRural","ZIrEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004},{"$f":"OtherData!$G122","v":4233.6000000000004}]
[{"$f":"OtherData!E123","v":"ZIMEDistUrban"},"ZIM","EDistUrban","ZIrEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002},{"$f":"OtherData!$G123","v":2433.3000000000002}]
["Fuel",null,null,null,null,null,null,null,null,null,null,null,"Price ($/kWyr)",{"$f":"N5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[{"$f":"MSG_Fueldata!A8","v":"ANGBIO"},{"$f":"LEFT(A468,3)","v":"ANG"},{"$f":"VLOOKUP(RIGHT(A468,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},{"$f":"LEFT(B468,2)&\"r\"&C468","v":"ANrBiomass"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A468,4,1)=\"O\",MID($A468,4,3)&LEFT(VLOOKUP($B468,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A468,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B468,NameConvsw!$B$58:$G$70,6,FALSE),MID($A468,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AG$55:AG$71)","v":47},{"$f":"AH468","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M468,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A9","v":"ANGOHF"},{"$f":"LEFT(A469,3)","v":"ANG"},{"$f":"VLOOKUP(RIGHT(A469,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},{"$f":"LEFT(B469,2)&\"r\"&C469","v":"ANrHFO"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A469,4,1)=\"O\",MID($A469,4,3)&LEFT(VLOOKUP($B469,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A469,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B469,NameConvsw!$B$58:$G$70,6,FALSE),MID($A469,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!M$55:M$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!N$55:N$71)","v":415.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!O$55:O$71)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!P$55:P$71)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!Q$55:Q$71)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!R$55:R$71)","v":448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!S$55:S$71)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!T$55:T$71)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!U$55:U$71)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!V$55:V$71)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!W$55:W$71)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!X$55:X$71)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!Y$55:Y$71)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!Z$55:Z$71)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AA$55:AA$71)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AB$55:AB$71)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AC$55:AC$71)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AD$55:AD$71)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AE$55:AE$71)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AF$55:AF$71)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AG$55:AG$71)","v":549.54},{"$f":"AH469","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AH$55:AH$71)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M469,MSG_Fueldata!AI$55:AI$71)","v":549.54}]
[{"$f":"MSG_Fueldata!A10","v":"ANGODS"},"ANG",{"$f":"VLOOKUP(RIGHT(A470,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"ANrDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A470,4,1)=\"O\",MID($A470,4,3)&LEFT(VLOOKUP($B470,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A470,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B470,NameConvsw!$B$58:$G$70,6,FALSE),MID($A470,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!M$55:M$71)","v":691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!N$55:N$71)","v":705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!O$55:O$71)","v":719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!P$55:P$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!Q$55:Q$71)","v":747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!R$55:R$71)","v":761},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!S$55:S$71)","v":775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!T$55:T$71)","v":789},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!U$55:U$71)","v":803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!V$55:V$71)","v":817},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!W$55:W$71)","v":830},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!X$55:X$71)","v":840},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!Y$55:Y$71)","v":850},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!Z$55:Z$71)","v":860},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AA$55:AA$71)","v":870},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AB$55:AB$71)","v":880},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AC$55:AC$71)","v":890},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AD$55:AD$71)","v":900},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AE$55:AE$71)","v":910},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AF$55:AF$71)","v":920},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AG$55:AG$71)","v":932},932,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AH$55:AH$71)","v":932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M470,MSG_Fueldata!AI$55:AI$71)","v":932}]
[{"$f":"MSG_Fueldata!A11","v":"ANGGAS"},"ANG",{"$f":"VLOOKUP(RIGHT(A471,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"ANrGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A471,4,1)=\"O\",MID($A471,4,3)&LEFT(VLOOKUP($B471,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A471,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B471,NameConvsw!$B$58:$G$70,6,FALSE),MID($A471,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!M$55:M$71)","v":268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!N$55:N$71)","v":271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!O$55:O$71)","v":274},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!P$55:P$71)","v":277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!Q$55:Q$71)","v":280},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!R$55:R$71)","v":283},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!S$55:S$71)","v":286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!T$55:T$71)","v":289},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!U$55:U$71)","v":292},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!V$55:V$71)","v":295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!W$55:W$71)","v":298},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!X$55:X$71)","v":303},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!Y$55:Y$71)","v":308},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!Z$55:Z$71)","v":313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AA$55:AA$71)","v":318},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AB$55:AB$71)","v":323},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AC$55:AC$71)","v":328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AD$55:AD$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AE$55:AE$71)","v":338},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AF$55:AF$71)","v":343},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AG$55:AG$71)","v":348},348,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AH$55:AH$71)","v":348},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M471,MSG_Fueldata!AI$55:AI$71)","v":348}]
[{"$f":"MSG_Fueldata!A12","v":"ANGCOA"},"ANG",{"$f":"VLOOKUP(RIGHT(A472,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"ANrCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A472,4,1)=\"O\",MID($A472,4,3)&LEFT(VLOOKUP($B472,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A472,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B472,NameConvsw!$B$58:$G$70,6,FALSE),MID($A472,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M472,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A13","v":"ANGCOC"},{"$f":"LEFT(A473,3)","v":"ANG"},{"$f":"VLOOKUP(RIGHT(A473,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"CoalCCS"},{"$f":"LEFT(B473,2)&\"r\"&C473","v":"ANrCoalCCS"},null,null,null,null,null,null,null,null,{"$f":"M472","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH473","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M473,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A14","v":"ANGOLC"},"ANG",{"$f":"VLOOKUP(RIGHT(A474,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"ANrCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A474,4,1)=\"O\",MID($A474,4,3)&LEFT(VLOOKUP($B474,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A474,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B474,NameConvsw!$B$58:$G$70,6,FALSE),MID($A474,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!M$55:M$71)","v":561},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!N$55:N$71)","v":572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!O$55:O$71)","v":583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!P$55:P$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!Q$55:Q$71)","v":605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!R$55:R$71)","v":616},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!S$55:S$71)","v":627},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!T$55:T$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!U$55:U$71)","v":649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!V$55:V$71)","v":660},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!W$55:W$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!X$55:X$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!Y$55:Y$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!Z$55:Z$71)","v":694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AA$55:AA$71)","v":702},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AB$55:AB$71)","v":710},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AC$55:AC$71)","v":718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AD$55:AD$71)","v":726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AE$55:AE$71)","v":734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AF$55:AF$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AG$55:AG$71)","v":752},752,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AH$55:AH$71)","v":752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M474,MSG_Fueldata!AI$55:AI$71)","v":752}]
[{"$f":"MSG_Fueldata!A21","v":"BOTBIO"},"BOT",{"$f":"VLOOKUP(RIGHT(A475,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"BOrBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A475,4,1)=\"O\",MID($A475,4,3)&LEFT(VLOOKUP($B475,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A475,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B475,NameConvsw!$B$58:$G$70,6,FALSE),MID($A475,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M475,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A22","v":"BOTOHF"},"BOT",{"$f":"VLOOKUP(RIGHT(A476,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"BOrHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A476,4,1)=\"O\",MID($A476,4,3)&LEFT(VLOOKUP($B476,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A476,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B476,NameConvsw!$B$58:$G$70,6,FALSE),MID($A476,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!M$55:M$71)","v":514},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!N$55:N$71)","v":524},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!O$55:O$71)","v":534},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!P$55:P$71)","v":544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!Q$55:Q$71)","v":554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!R$55:R$71)","v":564},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!S$55:S$71)","v":574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!T$55:T$71)","v":584},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!U$55:U$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!V$55:V$71)","v":604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!W$55:W$71)","v":614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!X$55:X$71)","v":622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!Y$55:Y$71)","v":630},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!Z$55:Z$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AA$55:AA$71)","v":646},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AB$55:AB$71)","v":654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AC$55:AC$71)","v":662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AD$55:AD$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AE$55:AE$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AF$55:AF$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AG$55:AG$71)","v":695},695,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AH$55:AH$71)","v":695},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M476,MSG_Fueldata!AI$55:AI$71)","v":695}]
[{"$f":"MSG_Fueldata!A23","v":"BOTODS"},"BOT",{"$f":"VLOOKUP(RIGHT(A477,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"BOrDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A477,4,1)=\"O\",MID($A477,4,3)&LEFT(VLOOKUP($B477,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A477,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B477,NameConvsw!$B$58:$G$70,6,FALSE),MID($A477,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!M$55:M$71)","v":795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!N$55:N$71)","v":811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!O$55:O$71)","v":827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!P$55:P$71)","v":843},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!Q$55:Q$71)","v":859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!R$55:R$71)","v":875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!S$55:S$71)","v":891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!T$55:T$71)","v":907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!U$55:U$71)","v":923},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!V$55:V$71)","v":939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!W$55:W$71)","v":954},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!X$55:X$71)","v":966},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!Y$55:Y$71)","v":978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!Z$55:Z$71)","v":990},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AA$55:AA$71)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AB$55:AB$71)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AC$55:AC$71)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AD$55:AD$71)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AE$55:AE$71)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AF$55:AF$71)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AG$55:AG$71)","v":1076},1076,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AH$55:AH$71)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M477,MSG_Fueldata!AI$55:AI$71)","v":1076}]
[{"$f":"MSG_Fueldata!A24","v":"BOTOLC"},"BOT",{"$f":"VLOOKUP(RIGHT(A478,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"BOrCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A478,4,1)=\"O\",MID($A478,4,3)&LEFT(VLOOKUP($B478,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A478,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B478,NameConvsw!$B$58:$G$70,6,FALSE),MID($A478,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!M$55:M$71)","v":596},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!N$55:N$71)","v":608},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!O$55:O$71)","v":620},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!P$55:P$71)","v":632},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!Q$55:Q$71)","v":644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!R$55:R$71)","v":656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!S$55:S$71)","v":668},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!T$55:T$71)","v":680},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!U$55:U$71)","v":692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!V$55:V$71)","v":704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!W$55:W$71)","v":715},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!X$55:X$71)","v":724},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!Y$55:Y$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!Z$55:Z$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AA$55:AA$71)","v":751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AB$55:AB$71)","v":760},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AC$55:AC$71)","v":769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AD$55:AD$71)","v":778},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AE$55:AE$71)","v":787},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AF$55:AF$71)","v":796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AG$55:AG$71)","v":807},807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AH$55:AH$71)","v":807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M478,MSG_Fueldata!AI$55:AI$71)","v":807}]
[{"$f":"MSG_Fueldata!A25","v":"BOTGAS"},"BOT",{"$f":"VLOOKUP(RIGHT(A479,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"BOrGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A479,4,1)=\"O\",MID($A479,4,3)&LEFT(VLOOKUP($B479,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A479,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B479,NameConvsw!$B$58:$G$70,6,FALSE),MID($A479,4,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!M$55:M$71)","v":325},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!N$55:N$71)","v":329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!O$55:O$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!P$55:P$71)","v":337},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!Q$55:Q$71)","v":341},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!R$55:R$71)","v":345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!S$55:S$71)","v":349},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!T$55:T$71)","v":353},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!U$55:U$71)","v":357},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!V$55:V$71)","v":361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!W$55:W$71)","v":365},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!X$55:X$71)","v":371},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!Y$55:Y$71)","v":377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!Z$55:Z$71)","v":383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AA$55:AA$71)","v":389},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AB$55:AB$71)","v":395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AC$55:AC$71)","v":401},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AD$55:AD$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AE$55:AE$71)","v":413},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AF$55:AF$71)","v":419},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AG$55:AG$71)","v":425},425,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AH$55:AH$71)","v":425},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M479,MSG_Fueldata!AI$55:AI$71)","v":425}]
[{"$f":"MSG_Fueldata!A26","v":"BOTCOA"},{"$f":"LEFT(A480,3)","v":"BOT"},{"$f":"VLOOKUP(RIGHT(A480,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},{"$f":"LEFT(B480,2)&\"r\"&C480","v":"BOrCoal"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A480,4,1)=\"O\",MID($A480,4,3)&LEFT(VLOOKUP($B480,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A480,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B480,NameConvsw!$B$58:$G$70,6,FALSE),MID($A480,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH480","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M480,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A27","v":"BOTCOC"},"BOT",{"$f":"VLOOKUP(RIGHT(A481,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"CoalCCS"},"BOrCoalCCS",null,null,null,null,null,null,null,null,{"$f":"M480","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M481,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A34","v":"DRCBIO"},"DRC",{"$f":"VLOOKUP(RIGHT(A482,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"DRrBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A482,4,1)=\"O\",MID($A482,4,3)&LEFT(VLOOKUP($B482,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A482,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B482,NameConvsw!$B$58:$G$70,6,FALSE),MID($A482,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M482,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A35","v":"DRCOHF"},"DRC",{"$f":"VLOOKUP(RIGHT(A483,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"DRrHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A483,4,1)=\"O\",MID($A483,4,3)&LEFT(VLOOKUP($B483,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A483,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B483,NameConvsw!$B$58:$G$70,6,FALSE),MID($A483,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!M$55:M$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!N$55:N$71)","v":415.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!O$55:O$71)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!P$55:P$71)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!Q$55:Q$71)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!R$55:R$71)","v":448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!S$55:S$71)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!T$55:T$71)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!U$55:U$71)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!V$55:V$71)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!W$55:W$71)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!X$55:X$71)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!Y$55:Y$71)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!Z$55:Z$71)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AA$55:AA$71)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AB$55:AB$71)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AC$55:AC$71)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AD$55:AD$71)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AE$55:AE$71)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AF$55:AF$71)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AG$55:AG$71)","v":549.54},549.54,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AH$55:AH$71)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M483,MSG_Fueldata!AI$55:AI$71)","v":549.54}]
[{"$f":"MSG_Fueldata!A36","v":"DRCODS"},"DRC",{"$f":"VLOOKUP(RIGHT(A484,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"DRrDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A484,4,1)=\"O\",MID($A484,4,3)&LEFT(VLOOKUP($B484,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A484,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B484,NameConvsw!$B$58:$G$70,6,FALSE),MID($A484,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!M$55:M$71)","v":691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!N$55:N$71)","v":705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!O$55:O$71)","v":719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!P$55:P$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!Q$55:Q$71)","v":747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!R$55:R$71)","v":761},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!S$55:S$71)","v":775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!T$55:T$71)","v":789},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!U$55:U$71)","v":803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!V$55:V$71)","v":817},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!W$55:W$71)","v":830},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!X$55:X$71)","v":840},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!Y$55:Y$71)","v":850},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!Z$55:Z$71)","v":860},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AA$55:AA$71)","v":870},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AB$55:AB$71)","v":880},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AC$55:AC$71)","v":890},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AD$55:AD$71)","v":900},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AE$55:AE$71)","v":910},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AF$55:AF$71)","v":920},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AG$55:AG$71)","v":932},932,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AH$55:AH$71)","v":932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M484,MSG_Fueldata!AI$55:AI$71)","v":932}]
[{"$f":"MSG_Fueldata!A37","v":"DRCOLC"},"DRC",{"$f":"VLOOKUP(RIGHT(A485,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"DRrCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A485,4,1)=\"O\",MID($A485,4,3)&LEFT(VLOOKUP($B485,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A485,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B485,NameConvsw!$B$58:$G$70,6,FALSE),MID($A485,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!M$55:M$71)","v":561},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!N$55:N$71)","v":572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!O$55:O$71)","v":583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!P$55:P$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!Q$55:Q$71)","v":605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!R$55:R$71)","v":616},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!S$55:S$71)","v":627},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!T$55:T$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!U$55:U$71)","v":649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!V$55:V$71)","v":660},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!W$55:W$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!X$55:X$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!Y$55:Y$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!Z$55:Z$71)","v":694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AA$55:AA$71)","v":702},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AB$55:AB$71)","v":710},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AC$55:AC$71)","v":718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AD$55:AD$71)","v":726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AE$55:AE$71)","v":734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AF$55:AF$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AG$55:AG$71)","v":752},752,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AH$55:AH$71)","v":752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M485,MSG_Fueldata!AI$55:AI$71)","v":752}]
[{"$f":"MSG_Fueldata!A38","v":"DRCGAS"},"DRC",{"$f":"VLOOKUP(RIGHT(A486,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"DRrGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A486,4,1)=\"O\",MID($A486,4,3)&LEFT(VLOOKUP($B486,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A486,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B486,NameConvsw!$B$58:$G$70,6,FALSE),MID($A486,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!M$55:M$71)","v":268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!N$55:N$71)","v":271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!O$55:O$71)","v":274},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!P$55:P$71)","v":277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!Q$55:Q$71)","v":280},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!R$55:R$71)","v":283},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!S$55:S$71)","v":286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!T$55:T$71)","v":289},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!U$55:U$71)","v":292},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!V$55:V$71)","v":295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!W$55:W$71)","v":298},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!X$55:X$71)","v":303},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!Y$55:Y$71)","v":308},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!Z$55:Z$71)","v":313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AA$55:AA$71)","v":318},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AB$55:AB$71)","v":323},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AC$55:AC$71)","v":328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AD$55:AD$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AE$55:AE$71)","v":338},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AF$55:AF$71)","v":343},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AG$55:AG$71)","v":348},348,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AH$55:AH$71)","v":348},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M486,MSG_Fueldata!AI$55:AI$71)","v":348}]
[{"$f":"MSG_Fueldata!A39","v":"DRCCOA"},"DRC",{"$f":"VLOOKUP(RIGHT(A487,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"DRrCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A487,4,1)=\"O\",MID($A487,4,3)&LEFT(VLOOKUP($B487,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A487,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B487,NameConvsw!$B$58:$G$70,6,FALSE),MID($A487,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M487,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A46","v":"LESBIO"},"LES",{"$f":"VLOOKUP(RIGHT(A488,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"LErBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A488,4,1)=\"O\",MID($A488,4,3)&LEFT(VLOOKUP($B488,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A488,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B488,NameConvsw!$B$58:$G$70,6,FALSE),MID($A488,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M488,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A47","v":"LESOHF"},"LES",{"$f":"VLOOKUP(RIGHT(A489,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"LErHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A489,4,1)=\"O\",MID($A489,4,3)&LEFT(VLOOKUP($B489,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A489,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B489,NameConvsw!$B$58:$G$70,6,FALSE),MID($A489,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!M$55:M$71)","v":514},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!N$55:N$71)","v":524},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!O$55:O$71)","v":534},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!P$55:P$71)","v":544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!Q$55:Q$71)","v":554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!R$55:R$71)","v":564},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!S$55:S$71)","v":574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!T$55:T$71)","v":584},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!U$55:U$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!V$55:V$71)","v":604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!W$55:W$71)","v":614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!X$55:X$71)","v":622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!Y$55:Y$71)","v":630},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!Z$55:Z$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AA$55:AA$71)","v":646},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AB$55:AB$71)","v":654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AC$55:AC$71)","v":662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AD$55:AD$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AE$55:AE$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AF$55:AF$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AG$55:AG$71)","v":695},695,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AH$55:AH$71)","v":695},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M489,MSG_Fueldata!AI$55:AI$71)","v":695}]
[{"$f":"MSG_Fueldata!A48","v":"LESODS"},"LES",{"$f":"VLOOKUP(RIGHT(A490,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"LErDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A490,4,1)=\"O\",MID($A490,4,3)&LEFT(VLOOKUP($B490,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A490,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B490,NameConvsw!$B$58:$G$70,6,FALSE),MID($A490,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!M$55:M$71)","v":795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!N$55:N$71)","v":811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!O$55:O$71)","v":827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!P$55:P$71)","v":843},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!Q$55:Q$71)","v":859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!R$55:R$71)","v":875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!S$55:S$71)","v":891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!T$55:T$71)","v":907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!U$55:U$71)","v":923},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!V$55:V$71)","v":939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!W$55:W$71)","v":954},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!X$55:X$71)","v":966},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!Y$55:Y$71)","v":978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!Z$55:Z$71)","v":990},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AA$55:AA$71)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AB$55:AB$71)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AC$55:AC$71)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AD$55:AD$71)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AE$55:AE$71)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AF$55:AF$71)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AG$55:AG$71)","v":1076},1076,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AH$55:AH$71)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M490,MSG_Fueldata!AI$55:AI$71)","v":1076}]
[{"$f":"MSG_Fueldata!A49","v":"LESOLC"},"LES",{"$f":"VLOOKUP(RIGHT(A491,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"LErCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A491,4,1)=\"O\",MID($A491,4,3)&LEFT(VLOOKUP($B491,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A491,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B491,NameConvsw!$B$58:$G$70,6,FALSE),MID($A491,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!M$55:M$71)","v":596},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!N$55:N$71)","v":608},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!O$55:O$71)","v":620},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!P$55:P$71)","v":632},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!Q$55:Q$71)","v":644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!R$55:R$71)","v":656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!S$55:S$71)","v":668},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!T$55:T$71)","v":680},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!U$55:U$71)","v":692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!V$55:V$71)","v":704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!W$55:W$71)","v":715},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!X$55:X$71)","v":724},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!Y$55:Y$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!Z$55:Z$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AA$55:AA$71)","v":751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AB$55:AB$71)","v":760},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AC$55:AC$71)","v":769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AD$55:AD$71)","v":778},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AE$55:AE$71)","v":787},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AF$55:AF$71)","v":796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AG$55:AG$71)","v":807},807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AH$55:AH$71)","v":807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M491,MSG_Fueldata!AI$55:AI$71)","v":807}]
[{"$f":"MSG_Fueldata!A50","v":"LESCOA"},"LES",{"$f":"VLOOKUP(RIGHT(A492,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"LErCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A492,4,1)=\"O\",MID($A492,4,3)&LEFT(VLOOKUP($B492,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A492,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B492,NameConvsw!$B$58:$G$70,6,FALSE),MID($A492,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M492,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A57","v":"MALBIO"},"MAL",{"$f":"VLOOKUP(RIGHT(A493,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"MArBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A493,4,1)=\"O\",MID($A493,4,3)&LEFT(VLOOKUP($B493,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A493,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B493,NameConvsw!$B$58:$G$70,6,FALSE),MID($A493,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M493,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A58","v":"MALOHF"},"MAL",{"$f":"VLOOKUP(RIGHT(A494,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"MArHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A494,4,1)=\"O\",MID($A494,4,3)&LEFT(VLOOKUP($B494,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A494,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B494,NameConvsw!$B$58:$G$70,6,FALSE),MID($A494,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!M$55:M$71)","v":514},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!N$55:N$71)","v":524},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!O$55:O$71)","v":534},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!P$55:P$71)","v":544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!Q$55:Q$71)","v":554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!R$55:R$71)","v":564},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!S$55:S$71)","v":574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!T$55:T$71)","v":584},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!U$55:U$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!V$55:V$71)","v":604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!W$55:W$71)","v":614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!X$55:X$71)","v":622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!Y$55:Y$71)","v":630},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!Z$55:Z$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AA$55:AA$71)","v":646},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AB$55:AB$71)","v":654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AC$55:AC$71)","v":662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AD$55:AD$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AE$55:AE$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AF$55:AF$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AG$55:AG$71)","v":695},695,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AH$55:AH$71)","v":695},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M494,MSG_Fueldata!AI$55:AI$71)","v":695}]
[{"$f":"MSG_Fueldata!A59","v":"MALODS"},"MAL",{"$f":"VLOOKUP(RIGHT(A495,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"MArDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A495,4,1)=\"O\",MID($A495,4,3)&LEFT(VLOOKUP($B495,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A495,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B495,NameConvsw!$B$58:$G$70,6,FALSE),MID($A495,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!M$55:M$71)","v":795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!N$55:N$71)","v":811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!O$55:O$71)","v":827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!P$55:P$71)","v":843},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!Q$55:Q$71)","v":859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!R$55:R$71)","v":875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!S$55:S$71)","v":891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!T$55:T$71)","v":907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!U$55:U$71)","v":923},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!V$55:V$71)","v":939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!W$55:W$71)","v":954},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!X$55:X$71)","v":966},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!Y$55:Y$71)","v":978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!Z$55:Z$71)","v":990},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AA$55:AA$71)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AB$55:AB$71)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AC$55:AC$71)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AD$55:AD$71)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AE$55:AE$71)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AF$55:AF$71)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AG$55:AG$71)","v":1076},1076,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AH$55:AH$71)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M495,MSG_Fueldata!AI$55:AI$71)","v":1076}]
[{"$f":"MSG_Fueldata!A60","v":"MALOLC"},"MAL",{"$f":"VLOOKUP(RIGHT(A496,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"MArCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A496,4,1)=\"O\",MID($A496,4,3)&LEFT(VLOOKUP($B496,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A496,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B496,NameConvsw!$B$58:$G$70,6,FALSE),MID($A496,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!M$55:M$71)","v":596},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!N$55:N$71)","v":608},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!O$55:O$71)","v":620},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!P$55:P$71)","v":632},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!Q$55:Q$71)","v":644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!R$55:R$71)","v":656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!S$55:S$71)","v":668},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!T$55:T$71)","v":680},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!U$55:U$71)","v":692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!V$55:V$71)","v":704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!W$55:W$71)","v":715},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!X$55:X$71)","v":724},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!Y$55:Y$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!Z$55:Z$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AA$55:AA$71)","v":751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AB$55:AB$71)","v":760},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AC$55:AC$71)","v":769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AD$55:AD$71)","v":778},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AE$55:AE$71)","v":787},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AF$55:AF$71)","v":796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AG$55:AG$71)","v":807},807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AH$55:AH$71)","v":807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M496,MSG_Fueldata!AI$55:AI$71)","v":807}]
[{"$f":"MSG_Fueldata!A61","v":"MALGAS"},"MAL",{"$f":"VLOOKUP(RIGHT(A497,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"MArGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A497,4,1)=\"O\",MID($A497,4,3)&LEFT(VLOOKUP($B497,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A497,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B497,NameConvsw!$B$58:$G$70,6,FALSE),MID($A497,4,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!M$55:M$71)","v":325},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!N$55:N$71)","v":329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!O$55:O$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!P$55:P$71)","v":337},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!Q$55:Q$71)","v":341},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!R$55:R$71)","v":345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!S$55:S$71)","v":349},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!T$55:T$71)","v":353},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!U$55:U$71)","v":357},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!V$55:V$71)","v":361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!W$55:W$71)","v":365},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!X$55:X$71)","v":371},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!Y$55:Y$71)","v":377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!Z$55:Z$71)","v":383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AA$55:AA$71)","v":389},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AB$55:AB$71)","v":395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AC$55:AC$71)","v":401},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AD$55:AD$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AE$55:AE$71)","v":413},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AF$55:AF$71)","v":419},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AG$55:AG$71)","v":425},425,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AH$55:AH$71)","v":425},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M497,MSG_Fueldata!AI$55:AI$71)","v":425}]
[{"$f":"MSG_Fueldata!A62","v":"MALCOA"},"MAL",{"$f":"VLOOKUP(RIGHT(A498,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"MArCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A498,4,1)=\"O\",MID($A498,4,3)&LEFT(VLOOKUP($B498,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A498,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B498,NameConvsw!$B$58:$G$70,6,FALSE),MID($A498,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M498,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A69","v":"MOZBIO"},"MOZ",{"$f":"VLOOKUP(RIGHT(A499,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"MOrBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A499,4,1)=\"O\",MID($A499,4,3)&LEFT(VLOOKUP($B499,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A499,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B499,NameConvsw!$B$58:$G$70,6,FALSE),MID($A499,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M499,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A70","v":"MOZOHF"},"MOZ",{"$f":"VLOOKUP(RIGHT(A500,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"MOrHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A500,4,1)=\"O\",MID($A500,4,3)&LEFT(VLOOKUP($B500,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A500,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B500,NameConvsw!$B$58:$G$70,6,FALSE),MID($A500,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!M$55:M$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!N$55:N$71)","v":415.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!O$55:O$71)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!P$55:P$71)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!Q$55:Q$71)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!R$55:R$71)","v":448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!S$55:S$71)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!T$55:T$71)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!U$55:U$71)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!V$55:V$71)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!W$55:W$71)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!X$55:X$71)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!Y$55:Y$71)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!Z$55:Z$71)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AA$55:AA$71)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AB$55:AB$71)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AC$55:AC$71)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AD$55:AD$71)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AE$55:AE$71)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AF$55:AF$71)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AG$55:AG$71)","v":549.54},549.54,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AH$55:AH$71)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M500,MSG_Fueldata!AI$55:AI$71)","v":549.54}]
[{"$f":"MSG_Fueldata!A71","v":"MOZODS"},"MOZ",{"$f":"VLOOKUP(RIGHT(A501,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"MOrDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A501,4,1)=\"O\",MID($A501,4,3)&LEFT(VLOOKUP($B501,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A501,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B501,NameConvsw!$B$58:$G$70,6,FALSE),MID($A501,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!M$55:M$71)","v":691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!N$55:N$71)","v":705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!O$55:O$71)","v":719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!P$55:P$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!Q$55:Q$71)","v":747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!R$55:R$71)","v":761},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!S$55:S$71)","v":775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!T$55:T$71)","v":789},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!U$55:U$71)","v":803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!V$55:V$71)","v":817},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!W$55:W$71)","v":830},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!X$55:X$71)","v":840},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!Y$55:Y$71)","v":850},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!Z$55:Z$71)","v":860},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AA$55:AA$71)","v":870},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AB$55:AB$71)","v":880},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AC$55:AC$71)","v":890},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AD$55:AD$71)","v":900},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AE$55:AE$71)","v":910},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AF$55:AF$71)","v":920},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AG$55:AG$71)","v":932},932,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AH$55:AH$71)","v":932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M501,MSG_Fueldata!AI$55:AI$71)","v":932}]
[{"$f":"MSG_Fueldata!A72","v":"MOZOLC"},"MOZ",{"$f":"VLOOKUP(RIGHT(A502,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"MOrCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A502,4,1)=\"O\",MID($A502,4,3)&LEFT(VLOOKUP($B502,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A502,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B502,NameConvsw!$B$58:$G$70,6,FALSE),MID($A502,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!M$55:M$71)","v":561},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!N$55:N$71)","v":572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!O$55:O$71)","v":583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!P$55:P$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!Q$55:Q$71)","v":605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!R$55:R$71)","v":616},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!S$55:S$71)","v":627},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!T$55:T$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!U$55:U$71)","v":649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!V$55:V$71)","v":660},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!W$55:W$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!X$55:X$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!Y$55:Y$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!Z$55:Z$71)","v":694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AA$55:AA$71)","v":702},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AB$55:AB$71)","v":710},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AC$55:AC$71)","v":718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AD$55:AD$71)","v":726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AE$55:AE$71)","v":734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AF$55:AF$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AG$55:AG$71)","v":752},752,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AH$55:AH$71)","v":752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M502,MSG_Fueldata!AI$55:AI$71)","v":752}]
[{"$f":"MSG_Fueldata!A73","v":"MOZGAS"},"MOZ",{"$f":"VLOOKUP(RIGHT(A503,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"MOrGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A503,4,1)=\"O\",MID($A503,4,3)&LEFT(VLOOKUP($B503,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A503,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B503,NameConvsw!$B$58:$G$70,6,FALSE),MID($A503,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!M$55:M$71)","v":268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!N$55:N$71)","v":271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!O$55:O$71)","v":274},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!P$55:P$71)","v":277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!Q$55:Q$71)","v":280},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!R$55:R$71)","v":283},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!S$55:S$71)","v":286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!T$55:T$71)","v":289},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!U$55:U$71)","v":292},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!V$55:V$71)","v":295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!W$55:W$71)","v":298},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!X$55:X$71)","v":303},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!Y$55:Y$71)","v":308},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!Z$55:Z$71)","v":313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AA$55:AA$71)","v":318},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AB$55:AB$71)","v":323},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AC$55:AC$71)","v":328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AD$55:AD$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AE$55:AE$71)","v":338},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AF$55:AF$71)","v":343},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AG$55:AG$71)","v":348},348,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AH$55:AH$71)","v":348},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M503,MSG_Fueldata!AI$55:AI$71)","v":348}]
[{"$f":"MSG_Fueldata!A74","v":"MOZCOA"},{"$f":"LEFT(A504,3)","v":"MOZ"},{"$f":"VLOOKUP(RIGHT(A504,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},{"$f":"LEFT(B504,2)&\"r\"&C504","v":"MOrCoal"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A504,4,1)=\"O\",MID($A504,4,3)&LEFT(VLOOKUP($B504,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A504,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B504,NameConvsw!$B$58:$G$70,6,FALSE),MID($A504,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH504","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M504,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A75","v":"MOZCOC"},"MOZ",{"$f":"VLOOKUP(RIGHT(A505,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"CoalCCS"},"MOrCoalCCS",null,null,null,null,null,null,null,null,{"$f":"M504","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M505,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A82","v":"NAMBIO"},"NAM",{"$f":"VLOOKUP(RIGHT(A506,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"NArBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A506,4,1)=\"O\",MID($A506,4,3)&LEFT(VLOOKUP($B506,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A506,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B506,NameConvsw!$B$58:$G$70,6,FALSE),MID($A506,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M506,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A83","v":"NAMOHF"},"NAM",{"$f":"VLOOKUP(RIGHT(A507,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"NArHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A507,4,1)=\"O\",MID($A507,4,3)&LEFT(VLOOKUP($B507,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A507,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B507,NameConvsw!$B$58:$G$70,6,FALSE),MID($A507,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!M$55:M$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!N$55:N$71)","v":415.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!O$55:O$71)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!P$55:P$71)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!Q$55:Q$71)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!R$55:R$71)","v":448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!S$55:S$71)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!T$55:T$71)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!U$55:U$71)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!V$55:V$71)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!W$55:W$71)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!X$55:X$71)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!Y$55:Y$71)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!Z$55:Z$71)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AA$55:AA$71)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AB$55:AB$71)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AC$55:AC$71)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AD$55:AD$71)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AE$55:AE$71)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AF$55:AF$71)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AG$55:AG$71)","v":549.54},549.54,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AH$55:AH$71)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M507,MSG_Fueldata!AI$55:AI$71)","v":549.54}]
[{"$f":"MSG_Fueldata!A84","v":"NAMODS"},"NAM",{"$f":"VLOOKUP(RIGHT(A508,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"NArDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A508,4,1)=\"O\",MID($A508,4,3)&LEFT(VLOOKUP($B508,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A508,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B508,NameConvsw!$B$58:$G$70,6,FALSE),MID($A508,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!M$55:M$71)","v":691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!N$55:N$71)","v":705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!O$55:O$71)","v":719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!P$55:P$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!Q$55:Q$71)","v":747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!R$55:R$71)","v":761},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!S$55:S$71)","v":775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!T$55:T$71)","v":789},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!U$55:U$71)","v":803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!V$55:V$71)","v":817},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!W$55:W$71)","v":830},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!X$55:X$71)","v":840},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!Y$55:Y$71)","v":850},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!Z$55:Z$71)","v":860},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AA$55:AA$71)","v":870},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AB$55:AB$71)","v":880},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AC$55:AC$71)","v":890},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AD$55:AD$71)","v":900},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AE$55:AE$71)","v":910},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AF$55:AF$71)","v":920},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AG$55:AG$71)","v":932},932,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AH$55:AH$71)","v":932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M508,MSG_Fueldata!AI$55:AI$71)","v":932}]
[{"$f":"MSG_Fueldata!A85","v":"NAMOLC"},"NAM",{"$f":"VLOOKUP(RIGHT(A509,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"NArCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A509,4,1)=\"O\",MID($A509,4,3)&LEFT(VLOOKUP($B509,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A509,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B509,NameConvsw!$B$58:$G$70,6,FALSE),MID($A509,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!M$55:M$71)","v":561},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!N$55:N$71)","v":572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!O$55:O$71)","v":583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!P$55:P$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!Q$55:Q$71)","v":605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!R$55:R$71)","v":616},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!S$55:S$71)","v":627},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!T$55:T$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!U$55:U$71)","v":649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!V$55:V$71)","v":660},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!W$55:W$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!X$55:X$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!Y$55:Y$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!Z$55:Z$71)","v":694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AA$55:AA$71)","v":702},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AB$55:AB$71)","v":710},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AC$55:AC$71)","v":718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AD$55:AD$71)","v":726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AE$55:AE$71)","v":734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AF$55:AF$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AG$55:AG$71)","v":752},752,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AH$55:AH$71)","v":752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M509,MSG_Fueldata!AI$55:AI$71)","v":752}]
[{"$f":"MSG_Fueldata!A86","v":"NAMGAS"},"NAM",{"$f":"VLOOKUP(RIGHT(A510,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"NArGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A510,4,1)=\"O\",MID($A510,4,3)&LEFT(VLOOKUP($B510,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A510,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B510,NameConvsw!$B$58:$G$70,6,FALSE),MID($A510,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!M$55:M$71)","v":268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!N$55:N$71)","v":271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!O$55:O$71)","v":274},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!P$55:P$71)","v":277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!Q$55:Q$71)","v":280},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!R$55:R$71)","v":283},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!S$55:S$71)","v":286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!T$55:T$71)","v":289},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!U$55:U$71)","v":292},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!V$55:V$71)","v":295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!W$55:W$71)","v":298},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!X$55:X$71)","v":303},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!Y$55:Y$71)","v":308},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!Z$55:Z$71)","v":313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AA$55:AA$71)","v":318},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AB$55:AB$71)","v":323},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AC$55:AC$71)","v":328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AD$55:AD$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AE$55:AE$71)","v":338},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AF$55:AF$71)","v":343},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AG$55:AG$71)","v":348},348,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AH$55:AH$71)","v":348},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M510,MSG_Fueldata!AI$55:AI$71)","v":348}]
[{"$f":"MSG_Fueldata!A87","v":"NAMCOA"},{"$f":"LEFT(A511,3)","v":"NAM"},{"$f":"VLOOKUP(RIGHT(A511,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},{"$f":"LEFT(B511,2)&\"r\"&C511","v":"NArCoal"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A511,4,1)=\"O\",MID($A511,4,3)&LEFT(VLOOKUP($B511,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A511,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B511,NameConvsw!$B$58:$G$70,6,FALSE),MID($A511,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH511","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M511,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A88","v":"NAMCOC"},"NAM",{"$f":"VLOOKUP(RIGHT(A512,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"CoalCCS"},"NArCoalCCS",null,null,null,null,null,null,null,null,{"$f":"M511","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M512,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A95","v":"SAFBIO"},"SAF",{"$f":"VLOOKUP(RIGHT(A513,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"SArBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A513,4,1)=\"O\",MID($A513,4,3)&LEFT(VLOOKUP($B513,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A513,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B513,NameConvsw!$B$58:$G$70,6,FALSE),MID($A513,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M513,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A96","v":"SAFOHF"},"SAF",{"$f":"VLOOKUP(RIGHT(A514,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"SArHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A514,4,1)=\"O\",MID($A514,4,3)&LEFT(VLOOKUP($B514,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A514,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B514,NameConvsw!$B$58:$G$70,6,FALSE),MID($A514,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!M$55:M$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!N$55:N$71)","v":415.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!O$55:O$71)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!P$55:P$71)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!Q$55:Q$71)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!R$55:R$71)","v":448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!S$55:S$71)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!T$55:T$71)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!U$55:U$71)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!V$55:V$71)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!W$55:W$71)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!X$55:X$71)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!Y$55:Y$71)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!Z$55:Z$71)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AA$55:AA$71)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AB$55:AB$71)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AC$55:AC$71)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AD$55:AD$71)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AE$55:AE$71)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AF$55:AF$71)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AG$55:AG$71)","v":549.54},549.54,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AH$55:AH$71)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M514,MSG_Fueldata!AI$55:AI$71)","v":549.54}]
[{"$f":"MSG_Fueldata!A97","v":"SAFODS"},"SAF",{"$f":"VLOOKUP(RIGHT(A515,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"SArDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A515,4,1)=\"O\",MID($A515,4,3)&LEFT(VLOOKUP($B515,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A515,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B515,NameConvsw!$B$58:$G$70,6,FALSE),MID($A515,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!M$55:M$71)","v":691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!N$55:N$71)","v":705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!O$55:O$71)","v":719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!P$55:P$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!Q$55:Q$71)","v":747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!R$55:R$71)","v":761},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!S$55:S$71)","v":775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!T$55:T$71)","v":789},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!U$55:U$71)","v":803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!V$55:V$71)","v":817},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!W$55:W$71)","v":830},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!X$55:X$71)","v":840},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!Y$55:Y$71)","v":850},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!Z$55:Z$71)","v":860},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AA$55:AA$71)","v":870},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AB$55:AB$71)","v":880},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AC$55:AC$71)","v":890},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AD$55:AD$71)","v":900},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AE$55:AE$71)","v":910},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AF$55:AF$71)","v":920},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AG$55:AG$71)","v":932},932,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AH$55:AH$71)","v":932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M515,MSG_Fueldata!AI$55:AI$71)","v":932}]
[{"$f":"MSG_Fueldata!A98","v":"SAFOLC"},"SAF",{"$f":"VLOOKUP(RIGHT(A516,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"SArCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A516,4,1)=\"O\",MID($A516,4,3)&LEFT(VLOOKUP($B516,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A516,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B516,NameConvsw!$B$58:$G$70,6,FALSE),MID($A516,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!M$55:M$71)","v":561},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!N$55:N$71)","v":572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!O$55:O$71)","v":583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!P$55:P$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!Q$55:Q$71)","v":605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!R$55:R$71)","v":616},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!S$55:S$71)","v":627},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!T$55:T$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!U$55:U$71)","v":649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!V$55:V$71)","v":660},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!W$55:W$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!X$55:X$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!Y$55:Y$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!Z$55:Z$71)","v":694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AA$55:AA$71)","v":702},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AB$55:AB$71)","v":710},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AC$55:AC$71)","v":718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AD$55:AD$71)","v":726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AE$55:AE$71)","v":734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AF$55:AF$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AG$55:AG$71)","v":752},752,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AH$55:AH$71)","v":752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M516,MSG_Fueldata!AI$55:AI$71)","v":752}]
[{"$f":"MSG_Fueldata!A99","v":"SAFGAS"},"SAF",{"$f":"VLOOKUP(RIGHT(A517,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"SArGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A517,4,1)=\"O\",MID($A517,4,3)&LEFT(VLOOKUP($B517,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A517,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B517,NameConvsw!$B$58:$G$70,6,FALSE),MID($A517,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!M$55:M$71)","v":347},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!N$55:N$71)","v":351},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!O$55:O$71)","v":355},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!P$55:P$71)","v":359},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!Q$55:Q$71)","v":363},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!R$55:R$71)","v":367},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!S$55:S$71)","v":371},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!T$55:T$71)","v":375},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!U$55:U$71)","v":379},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!V$55:V$71)","v":383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!W$55:W$71)","v":387},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!X$55:X$71)","v":393},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!Y$55:Y$71)","v":399},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!Z$55:Z$71)","v":405},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AA$55:AA$71)","v":411},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AB$55:AB$71)","v":417},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AC$55:AC$71)","v":423},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AD$55:AD$71)","v":429},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AE$55:AE$71)","v":435},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AF$55:AF$71)","v":441},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AG$55:AG$71)","v":447},447,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AH$55:AH$71)","v":447},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M517,MSG_Fueldata!AI$55:AI$71)","v":447}]
[{"$f":"MSG_Fueldata!A100","v":"SAFCOA"},{"$f":"LEFT(A518,3)","v":"SAF"},{"$f":"VLOOKUP(RIGHT(A518,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},{"$f":"LEFT(B518,2)&\"r\"&C518","v":"SArCoal"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A518,4,1)=\"O\",MID($A518,4,3)&LEFT(VLOOKUP($B518,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A518,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B518,NameConvsw!$B$58:$G$70,6,FALSE),MID($A518,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH518","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M518,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A101","v":"SAFCOC"},"SAF",{"$f":"VLOOKUP(RIGHT(A519,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"CoalCCS"},"SArCoalCCS",null,null,null,null,null,null,null,null,{"$f":"M518","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M519,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A102","v":"SAFNUC"},"SAF",{"$f":"VLOOKUP(RIGHT(A520,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Nuclear"},"SArNuclear",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A520,4,1)=\"O\",MID($A520,4,3)&LEFT(VLOOKUP($B520,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A520,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B520,NameConvsw!$B$58:$G$70,6,FALSE),MID($A520,4,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!M$55:M$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!N$55:N$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!O$55:O$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!P$55:P$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!Q$55:Q$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!R$55:R$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!S$55:S$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!T$55:T$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!U$55:U$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!V$55:V$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!W$55:W$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!X$55:X$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!Y$55:Y$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!Z$55:Z$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AA$55:AA$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AB$55:AB$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AC$55:AC$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AD$55:AD$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AE$55:AE$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AF$55:AF$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AG$55:AG$71)","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AH$55:AH$71)","v":0},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M520,MSG_Fueldata!AI$55:AI$71)","v":0}]
[{"$f":"MSG_Fueldata!A109","v":"SWABIO"},"SWA",{"$f":"VLOOKUP(RIGHT(A521,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"SWrBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A521,4,1)=\"O\",MID($A521,4,3)&LEFT(VLOOKUP($B521,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A521,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B521,NameConvsw!$B$58:$G$70,6,FALSE),MID($A521,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M521,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A110","v":"SWAOHF"},"SWA",{"$f":"VLOOKUP(RIGHT(A522,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"SWrHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A522,4,1)=\"O\",MID($A522,4,3)&LEFT(VLOOKUP($B522,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A522,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B522,NameConvsw!$B$58:$G$70,6,FALSE),MID($A522,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!M$55:M$71)","v":514},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!N$55:N$71)","v":524},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!O$55:O$71)","v":534},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!P$55:P$71)","v":544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!Q$55:Q$71)","v":554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!R$55:R$71)","v":564},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!S$55:S$71)","v":574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!T$55:T$71)","v":584},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!U$55:U$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!V$55:V$71)","v":604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!W$55:W$71)","v":614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!X$55:X$71)","v":622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!Y$55:Y$71)","v":630},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!Z$55:Z$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AA$55:AA$71)","v":646},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AB$55:AB$71)","v":654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AC$55:AC$71)","v":662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AD$55:AD$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AE$55:AE$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AF$55:AF$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AG$55:AG$71)","v":695},695,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AH$55:AH$71)","v":695},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M522,MSG_Fueldata!AI$55:AI$71)","v":695}]
[{"$f":"MSG_Fueldata!A111","v":"SWAODS"},"SWA",{"$f":"VLOOKUP(RIGHT(A523,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"SWrDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A523,4,1)=\"O\",MID($A523,4,3)&LEFT(VLOOKUP($B523,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A523,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B523,NameConvsw!$B$58:$G$70,6,FALSE),MID($A523,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!M$55:M$71)","v":795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!N$55:N$71)","v":811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!O$55:O$71)","v":827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!P$55:P$71)","v":843},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!Q$55:Q$71)","v":859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!R$55:R$71)","v":875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!S$55:S$71)","v":891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!T$55:T$71)","v":907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!U$55:U$71)","v":923},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!V$55:V$71)","v":939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!W$55:W$71)","v":954},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!X$55:X$71)","v":966},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!Y$55:Y$71)","v":978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!Z$55:Z$71)","v":990},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AA$55:AA$71)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AB$55:AB$71)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AC$55:AC$71)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AD$55:AD$71)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AE$55:AE$71)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AF$55:AF$71)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AG$55:AG$71)","v":1076},1076,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AH$55:AH$71)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M523,MSG_Fueldata!AI$55:AI$71)","v":1076}]
[{"$f":"MSG_Fueldata!A112","v":"SWAOLC"},"SWA",{"$f":"VLOOKUP(RIGHT(A524,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"SWrCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A524,4,1)=\"O\",MID($A524,4,3)&LEFT(VLOOKUP($B524,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A524,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B524,NameConvsw!$B$58:$G$70,6,FALSE),MID($A524,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!M$55:M$71)","v":596},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!N$55:N$71)","v":608},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!O$55:O$71)","v":620},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!P$55:P$71)","v":632},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!Q$55:Q$71)","v":644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!R$55:R$71)","v":656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!S$55:S$71)","v":668},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!T$55:T$71)","v":680},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!U$55:U$71)","v":692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!V$55:V$71)","v":704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!W$55:W$71)","v":715},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!X$55:X$71)","v":724},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!Y$55:Y$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!Z$55:Z$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AA$55:AA$71)","v":751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AB$55:AB$71)","v":760},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AC$55:AC$71)","v":769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AD$55:AD$71)","v":778},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AE$55:AE$71)","v":787},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AF$55:AF$71)","v":796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AG$55:AG$71)","v":807},807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AH$55:AH$71)","v":807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M524,MSG_Fueldata!AI$55:AI$71)","v":807}]
[{"$f":"MSG_Fueldata!A113","v":"SWAGAS"},"SWA",{"$f":"VLOOKUP(RIGHT(A525,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"SWrGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A525,4,1)=\"O\",MID($A525,4,3)&LEFT(VLOOKUP($B525,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A525,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B525,NameConvsw!$B$58:$G$70,6,FALSE),MID($A525,4,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!M$55:M$71)","v":381.70000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!N$55:N$71)","v":386.1},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!O$55:O$71)","v":390.50000000000006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!P$55:P$71)","v":394.90000000000003},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!Q$55:Q$71)","v":399.3},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!R$55:R$71)","v":403.70000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!S$55:S$71)","v":408.1},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!T$55:T$71)","v":412.50000000000006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!U$55:U$71)","v":416.90000000000003},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!V$55:V$71)","v":421.3},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!W$55:W$71)","v":425.70000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!X$55:X$71)","v":432.3},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!Y$55:Y$71)","v":438.90000000000003},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!Z$55:Z$71)","v":445.50000000000006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AA$55:AA$71)","v":452.1},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AB$55:AB$71)","v":458.70000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AC$55:AC$71)","v":465.3},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AD$55:AD$71)","v":471.90000000000003},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AE$55:AE$71)","v":478.50000000000006},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AF$55:AF$71)","v":485.1},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AG$55:AG$71)","v":491.70000000000005},491.70000000000005,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AH$55:AH$71)","v":491.70000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M525,MSG_Fueldata!AI$55:AI$71)","v":491.70000000000005}]
[{"$f":"MSG_Fueldata!A114","v":"SWACOA"},"SWA",{"$f":"VLOOKUP(RIGHT(A526,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"SWrCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A526,4,1)=\"O\",MID($A526,4,3)&LEFT(VLOOKUP($B526,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A526,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B526,NameConvsw!$B$58:$G$70,6,FALSE),MID($A526,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M526,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A121","v":"TANBIO"},"TAN",{"$f":"VLOOKUP(RIGHT(A527,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"TArBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A527,4,1)=\"O\",MID($A527,4,3)&LEFT(VLOOKUP($B527,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A527,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B527,NameConvsw!$B$58:$G$70,6,FALSE),MID($A527,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M527,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A122","v":"TANOHF"},"TAN",{"$f":"VLOOKUP(RIGHT(A528,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"TArHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A528,4,1)=\"O\",MID($A528,4,3)&LEFT(VLOOKUP($B528,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A528,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B528,NameConvsw!$B$58:$G$70,6,FALSE),MID($A528,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!M$55:M$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!N$55:N$71)","v":415.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!O$55:O$71)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!P$55:P$71)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!Q$55:Q$71)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!R$55:R$71)","v":448},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!S$55:S$71)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!T$55:T$71)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!U$55:U$71)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!V$55:V$71)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!W$55:W$71)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!X$55:X$71)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!Y$55:Y$71)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!Z$55:Z$71)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AA$55:AA$71)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AB$55:AB$71)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AC$55:AC$71)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AD$55:AD$71)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AE$55:AE$71)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AF$55:AF$71)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AG$55:AG$71)","v":549.54},549.54,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AH$55:AH$71)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M528,MSG_Fueldata!AI$55:AI$71)","v":549.54}]
[{"$f":"MSG_Fueldata!A123","v":"TANODS"},"TAN",{"$f":"VLOOKUP(RIGHT(A529,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"TArDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A529,4,1)=\"O\",MID($A529,4,3)&LEFT(VLOOKUP($B529,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A529,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B529,NameConvsw!$B$58:$G$70,6,FALSE),MID($A529,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!M$55:M$71)","v":691},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!N$55:N$71)","v":705},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!O$55:O$71)","v":719},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!P$55:P$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!Q$55:Q$71)","v":747},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!R$55:R$71)","v":761},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!S$55:S$71)","v":775},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!T$55:T$71)","v":789},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!U$55:U$71)","v":803},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!V$55:V$71)","v":817},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!W$55:W$71)","v":830},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!X$55:X$71)","v":840},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!Y$55:Y$71)","v":850},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!Z$55:Z$71)","v":860},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AA$55:AA$71)","v":870},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AB$55:AB$71)","v":880},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AC$55:AC$71)","v":890},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AD$55:AD$71)","v":900},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AE$55:AE$71)","v":910},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AF$55:AF$71)","v":920},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AG$55:AG$71)","v":932},932,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AH$55:AH$71)","v":932},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M529,MSG_Fueldata!AI$55:AI$71)","v":932}]
[{"$f":"MSG_Fueldata!A124","v":"TANOLC"},"TAN",{"$f":"VLOOKUP(RIGHT(A530,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"TArCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A530,4,1)=\"O\",MID($A530,4,3)&LEFT(VLOOKUP($B530,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A530,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B530,NameConvsw!$B$58:$G$70,6,FALSE),MID($A530,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!M$55:M$71)","v":561},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!N$55:N$71)","v":572},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!O$55:O$71)","v":583},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!P$55:P$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!Q$55:Q$71)","v":605},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!R$55:R$71)","v":616},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!S$55:S$71)","v":627},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!T$55:T$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!U$55:U$71)","v":649},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!V$55:V$71)","v":660},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!W$55:W$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!X$55:X$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!Y$55:Y$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!Z$55:Z$71)","v":694},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AA$55:AA$71)","v":702},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AB$55:AB$71)","v":710},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AC$55:AC$71)","v":718},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AD$55:AD$71)","v":726},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AE$55:AE$71)","v":734},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AF$55:AF$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AG$55:AG$71)","v":752},752,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AH$55:AH$71)","v":752},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M530,MSG_Fueldata!AI$55:AI$71)","v":752}]
[{"$f":"MSG_Fueldata!A125","v":"TANGAS"},"TAN",{"$f":"VLOOKUP(RIGHT(A531,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"TArGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A531,4,1)=\"O\",MID($A531,4,3)&LEFT(VLOOKUP($B531,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A531,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B531,NameConvsw!$B$58:$G$70,6,FALSE),MID($A531,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!M$55:M$71)","v":268},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!N$55:N$71)","v":271},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!O$55:O$71)","v":274},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!P$55:P$71)","v":277},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!Q$55:Q$71)","v":280},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!R$55:R$71)","v":283},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!S$55:S$71)","v":286},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!T$55:T$71)","v":289},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!U$55:U$71)","v":292},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!V$55:V$71)","v":295},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!W$55:W$71)","v":298},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!X$55:X$71)","v":303},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!Y$55:Y$71)","v":308},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!Z$55:Z$71)","v":313},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AA$55:AA$71)","v":318},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AB$55:AB$71)","v":323},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AC$55:AC$71)","v":328},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AD$55:AD$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AE$55:AE$71)","v":338},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AF$55:AF$71)","v":343},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AG$55:AG$71)","v":348},348,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AH$55:AH$71)","v":348},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M531,MSG_Fueldata!AI$55:AI$71)","v":348}]
[{"$f":"MSG_Fueldata!A126","v":"TANCOA"},"TAN",{"$f":"VLOOKUP(RIGHT(A532,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"TArCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A532,4,1)=\"O\",MID($A532,4,3)&LEFT(VLOOKUP($B532,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A532,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B532,NameConvsw!$B$58:$G$70,6,FALSE),MID($A532,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M532,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A133","v":"ZAMBIO"},"ZAM",{"$f":"VLOOKUP(RIGHT(A533,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"ZArBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A533,4,1)=\"O\",MID($A533,4,3)&LEFT(VLOOKUP($B533,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A533,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B533,NameConvsw!$B$58:$G$70,6,FALSE),MID($A533,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M533,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A134","v":"ZAMOHF"},"ZAM",{"$f":"VLOOKUP(RIGHT(A534,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"ZArHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A534,4,1)=\"O\",MID($A534,4,3)&LEFT(VLOOKUP($B534,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A534,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B534,NameConvsw!$B$58:$G$70,6,FALSE),MID($A534,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!M$55:M$71)","v":514},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!N$55:N$71)","v":524},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!O$55:O$71)","v":534},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!P$55:P$71)","v":544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!Q$55:Q$71)","v":554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!R$55:R$71)","v":564},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!S$55:S$71)","v":574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!T$55:T$71)","v":584},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!U$55:U$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!V$55:V$71)","v":604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!W$55:W$71)","v":614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!X$55:X$71)","v":622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!Y$55:Y$71)","v":630},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!Z$55:Z$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AA$55:AA$71)","v":646},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AB$55:AB$71)","v":654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AC$55:AC$71)","v":662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AD$55:AD$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AE$55:AE$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AF$55:AF$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AG$55:AG$71)","v":695},695,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AH$55:AH$71)","v":695},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M534,MSG_Fueldata!AI$55:AI$71)","v":695}]
[{"$f":"MSG_Fueldata!A135","v":"ZAMODS"},"ZAM",{"$f":"VLOOKUP(RIGHT(A535,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"ZArDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A535,4,1)=\"O\",MID($A535,4,3)&LEFT(VLOOKUP($B535,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A535,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B535,NameConvsw!$B$58:$G$70,6,FALSE),MID($A535,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!M$55:M$71)","v":795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!N$55:N$71)","v":811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!O$55:O$71)","v":827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!P$55:P$71)","v":843},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!Q$55:Q$71)","v":859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!R$55:R$71)","v":875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!S$55:S$71)","v":891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!T$55:T$71)","v":907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!U$55:U$71)","v":923},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!V$55:V$71)","v":939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!W$55:W$71)","v":954},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!X$55:X$71)","v":966},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!Y$55:Y$71)","v":978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!Z$55:Z$71)","v":990},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AA$55:AA$71)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AB$55:AB$71)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AC$55:AC$71)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AD$55:AD$71)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AE$55:AE$71)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AF$55:AF$71)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AG$55:AG$71)","v":1076},1076,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AH$55:AH$71)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M535,MSG_Fueldata!AI$55:AI$71)","v":1076}]
[{"$f":"MSG_Fueldata!A136","v":"ZAMOLC"},"ZAM",{"$f":"VLOOKUP(RIGHT(A536,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"ZArCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A536,4,1)=\"O\",MID($A536,4,3)&LEFT(VLOOKUP($B536,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A536,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B536,NameConvsw!$B$58:$G$70,6,FALSE),MID($A536,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!M$55:M$71)","v":596},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!N$55:N$71)","v":608},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!O$55:O$71)","v":620},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!P$55:P$71)","v":632},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!Q$55:Q$71)","v":644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!R$55:R$71)","v":656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!S$55:S$71)","v":668},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!T$55:T$71)","v":680},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!U$55:U$71)","v":692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!V$55:V$71)","v":704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!W$55:W$71)","v":715},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!X$55:X$71)","v":724},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!Y$55:Y$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!Z$55:Z$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AA$55:AA$71)","v":751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AB$55:AB$71)","v":760},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AC$55:AC$71)","v":769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AD$55:AD$71)","v":778},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AE$55:AE$71)","v":787},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AF$55:AF$71)","v":796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AG$55:AG$71)","v":807},807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AH$55:AH$71)","v":807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M536,MSG_Fueldata!AI$55:AI$71)","v":807}]
[{"$f":"MSG_Fueldata!A137","v":"ZAMGAS"},"ZAM",{"$f":"VLOOKUP(RIGHT(A537,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"ZArGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A537,4,1)=\"O\",MID($A537,4,3)&LEFT(VLOOKUP($B537,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A537,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B537,NameConvsw!$B$58:$G$70,6,FALSE),MID($A537,4,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!M$55:M$71)","v":325},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!N$55:N$71)","v":329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!O$55:O$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!P$55:P$71)","v":337},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!Q$55:Q$71)","v":341},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!R$55:R$71)","v":345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!S$55:S$71)","v":349},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!T$55:T$71)","v":353},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!U$55:U$71)","v":357},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!V$55:V$71)","v":361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!W$55:W$71)","v":365},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!X$55:X$71)","v":371},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!Y$55:Y$71)","v":377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!Z$55:Z$71)","v":383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AA$55:AA$71)","v":389},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AB$55:AB$71)","v":395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AC$55:AC$71)","v":401},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AD$55:AD$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AE$55:AE$71)","v":413},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AF$55:AF$71)","v":419},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AG$55:AG$71)","v":425},425,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AH$55:AH$71)","v":425},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M537,MSG_Fueldata!AI$55:AI$71)","v":425}]
[{"$f":"MSG_Fueldata!A138","v":"ZAMCOA"},{"$f":"LEFT(A538,3)","v":"ZAM"},{"$f":"VLOOKUP(RIGHT(A538,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},{"$f":"LEFT(B538,2)&\"r\"&C538","v":"ZArCoal"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A538,4,1)=\"O\",MID($A538,4,3)&LEFT(VLOOKUP($B538,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A538,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B538,NameConvsw!$B$58:$G$70,6,FALSE),MID($A538,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH538","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M538,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A145","v":"ZIMBIO"},"ZIM",{"$f":"VLOOKUP(RIGHT(A539,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Biomass"},"ZIrBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A539,4,1)=\"O\",MID($A539,4,3)&LEFT(VLOOKUP($B539,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A539,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B539,NameConvsw!$B$58:$G$70,6,FALSE),MID($A539,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!M$55:M$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!N$55:N$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!O$55:O$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!P$55:P$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!Q$55:Q$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!R$55:R$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!S$55:S$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!T$55:T$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!U$55:U$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!V$55:V$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!W$55:W$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!X$55:X$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!Y$55:Y$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!Z$55:Z$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AA$55:AA$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AB$55:AB$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AC$55:AC$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AD$55:AD$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AE$55:AE$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AF$55:AF$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AG$55:AG$71)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AH$55:AH$71)","v":47},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M539,MSG_Fueldata!AI$55:AI$71)","v":47}]
[{"$f":"MSG_Fueldata!A146","v":"ZIMOHF"},"ZIM",{"$f":"VLOOKUP(RIGHT(A540,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"HFO"},"ZIrHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A540,4,1)=\"O\",MID($A540,4,3)&LEFT(VLOOKUP($B540,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A540,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B540,NameConvsw!$B$58:$G$70,6,FALSE),MID($A540,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!M$55:M$71)","v":514},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!N$55:N$71)","v":524},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!O$55:O$71)","v":534},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!P$55:P$71)","v":544},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!Q$55:Q$71)","v":554},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!R$55:R$71)","v":564},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!S$55:S$71)","v":574},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!T$55:T$71)","v":584},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!U$55:U$71)","v":594},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!V$55:V$71)","v":604},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!W$55:W$71)","v":614},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!X$55:X$71)","v":622},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!Y$55:Y$71)","v":630},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!Z$55:Z$71)","v":638},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AA$55:AA$71)","v":646},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AB$55:AB$71)","v":654},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AC$55:AC$71)","v":662},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AD$55:AD$71)","v":670},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AE$55:AE$71)","v":678},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AF$55:AF$71)","v":686},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AG$55:AG$71)","v":695},695,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AH$55:AH$71)","v":695},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M540,MSG_Fueldata!AI$55:AI$71)","v":695}]
[{"$f":"MSG_Fueldata!A147","v":"ZIMODS"},"ZIM",{"$f":"VLOOKUP(RIGHT(A541,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Diesel"},"ZIrDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A541,4,1)=\"O\",MID($A541,4,3)&LEFT(VLOOKUP($B541,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A541,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B541,NameConvsw!$B$58:$G$70,6,FALSE),MID($A541,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!M$55:M$71)","v":795},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!N$55:N$71)","v":811},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!O$55:O$71)","v":827},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!P$55:P$71)","v":843},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!Q$55:Q$71)","v":859},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!R$55:R$71)","v":875},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!S$55:S$71)","v":891},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!T$55:T$71)","v":907},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!U$55:U$71)","v":923},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!V$55:V$71)","v":939},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!W$55:W$71)","v":954},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!X$55:X$71)","v":966},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!Y$55:Y$71)","v":978},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!Z$55:Z$71)","v":990},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AA$55:AA$71)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AB$55:AB$71)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AC$55:AC$71)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AD$55:AD$71)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AE$55:AE$71)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AF$55:AF$71)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AG$55:AG$71)","v":1076},1076,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AH$55:AH$71)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M541,MSG_Fueldata!AI$55:AI$71)","v":1076}]
[{"$f":"MSG_Fueldata!A148","v":"ZIMOLC"},"ZIM",{"$f":"VLOOKUP(RIGHT(A542,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Crude"},"ZIrCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A542,4,1)=\"O\",MID($A542,4,3)&LEFT(VLOOKUP($B542,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A542,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B542,NameConvsw!$B$58:$G$70,6,FALSE),MID($A542,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!M$55:M$71)","v":596},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!N$55:N$71)","v":608},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!O$55:O$71)","v":620},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!P$55:P$71)","v":632},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!Q$55:Q$71)","v":644},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!R$55:R$71)","v":656},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!S$55:S$71)","v":668},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!T$55:T$71)","v":680},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!U$55:U$71)","v":692},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!V$55:V$71)","v":704},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!W$55:W$71)","v":715},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!X$55:X$71)","v":724},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!Y$55:Y$71)","v":733},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!Z$55:Z$71)","v":742},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AA$55:AA$71)","v":751},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AB$55:AB$71)","v":760},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AC$55:AC$71)","v":769},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AD$55:AD$71)","v":778},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AE$55:AE$71)","v":787},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AF$55:AF$71)","v":796},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AG$55:AG$71)","v":807},807,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AH$55:AH$71)","v":807},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M542,MSG_Fueldata!AI$55:AI$71)","v":807}]
[{"$f":"MSG_Fueldata!A149","v":"ZIMGAS"},"ZIM",{"$f":"VLOOKUP(RIGHT(A543,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Gas"},"ZIrGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A543,4,1)=\"O\",MID($A543,4,3)&LEFT(VLOOKUP($B543,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A543,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B543,NameConvsw!$B$58:$G$70,6,FALSE),MID($A543,4,3)))","v":"GASCBM"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!M$55:M$71)","v":325},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!N$55:N$71)","v":329},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!O$55:O$71)","v":333},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!P$55:P$71)","v":337},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!Q$55:Q$71)","v":341},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!R$55:R$71)","v":345},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!S$55:S$71)","v":349},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!T$55:T$71)","v":353},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!U$55:U$71)","v":357},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!V$55:V$71)","v":361},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!W$55:W$71)","v":365},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!X$55:X$71)","v":371},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!Y$55:Y$71)","v":377},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!Z$55:Z$71)","v":383},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AA$55:AA$71)","v":389},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AB$55:AB$71)","v":395},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AC$55:AC$71)","v":401},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AD$55:AD$71)","v":407},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AE$55:AE$71)","v":413},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AF$55:AF$71)","v":419},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AG$55:AG$71)","v":425},425,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AH$55:AH$71)","v":425},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M543,MSG_Fueldata!AI$55:AI$71)","v":425}]
[{"$f":"MSG_Fueldata!A150","v":"ZIMCOA"},"ZIM",{"$f":"VLOOKUP(RIGHT(A544,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"Coal"},"ZIrCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A544,4,1)=\"O\",MID($A544,4,3)&LEFT(VLOOKUP($B544,NameConvsw!$B$58:$G$70,5,FALSE),1),IF(MID($A544,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B544,NameConvsw!$B$58:$G$70,6,FALSE),MID($A544,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AG$55:AG$71)","v":123},123,{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M544,MSG_Fueldata!AI$55:AI$71)","v":123}]
[{"$f":"MSG_Fueldata!A151","v":"ZIMCOC"},{"$f":"LEFT(A545,3)","v":"ZIM"},{"$f":"VLOOKUP(RIGHT(A545,3),NameConvsw!$C$3:$D$20,2,FALSE)","v":"CoalCCS"},{"$f":"LEFT(B545,2)&\"r\"&C545","v":"ZIrCoalCCS"},null,null,null,null,null,null,null,null,{"$f":"M544","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!M$55:M$71)","v":63},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!N$55:N$71)","v":66},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!O$55:O$71)","v":69},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!P$55:P$71)","v":72},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!Q$55:Q$71)","v":75},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!R$55:R$71)","v":78},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!S$55:S$71)","v":81},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!T$55:T$71)","v":84},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!U$55:U$71)","v":87},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!V$55:V$71)","v":90},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!W$55:W$71)","v":93},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!X$55:X$71)","v":96},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!Y$55:Y$71)","v":99},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!Z$55:Z$71)","v":102},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AA$55:AA$71)","v":105},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AB$55:AB$71)","v":108},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AC$55:AC$71)","v":111},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AD$55:AD$71)","v":114},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AE$55:AE$71)","v":117},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AF$55:AF$71)","v":120},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AG$55:AG$71)","v":123},{"$f":"AH545","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AH$55:AH$71)","v":123},{"$f":"SUMIF(MSG_Fueldata!$K$55:$K$71,$M545,MSG_Fueldata!AI$55:AI$71)","v":123}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,50,{"$f":"-PMT(disc_rate,I551,1)","v":0.10085917404611995},0.6,1.22,0.85,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,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,{"$f":"(($H551+N551*$J551)/($K551*8.76)+$G551+AM551+$F551*BL$2)/$M551","v":45.151389581036788}]
[null,null,null,null,null,null,null,null,51,{"$f":"-PMT(disc_rate,I552,1)","v":0.10078045772463534},0.6,1.22,0.85,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(($H552+N552*$J552)/($K552*8.76)+$G552+AM552+$F552*BL$2)/$M552","v":5.6395188537825316}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL551*8.76","v":395.52617272988226}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"MSG_Fueldata!A152","v":0}]
[{"$f":"MSG_Fueldata!A153","v":"ZIM"}]
[{"$f":"MSG_Fueldata!A154","v":0}]

{"sheet":"Sheet3","index":32,"n_rows":93,"n_cols":19,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["tdb: empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"systems:"]
["adb: WAPPGEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDist a"]
["problem: WAPPGEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    minp","e-t 1."]
["description:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","e-f c 0.85"]
["# Region Generique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
["drate: 10.0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["timesteps: 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2040 2050 2060",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ETrans a"]
["loadregions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    minp","e-D 1."]
["ltype","ordered seasonal 1 0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","e-t c 0.95"]
["year","2010 1 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    pll","c 50"]
["name"," aaa aab aac \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    inv","c .001"]
[null," baa bab bac \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
[null," caa cab cac cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["length"," 0.100000 0.171233 0.071233 \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXelc a"]
[null," 0.097600 0.167123 0.069523 \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    minp","e-D 1."]
[null," 0.094400 0.161644 0.053989 0.013255",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","E-f c 1"]
["energyforms:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
["Finale f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["# Energie Finale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMelc I"]
["    Electricite e l ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","e-D c 1"]
["    # Electricite Finale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    vom","c 900"]
["*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    abda up","c 0"]
["Tertiaire t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
["# Energie Tertiaire"]
["    Electricite e l "]
["    # Electricite Tertiaire"]
["*"]
["Secondaire D"]
["# Energie Secondaire"]
["    Electricite e l "]
["    # Electricite Secondaire"]
["*"]
["Primaire p"]
["# Energir Primaire"]
["    Biomass b  "]
["    # Biomasse"]
["    Coal c  "]
["    # Charbon"]
["    Gas g  "]
["    # Gaz"]
["    Nuclear n  "]
["    # Nucleaire"]
["    Crude p  "]
["    # Brut leger"]
["    Diesel o  "]
["    # Diesel Ordinaire"]
["    HFO h  "]
["    # Fioul Lourd"]
["*"]
["demand:"]
["e-f ts 595 636 681 729 780 834 893 955 1022 1094 1170 1240 1315 1394 1477 1566 1644 1726 1813 1903 1999 2098"]
["loadcurve:"]
["year 2010"]
["e-f 0.103782 0.160262 0.088956 0.092829 0.144826 \\"]
["    0.081345 0.095448 0.148256 0.065928 0.018368"]
["relationsc:"]
["relationsp:"]
["relationss:"]
["relations1:"]
["CO2 CO2 o"]
["    units","group: activity, type: energy, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["RM RM o"]
["    units","group: capacity, type: power, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["RE RE o"]
["    units","group: activity, type: energy, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["DOM DOM o"]
["    units","group: activity, type: energy, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["relations2:"]
["variables:"]
["systems:"]
["EDist a"]
["    minp","e-t 1."]
["    moutp","e-f c 0.85"]
["# "]
["*"]
["ETrans a"]
["    minp","e-D 1."]
["    moutp","e-t c 0.95"]
["    pll","c 50"]
["    inv","c .001"]
["# "]

{"sheet":"OtherData","index":33,"n_rows":123,"n_cols":29,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,2010,{"$f":"E1+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,2060]
[null,"Reduction",null,null,null,null,null,0,{"$f":"AB2/(AB1-H1)*(I1-H1)+H2","v":-2.7027027027027029E-3},{"$f":"AB2/(AB1-H1)*(J1-I1)+I2","v":-5.4054054054054057E-3},{"$f":"AB2/(AB1-H1)*(K1-J1)+J2","v":-8.1081081081081086E-3},{"$f":"AB2/(AB1-H1)*(L1-K1)+K2","v":-1.0810810810810811E-2},{"$f":"AB2/(AB1-H1)*(M1-L1)+L2","v":-1.3513513513513514E-2},{"$f":"AB2/(AB1-H1)*(N1-M1)+M2","v":-1.6216216216216217E-2},{"$f":"AB2/(AB1-H1)*(O1-N1)+N2","v":-1.891891891891892E-2},{"$f":"AB2/(AB1-H1)*(P1-O1)+O2","v":-2.1621621621621623E-2},{"$f":"AB2/(AB1-H1)*(Q1-P1)+P2","v":-2.4324324324324326E-2},{"$f":"AB2/(AB1-H1)*(R1-Q1)+Q2","v":-2.7027027027027029E-2},{"$f":"AB2/(AB1-H1)*(S1-R1)+R2","v":-2.9729729729729731E-2},{"$f":"AB2/(AB1-H1)*(T1-S1)+S2","v":-3.2432432432432434E-2},{"$f":"AB2/(AB1-H1)*(U1-T1)+T2","v":-3.5135135135135137E-2},{"$f":"AB2/(AB1-H1)*(V1-U1)+U2","v":-3.783783783783784E-2},{"$f":"AB2/(AB1-H1)*(W1-V1)+V2","v":-4.0540540540540543E-2},{"$f":"AB2/(AB1-H1)*(X1-W1)+W2","v":-4.3243243243243246E-2},{"$f":"AB2/(AB1-H1)*(Y1-X1)+X2","v":-4.5945945945945948E-2},{"$f":"AB2/(AB1-H1)*(Z1-Y1)+Y2","v":-4.8648648648648651E-2},{"$f":"AB2/(AB1-H1)*(AA1-Z1)+Z2","v":-7.2972972972972977E-2},-0.1,{"$f":"AB2","v":-0.1}]
[null,"Demand",null,{"$f":"'[3]For model'!D3","v":"Industry"},{"$f":"'[3]For model'!E3","v":"Urban"},{"$f":"'[3]For model'!F3","v":"Rural"},{"$f":"'[3]For model'!G3","v":"Industry"},{"$f":"'[3]For model'!H3","v":"Urban"},{"$f":"'[3]For model'!I3","v":"Rural"},{"$f":"'[3]For model'!J3","v":"Trans"}]
[null,{"$f":"[3]MSG_Demand!B88","v":"Angola"},{"$f":"[3]MSG_Demand!A88","v":"ANG"},{"$f":"'[3]For model'!D4","v":"202.2 228.3 255.6 284.9 317 351 383.8 419.1 457 497.7 538.8 575.8 614.6 655.3 697.7 742 784.2 826.6 871.5 922.5 980.5 982.3 1351.4 1592.6 "},{"$f":"'[3]For model'!E4","v":"374.2 404.1 433.1 462.3 493 523.5 547.2 571.4 595.8 620.6 642.6 676.9 712.3 748.5 785.6 823.6 858 891.3 926.3 966.4 1012.4 1003.6 1255.9 1332 "},{"$f":"'[3]For model'!F4","v":"9.6 11.7 14.1 16.7 19.7 23 28.1 33.8 40.2 47.3 55 58 61.1 64.3 67.5 70.9 74 77 80.2 83.8 88 87.7 115 128.7 "},{"$f":"'[3]For model'!G4","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H4","v":"0.8 0.805 0.81 0.815 0.82 0.825 0.83 0.835 0.84 0.845 0.85 0.857 0.864 0.871 0.878 0.885 0.892 0.899 0.906 0.913 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I4","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J4","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B89","v":"Botswana"},{"$f":"[3]MSG_Demand!A89","v":"BOT"},{"$f":"'[3]For model'!D5","v":"224.3 247.7 259.1 280.1 299.4 312.6 319.6 350 369.8 399.6 406.2 412.6 419 425.2 431.4 437.4 443.4 449.6 455.8 461.3 463.2 458.6 383.1 277.4 "},{"$f":"'[3]For model'!E5","v":"188.7 200.1 201.1 208.6 214 214.3 218 237.5 249.6 268.3 271.3 275.9 280.5 285 289.5 293.9 298.3 302.8 307.3 311.4 313 327 439.7 558.5 "},{"$f":"'[3]For model'!F5","v":"7.4 8.8 9.8 11.3 12.8 14 16.2 19.8 23.1 27.3 30.1 30.6 31 31.5 31.9 32.3 32.7 33.1 33.6 33.9 34 34.5 36.4 37.4 "},{"$f":"'[3]For model'!G5","v":"0.97 0.971 0.972 0.973 0.974 0.975 0.976 0.977 0.978 0.979 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H5","v":"0.85 0.855 0.86 0.865 0.87 0.875 0.88 0.885 0.89 0.895 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I5","v":"0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J5","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B90","v":"Democratic Republic of Congo"},{"$f":"[3]MSG_Demand!A90","v":"DRC"},{"$f":"'[3]For model'!D6","v":"444.5 501.9 565.7 636.6 715.2 802.4 899 1006 1124.5 1255.5 1400.4 1525.7 1662 1810.4 1971.9 2127.9 2274.5 2431.2 2598.5 2777.2 2968 3146.1 3995.8 4129.8 "},{"$f":"'[3]For model'!E6","v":"404.8 427.4 450.3 473.2 496 518.5 537.5 555.1 570.7 583.7 593.6 631.8 672.3 715.1 760.4 800.9 835.3 871 907.8 945.8 985.1 1044.2 1326.2 1370.7 "},{"$f":"'[3]For model'!F6","v":"16.3 19.4 22.8 26.7 31 35.9 44 53.1 63.3 74.9 87.9 95 102.6 110.8 119.6 128 135.7 143.8 152.5 161.6 171.3 181.6 230.6 238.4 "},{"$f":"'[3]For model'!G6","v":"0.97 0.971 0.972 0.973 0.974 0.975 0.976 0.977 0.978 0.979 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H6","v":"0.75 0.765 0.78 0.795 0.81 0.825 0.84 0.855 0.87 0.885 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I6","v":"0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J6","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B91","v":"Lesotho"},{"$f":"[3]MSG_Demand!A91","v":"LES"},{"$f":"'[3]For model'!D7","v":"6.1 7 8 9 10.1 11.3 12.5 13.9 15.3 16.8 18.4 19.2 20 20.9 21.8 22.7 23.7 24.7 25.8 26.9 28.1 29 43.4 67.7 "},{"$f":"'[3]For model'!E7","v":"48.4 49.8 51.3 52.8 54.3 55.9 57.4 58.9 60.3 61.9 63.4 66.2 69.1 72.1 75.3 78.7 82.1 85.8 89.7 93.8 97.9 101.1 151.4 236.1 "},{"$f":"'[3]For model'!F7","v":"0.9 1.1 1.2 1.4 1.6 1.8 2.1 2.5 2.9 3.3 3.8 3.9 4.1 4.2 4.4 4.6 4.8 5 5.2 5.4 5.7 5.9 8.8 13.7 "},{"$f":"'[3]For model'!G7","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H7","v":"0.88 0.882 0.884 0.886 0.888 0.89 0.892 0.894 0.896 0.898 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I7","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J7","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B92","v":"Malawi"},{"$f":"[3]MSG_Demand!A92","v":"MAL"},{"$f":"'[3]For model'!D8","v":"59.5 73.3 76.8 80.3 83.8 87.3 91.7 96.3 101.1 106.1 111.4 117.1 123.1 129.4 136 142.9 150.2 157.9 166 174.4 183.3 192.5 298.7 486.5 "},{"$f":"'[3]For model'!E8","v":"87.5 108.7 115 121.2 127.7 134.1 141.6 149.4 157.6 166.3 175.4 184.6 194.3 204.4 215.1 226.4 238.2 250.7 263.8 277.6 292.1 306.7 475.8 775 "},{"$f":"'[3]For model'!F8","v":"2.4 3.3 3.9 4.4 5.1 5.7 6.9 8.2 9.7 11.2 13 13.6 14.3 15 15.8 16.6 17.4 18.3 19.2 20.2 21.2 22.2 34.5 56.2 "},{"$f":"'[3]For model'!G8","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H8","v":"0.8 0.81 0.82 0.83 0.84 0.85 0.86 0.87 0.88 0.89 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I8","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J8","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B93","v":"Mozambique"},{"$f":"[3]MSG_Demand!A93","v":"MOZ"},{"$f":"'[3]For model'!D9","v":"309.7 325.6 343.8 355.2 367.8 380.5 390 401.7 412.5 423.6 434.8 446.2 457.9 469.7 481.7 494 506.4 519 531.8 544.8 558 578 796.6 1135.2 "},{"$f":"'[3]For model'!E9","v":"51.4 58.3 66.2 73.6 81.7 90.6 98.4 107.4 116.7 126.7 137.5 149.9 163.3 177.5 192.8 209.1 226.5 245.1 264.9 286.1 308.7 323.3 490.2 775 "},{"$f":"'[3]For model'!F9","v":"5.7 6.8 8 9.2 10.5 12 14.2 16.8 19.6 22.6 25.9 26.9 28 29.1 30.3 31.5 32.8 34.1 35.4 36.9 38.3 39.9 56.8 84.2 "},{"$f":"'[3]For model'!G9","v":"0.95 0.951 0.952 0.953 0.954 0.955 0.956 0.957 0.958 0.959 0.96 0.961 0.962 0.963 0.964 0.965 0.966 0.967 0.968 0.969 0.97 0.9705 0.975 0.98 "},{"$f":"'[3]For model'!H9","v":"0.7 0.715 0.73 0.745 0.76 0.775 0.79 0.805 0.82 0.835 0.85 0.857 0.864 0.871 0.878 0.885 0.892 0.899 0.906 0.913 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I9","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J9","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B94","v":"Namibia"},{"$f":"[3]MSG_Demand!A94","v":"NAM"},{"$f":"'[3]For model'!D10","v":"237 241 246.9 251.5 257.9 265.6 269.6 273.3 277.6 281.9 286.1 295.8 305.8 316.2 327 337.9 350.1 361.7 373.5 386.1 397.6 417.5 514.7 664.8 "},{"$f":"'[3]For model'!E10","v":"122.5 125.5 129.5 132.8 137.1 142.1 150.8 159.8 169.7 180.1 191.1 197.8 204.8 212 219.5 227 235.5 243.6 251.9 260.6 268.7 285.2 387.2 556 "},{"$f":"'[3]For model'!F10","v":"6 6.8 7.7 8.5 9.5 10.5 12.4 14.3 16.5 18.8 21.2 21.9 22.7 23.4 24.2 24.9 25.8 26.7 27.5 28.4 29.2 30.8 39.6 53.7 "},{"$f":"'[3]For model'!G10","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H10","v":"0.8 0.81 0.82 0.83 0.84 0.85 0.86 0.87 0.88 0.89 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I10","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J10","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B95","v":"South Africa"},{"$f":"[3]MSG_Demand!A95","v":"SAF"},{"$f":"'[3]For model'!D11","v":"18274.7 18768.7 19313.9 19985.5 20453.3 21151.3 21508.4 21891.5 22327.3 22785.2 23126.5 23588.7 23980.5 24341.7 24698.5 25202.5 25696.8 26114 26497.2 26875.3 27063.3 28413.5 32462.6 39219.9 "},{"$f":"'[3]For model'!E11","v":"7778.5 8007.3 8258.1 8563.3 8781.3 9098.2 9768.4 10489.8 11280 12129.5 12964.9 13473.1 13954.9 14432 14919.6 15511.1 16113.7 16684.4 17249.2 17826.2 18290.7 19411.5 24421.1 32802.1 "},{"$f":"'[3]For model'!F11","v":"426 484.5 547.5 617.7 685.3 764.2 794.3 826.6 862.1 899.9 934.4 1025.2 1116.7 1210.5 1307.6 1416.7 1530.1 1643.4 1758.8 1878.3 1988.1 2096.8 2498.3 3169.3 "},{"$f":"'[3]For model'!G11","v":"0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H11","v":"0.83 0.837 0.844 0.851 0.858 0.865 0.872 0.879 0.886 0.893 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I11","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J11","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B96","v":"Swaziland"},{"$f":"[3]MSG_Demand!A96","v":"SWA"},{"$f":"'[3]For model'!D12","v":"46.9 49.1 51.6 53.7 55.6 57.1 60.2 63.9 67 70.4 73.1 74.2 75 76 77 78.1 79.2 80.3 81.4 82.5 83.8 86.1 97.9 116.8 "},{"$f":"'[3]For model'!E12","v":"73.3 76.8 80.9 84.5 87.7 90.2 91.6 93.5 94.4 95.6 95.7 96.8 97.7 98.8 99.9 101 102.2 103.3 104.5 105.7 107.1 110 125 149.2 "},{"$f":"'[3]For model'!F12","v":"2.2 2.5 2.9 3.3 3.6 4 4.1 4.2 4.3 4.4 4.5 4.8 5.2 5.6 6 6.3 6.7 7.2 7.6 8 8.5 8.7 9.9 11.8 "},{"$f":"'[3]For model'!G12","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H12","v":"0.85 0.855 0.86 0.865 0.87 0.875 0.88 0.885 0.89 0.895 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I12","v":"0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J12","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B97","v":"Tanzania"},{"$f":"[3]MSG_Demand!A97","v":"TAN"},{"$f":"'[3]For model'!D13","v":"103 112.7 128.6 149.3 171.3 196.3 220.5 254.2 284.7 315.5 349.2 380.3 414 454.8 499.5 548.4 602 660.7 725 795.3 872.2 948.7 1522.2 2428.8 "},{"$f":"'[3]For model'!E13","v":"340.2 351.9 380.7 419.3 457.5 499.1 535.8 591.1 634.3 674.1 716.3 760.1 806.5 863.6 924.7 990 1059.7 1134.2 1213.8 1298.8 1389.5 1494.4 2169 3103.4 "},{"$f":"'[3]For model'!F13","v":"7.9 9.1 10.9 13.2 15.7 18.6 20.3 22.6 24.6 26.5 28.5 32.5 37 42.3 48.2 54.8 62.2 70.3 79.4 89.5 100.7 108.7 164 245.3 "},{"$f":"'[3]For model'!G13","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H13","v":"0.83 0.837 0.844 0.851 0.858 0.865 0.872 0.879 0.886 0.893 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I13","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J13","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B98","v":"Zambia"},{"$f":"[3]MSG_Demand!A98","v":"ZAM"},{"$f":"'[3]For model'!D14","v":"849.2 891.2 939.9 991.2 1045.2 1102.3 1173.8 1249.7 1330.3 1415.9 1506.8 1583.8 1664.7 1749.7 1839.1 1933 2031.8 2135.5 2244.6 2359.2 2479.7 2605.1 4059.8 6646.6 "},{"$f":"'[3]For model'!E14","v":"420.2 442.6 468.3 495.5 524.1 554.3 567 579 590.1 600.3 609.4 645.2 682.9 722.9 765.2 809.8 857 906.9 959.7 1015.5 1074.4 1128.1 1750.1 2850.8 "},{"$f":"'[3]For model'!F14","v":"20.6 21.9 23.3 24.8 26.4 28.1 38.9 50.9 64.3 79.1 95.6 100.4 105.4 110.7 116.2 122 128.1 134.5 141.2 148.3 155.7 163.5 253.6 413.2 "},{"$f":"'[3]For model'!G14","v":"0.96 0.961 0.962 0.963 0.964 0.965 0.966 0.967 0.968 0.969 0.97 0.971 0.972 0.973 0.974 0.975 0.976 0.977 0.978 0.979 0.98 0.9805 0.985 0.99 "},{"$f":"'[3]For model'!H14","v":"0.75 0.76 0.77 0.78 0.79 0.8 0.81 0.82 0.83 0.84 0.85 0.857 0.864 0.871 0.878 0.885 0.892 0.899 0.906 0.913 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I14","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J14","v":0.95}]
[null,{"$f":"[3]MSG_Demand!B99","v":"Zimbabwe"},{"$f":"[3]MSG_Demand!A99","v":"ZIM"},{"$f":"'[3]For model'!D15","v":"490.2 521.1 553.7 588.1 624.4 662.6 702.9 745.3 790.1 837.2 886.8 923.2 961.1 1000.6 1041.6 1084.4 1128.9 1175.3 1223.5 1273.7 1326 1379.1 1962.9 2905.5 "},{"$f":"'[3]For model'!E15","v":"488.9 500 511 521.9 532.7 543.4 551.5 559.2 566.4 573.1 579.1 605 632.1 660.3 689.8 720.6 752.8 786.3 821.4 858 896.2 932 1326.6 1963.7 "},{"$f":"'[3]For model'!F15","v":"17.8 20.3 23.1 26 29.1 32.5 38.3 44.5 51.1 58.2 65.8 68.4 71.2 74 77 80.1 83.3 86.6 90.1 93.7 97.4 101.3 144.2 213.4 "},{"$f":"'[3]For model'!G15","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.981 0.982 0.983 0.984 0.985 0.986 0.987 0.988 0.989 0.99 0.99 0.99 0.99 "},{"$f":"'[3]For model'!H15","v":"0.83 0.835 0.84 0.845 0.85 0.855 0.86 0.865 0.87 0.875 0.88 0.884 0.888 0.892 0.896 0.9 0.904 0.908 0.912 0.916 0.92 0.92 0.92 0.92 "},{"$f":"'[3]For model'!I15","v":"0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[3]For model'!J15","v":0.95}]
[null,null,null,null,null,"BY Peak"]
[null,null,null,null,null,{"$f":"Gen_Param_2011!DE21","v":0.875},{"$f":"Gen_Param_2011!DE22","v":0.56299999999999994},{"$f":"Gen_Param_2011!DE23","v":0.46400000000000002}]
[null,null,null,"Losses","Peak 2010","Industry","Urban","Rural","Trans"]
[{"$f":"NameConvsw!D58","v":"ANr"},{"$f":"B4","v":"Angola"},{"$f":"C4","v":"ANG"},0.15,1100,{"$f":"ROUND(VALUE(LEFT(D4,FIND(\" \",D4)))/F$17,1)","v":231.1},{"$f":"ROUND(VALUE(LEFT(E4,FIND(\" \",E4)))/G$17,1)","v":664.7},20.7,{"$f":"SUM(F19:H19)","v":916.50000000000011}]
[{"$f":"NameConvsw!D59","v":"BOr"},{"$f":"B5","v":"Botswana"},"BOT",0.15,553,{"$f":"ROUND(VALUE(LEFT(D5,FIND(\" \",D5)))/F$17,1)","v":256.3},335.2,15.9,{"$f":"SUM(F20:H20)","v":607.4}]
[{"$f":"NameConvsw!D60","v":"DRr"},"Democratic Republic of Congo","DRC",0.15,1081,508,719,35.1,1262.0999999999999]
[{"$f":"NameConvsw!D61","v":"LEr"},"Lesotho","LES",0.15,121,7,86,1.9,94.9]
[{"$f":"NameConvsw!D62","v":"MAr"},"Malawi","MAL",0.15,300,68,155.4,5.2,228.6]
[{"$f":"NameConvsw!D63","v":"MOr"},"Mozambique","MOZ",0.15,560,353.9,91.3,12.3,457.5]
[{"$f":"NameConvsw!D64","v":"NAr"},"Namibia","NAM",0.15,564,270.89999999999998,217.6,12.9,501.4]
[{"$f":"NameConvsw!D65","v":"SAr"},"South Africa","SAF",0.11,36705,20885.400000000001,13816.2,918.1,35619.700000000004]
[{"$f":"NameConvsw!D66","v":"SWr"},"Swaziland","SWA",0.15,204,53.6,130.19999999999999,4.7,188.49999999999997]
[{"$f":"NameConvsw!D67","v":"TAr"},"Tanzania","TAN",0.15,833,117.7,604.29999999999995,17,739]
[{"$f":"NameConvsw!D68","v":"ZAr"},"Zambia","ZAM",0.15,1640,970.5,746.4,44.4,1761.3000000000002]
[{"$f":"NameConvsw!D69","v":"ZIr"},"Zimbabwe","ZIM",0.15,2100,560.20000000000005,868.4,38.4,1467]
[]
[]
[]
[null,"Imports/Exports (2010)",null,"Imports","Exports","sources: ","SAPP Annual Report 2011"]
[null,null,null,"GWh","GWh"]
[null,"Angola","ANG",27]
[null,"Botswana","BOT",2945]
[null,"Democratic Republic of Congo","DRC",38,871]
[null,"Lesotho","LES",49,7.4]
[null,"Malawi","MAL"]
[null,"Mozambique","MOZ",2326,309]
[null,"Namibia","NAM",2462,294]
[null,"South Africa","SAF",10047,13754]
[null,"Swaziland","SWA",909.4]
[null,"Tanzania","TAN",52]
[null,"Zambia","ZAM",null,65.599999999999994]
[null,"Zimbabwe","ZIM",1531,1025]
[]
[null,"Load Calibration data"]
[null,{"$f":"'[4]for export'!D2","v":"ANG"},{"$f":"'[4]for export'!E2","v":"BOT"},{"$f":"'[4]for export'!F2","v":"DRC"},{"$f":"'[4]for export'!G2","v":"LES"},{"$f":"'[4]for export'!H2","v":"MAL"},{"$f":"'[4]for export'!I2","v":"MOZ"},{"$f":"'[4]for export'!J2","v":"NAM"},{"$f":"'[4]for export'!K2","v":"SAF"},{"$f":"'[4]for export'!L2","v":"SWA"},{"$f":"'[4]for export'!M2","v":"TAN"},{"$f":"'[4]for export'!N2","v":"ZAM"},{"$f":"'[4]for export'!O2","v":"ZIM"}]
[{"$f":"'[4]for export'!C3","v":"Industry"},{"$f":"'[4]for export'!D3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!E3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!F3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!G3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!H3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!I3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!J3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!K3","v":"0.347 0.319 0.334"},{"$f":"'[4]for export'!L3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!M3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!N3","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!O3","v":"0.335 0.347 0.318"},{"$f":"M51","v":"0.335 0.347 0.318"}]
[null,{"$f":"'[4]for export'!D4","v":1},{"$f":"'[4]for export'!E4","v":1},{"$f":"'[4]for export'!F4","v":1},{"$f":"'[4]for export'!G4","v":1},{"$f":"'[4]for export'!H4","v":1},{"$f":"'[4]for export'!I4","v":1},{"$f":"'[4]for export'!J4","v":1},{"$f":"'[4]for export'!K4","v":1},{"$f":"'[4]for export'!L4","v":1},{"$f":"'[4]for export'!M4","v":1},{"$f":"'[4]for export'!N4","v":1},{"$f":"'[4]for export'!O4","v":1},{"$f":"M52","v":1}]
[null,{"$f":"'[4]for export'!D5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!E5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!F5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!G5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!H5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!I5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!J5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!K5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!L5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!M5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!N5","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!O5","v":"0.28 0.52 0.2"},"0.28 0.52 0.2"]
[null,{"$f":"'[4]for export'!D6","v":1},{"$f":"'[4]for export'!E6","v":1},{"$f":"'[4]for export'!F6","v":1},{"$f":"'[4]for export'!G6","v":1},{"$f":"'[4]for export'!H6","v":1},{"$f":"'[4]for export'!I6","v":1},{"$f":"'[4]for export'!J6","v":1},{"$f":"'[4]for export'!K6","v":1},{"$f":"'[4]for export'!L6","v":1},{"$f":"'[4]for export'!M6","v":1},{"$f":"'[4]for export'!N6","v":1},{"$f":"'[4]for export'!O6","v":1},1]
[null,{"$f":"'[4]for export'!D7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!E7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!F7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!G7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!H7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!I7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!J7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!K7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!L7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!M7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!N7","v":"0.248 0.55 0.162 0.04"},{"$f":"'[4]for export'!O7","v":"0.248 0.55 0.162 0.04"},"0.248 0.55 0.162 0.04"]
[null,{"$f":"'[4]for export'!D8","v":1},{"$f":"'[4]for export'!E8","v":1},{"$f":"'[4]for export'!F8","v":1},{"$f":"'[4]for export'!G8","v":1},{"$f":"'[4]for export'!H8","v":1},{"$f":"'[4]for export'!I8","v":1},{"$f":"'[4]for export'!J8","v":1},{"$f":"'[4]for export'!K8","v":1},{"$f":"'[4]for export'!L8","v":1},{"$f":"'[4]for export'!M8","v":1},{"$f":"'[4]for export'!N8","v":1},{"$f":"'[4]for export'!O8","v":1},1]
[null,{"$f":"'[4]for export'!D9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!E9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!F9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!G9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!H9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!I9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!J9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!K9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!L9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!M9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!N9","v":"0.28 0.52 0.2"},{"$f":"'[4]for export'!O9","v":"0.28 0.52 0.2"},"0.28 0.52 0.2"]
[{"$f":"'[4]for export'!C10","v":"Urban"},{"$f":"'[4]for export'!D10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!E10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!F10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!G10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!H10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!I10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!J10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!K10","v":"0.347 0.319 0.334"},{"$f":"'[4]for export'!L10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!M10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!N10","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!O10","v":"0.335 0.347 0.318"}]
[null,{"$f":"'[4]for export'!D11","v":1},{"$f":"'[4]for export'!E11","v":1},{"$f":"'[4]for export'!F11","v":1},{"$f":"'[4]for export'!G11","v":1},{"$f":"'[4]for export'!H11","v":1},{"$f":"'[4]for export'!I11","v":1},{"$f":"'[4]for export'!J11","v":1},{"$f":"'[4]for export'!K11","v":1},{"$f":"'[4]for export'!L11","v":1},{"$f":"'[4]for export'!M11","v":1},{"$f":"'[4]for export'!N11","v":1},{"$f":"'[4]for export'!O11","v":1}]
[null,{"$f":"'[4]for export'!D12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!E12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!F12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!G12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!H12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!I12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!J12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!K12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!L12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!M12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!N12","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!O12","v":"0.2632 0.52 0.2168"}]
[null,{"$f":"'[4]for export'!D13","v":1},{"$f":"'[4]for export'!E13","v":1},{"$f":"'[4]for export'!F13","v":1},{"$f":"'[4]for export'!G13","v":1},{"$f":"'[4]for export'!H13","v":1},{"$f":"'[4]for export'!I13","v":1},{"$f":"'[4]for export'!J13","v":1},{"$f":"'[4]for export'!K13","v":1},{"$f":"'[4]for export'!L13","v":1},{"$f":"'[4]for export'!M13","v":1},{"$f":"'[4]for export'!N13","v":1},{"$f":"'[4]for export'!O13","v":1}]
[null,{"$f":"'[4]for export'!D14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!E14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!F14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!G14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!H14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!I14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!J14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!K14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!L14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!M14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!N14","v":"0.23 0.47 0.23 0.07"},{"$f":"'[4]for export'!O14","v":"0.23 0.47 0.23 0.07"}]
[null,{"$f":"'[4]for export'!D15","v":1},{"$f":"'[4]for export'!E15","v":1},{"$f":"'[4]for export'!F15","v":1},{"$f":"'[4]for export'!G15","v":1},{"$f":"'[4]for export'!H15","v":1},{"$f":"'[4]for export'!I15","v":1},{"$f":"'[4]for export'!J15","v":1},{"$f":"'[4]for export'!K15","v":1},{"$f":"'[4]for export'!L15","v":1},{"$f":"'[4]for export'!M15","v":1},{"$f":"'[4]for export'!N15","v":1},{"$f":"'[4]for export'!O15","v":1}]
[null,{"$f":"'[4]for export'!D16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!E16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!F16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!G16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!H16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!I16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!J16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!K16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!L16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!M16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!N16","v":"0.2632 0.52 0.2168"},{"$f":"'[4]for export'!O16","v":"0.2632 0.52 0.2168"}]
[{"$f":"'[4]for export'!C17","v":"Rural"},{"$f":"'[4]for export'!D17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!E17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!F17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!G17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!H17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!I17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!J17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!K17","v":"0.347 0.319 0.334"},{"$f":"'[4]for export'!L17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!M17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!N17","v":"0.335 0.347 0.318"},{"$f":"'[4]for export'!O17","v":"0.335 0.347 0.318"}]
[null,{"$f":"'[4]for export'!D18","v":1},{"$f":"'[4]for export'!E18","v":1},{"$f":"'[4]for export'!F18","v":1},{"$f":"'[4]for export'!G18","v":1},{"$f":"'[4]for export'!H18","v":1},{"$f":"'[4]for export'!I18","v":1},{"$f":"'[4]for export'!J18","v":1},{"$f":"'[4]for export'!K18","v":1},{"$f":"'[4]for export'!L18","v":1},{"$f":"'[4]for export'!M18","v":1},{"$f":"'[4]for export'!N18","v":1},{"$f":"'[4]for export'!O18","v":1}]
[null,{"$f":"'[4]for export'!D19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!E19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!F19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!G19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!H19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!I19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!J19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!K19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!L19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!M19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!N19","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!O19","v":"0.293 0.351 0.356"}]
[null,{"$f":"'[4]for export'!D20","v":1},{"$f":"'[4]for export'!E20","v":1},{"$f":"'[4]for export'!F20","v":1},{"$f":"'[4]for export'!G20","v":1},{"$f":"'[4]for export'!H20","v":1},{"$f":"'[4]for export'!I20","v":1},{"$f":"'[4]for export'!J20","v":1},{"$f":"'[4]for export'!K20","v":1},{"$f":"'[4]for export'!L20","v":1},{"$f":"'[4]for export'!M20","v":1},{"$f":"'[4]for export'!N20","v":1},{"$f":"'[4]for export'!O20","v":1}]
[null,{"$f":"'[4]for export'!D21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!E21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!F21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!G21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!H21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!I21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!J21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!K21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!L21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!M21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!N21","v":"0.298 0.365 0.252 0.085"},{"$f":"'[4]for export'!O21","v":"0.298 0.365 0.252 0.085"}]
[null,{"$f":"'[4]for export'!D22","v":1},{"$f":"'[4]for export'!E22","v":1},{"$f":"'[4]for export'!F22","v":1},{"$f":"'[4]for export'!G22","v":1},{"$f":"'[4]for export'!H22","v":1},{"$f":"'[4]for export'!I22","v":1},{"$f":"'[4]for export'!J22","v":1},{"$f":"'[4]for export'!K22","v":1},{"$f":"'[4]for export'!L22","v":1},{"$f":"'[4]for export'!M22","v":1},{"$f":"'[4]for export'!N22","v":1},{"$f":"'[4]for export'!O22","v":1}]
[null,{"$f":"'[4]for export'!D23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!E23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!F23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!G23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!H23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!I23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!J23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!K23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!L23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!M23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!N23","v":"0.293 0.351 0.356"},{"$f":"'[4]for export'!O23","v":"0.293 0.351 0.356"}]
[]
[]
[]
[null,null,null,null,null,null,"InvCost ($/kW)"]
[1,{"$f":"OFFSET($C$18,A76,0)","v":"ANG"},{"$f":"OFFSET($A$18,A76,0)","v":"ANr"},"ETrans",{"$f":"B76&D76","v":"ANGETrans"},{"$f":"C76&D76","v":"ANrETrans"},{"$f":"Gen_Param_2011!$DG$20","v":365}]
[1,{"$f":"OFFSET($C$18,A77,0)","v":"ANG"},{"$f":"OFFSET($A$18,A77,0)","v":"ANr"},"EDist",{"$f":"B77&D77","v":"ANGEDist"},{"$f":"C77&D77","v":"ANrEDist"},{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[1,{"$f":"OFFSET($C$18,A78,0)","v":"ANG"},{"$f":"OFFSET($A$18,A78,0)","v":"ANr"},"EDistRural",{"$f":"B78&D78","v":"ANGEDistRural"},{"$f":"C78&D78","v":"ANrEDistRural"},{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[1,{"$f":"OFFSET($C$18,A79,0)","v":"ANG"},{"$f":"OFFSET($A$18,A79,0)","v":"ANr"},"EDistUrban",{"$f":"B79&D79","v":"ANGEDistUrban"},{"$f":"C79&D79","v":"ANrEDistUrban"},{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[{"$f":"A76+1","v":2},{"$f":"OFFSET($C$18,A80,0)","v":"BOT"},{"$f":"OFFSET($A$18,A80,0)","v":"BOr"},"ETrans",{"$f":"B80&D80","v":"BOTETrans"},{"$f":"C80&D80","v":"BOrETrans"},{"$f":"Gen_Param_2011!$DG$20","v":365}]
[{"$f":"A77+1","v":2},{"$f":"OFFSET($C$18,A81,0)","v":"BOT"},{"$f":"OFFSET($A$18,A81,0)","v":"BOr"},"EDist",{"$f":"B81&D81","v":"BOTEDist"},{"$f":"C81&D81","v":"BOrEDist"},{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[2,"BOT","BOr","EDistRural","BOTEDistRural","BOrEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[2,"BOT","BOr","EDistUrban","BOTEDistUrban","BOrEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[3,"DRC","DRr","ETrans","DRCETrans","DRrETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[3,"DRC","DRr","EDist","DRCEDist","DRrEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[3,"DRC","DRr","EDistRural","DRCEDistRural","DRrEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[3,"DRC","DRr","EDistUrban","DRCEDistUrban","DRrEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[4,"LES","LEr","ETrans","LESETrans","LErETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[4,"LES","LEr","EDist","LESEDist","LErEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[4,"LES","LEr","EDistRural","LESEDistRural","LErEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[4,"LES","LEr","EDistUrban","LESEDistUrban","LErEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[5,"MAL","MAr","ETrans","MALETrans","MArETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[5,"MAL","MAr","EDist","MALEDist","MArEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[5,"MAL","MAr","EDistRural","MALEDistRural","MArEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[5,"MAL","MAr","EDistUrban","MALEDistUrban","MArEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[6,"MOZ","MOr","ETrans","MOZETrans","MOrETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[6,"MOZ","MOr","EDist","MOZEDist","MOrEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[6,"MOZ","MOr","EDistRural","MOZEDistRural","MOrEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[6,"MOZ","MOr","EDistUrban","MOZEDistUrban","MOrEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[7,"NAM","NAr","ETrans","NAMETrans","NArETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[7,"NAM","NAr","EDist","NAMEDist","NArEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[7,"NAM","NAr","EDistRural","NAMEDistRural","NArEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[7,"NAM","NAr","EDistUrban","NAMEDistUrban","NArEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[8,"SAF","SAr","ETrans","SAFETrans","SArETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[8,"SAF","SAr","EDist","SAFEDist","SArEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[8,"SAF","SAr","EDistRural","SAFEDistRural","SArEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[8,"SAF","SAr","EDistUrban","SAFEDistUrban","SArEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[9,"SWA","SWr","ETrans","SWAETrans","SWrETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[9,"SWA","SWr","EDist","SWAEDist","SWrEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[9,"SWA","SWr","EDistRural","SWAEDistRural","SWrEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[9,"SWA","SWr","EDistUrban","SWAEDistUrban","SWrEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[10,"TAN","TAr","ETrans","TANETrans","TArETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[10,"TAN","TAr","EDist","TANEDist","TArEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[10,{"$f":"OFFSET($C$18,A114,0)","v":"TAN"},{"$f":"OFFSET($A$18,A114,0)","v":"TAr"},"EDistRural",{"$f":"B114&D114","v":"TANEDistRural"},{"$f":"C114&D114","v":"TArEDistRural"},{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[10,"TAN","TAr","EDistUrban","TANEDistUrban","TArEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[11,"ZAM","ZAr","ETrans","ZAMETrans","ZArETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[11,"ZAM","ZAr","EDist","ZAMEDist","ZArEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[11,"ZAM","ZAr","EDistRural","ZAMEDistRural","ZArEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[11,"ZAM","ZAr","EDistUrban","ZAMEDistUrban","ZArEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]
[12,"ZIM","ZIr","ETrans","ZIMETrans","ZIrETrans",{"$f":"Gen_Param_2011!$DG$20","v":365}]
[12,"ZIM","ZIr","EDist","ZIMEDist","ZIrEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.4}]
[12,"ZIM","ZIr","EDistRural","ZIMEDistRural","ZIrEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.6000000000004}]
[12,"ZIM","ZIr","EDistUrban","ZIMEDistUrban","ZIrEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.3000000000002}]

{"sheet":"ChangeLog","index":34,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["New in version 16"]
["Zambia biomass costs set to zero"]
["adjusted imported fuel costs to be $1.5 above local for LNG infrastructure"]

{"sheet":"Sheet1","index":35,"n_rows":76,"n_cols":1,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["BURBIO"]
["BUROHF"]
["BURODS"]
["BUROLC"]
["SENBIO"]
["SENOHF"]
["SENODS"]
["SENOLC"]
["SENGAS"]
["SENCOA"]
["NGABIO"]
["NGAOHF"]
["NGAODS"]
["NGAOLC"]
["NGAGAS"]
["NGACOA"]
["NGANUC"]
["NIGBIO"]
["NIGOHF"]
["NIGODS"]
["NIGOLC"]
["NIGCOA"]
["SIEBIO"]
["SIEOHF"]
["SIEODS"]
["SIEOLC"]
["SIEGAS"]
["SIECOA"]
["TBNBIO"]
["TBNOHF"]
["TBNODS"]
["TBNOLC"]
["TBNGAS"]
["TBNCOA"]
["MALBIO"]
["MALOHF"]
["MALODS"]
["MALOLC"]
["MALCOA"]
["LIBBIO"]
["LIBOHF"]
["LIBODS"]
["LIBOLC"]
["LIBGAS"]
["LIBCOA"]
["CIVBIO"]
["CIVOHF"]
["CIVODS"]
["CIVOLC"]
["CIVGAS"]
["CIVCOA"]
["GAMBIO"]
["GAMOHF"]
["GAMODS"]
["GAMOLC"]
["GAMGAS"]
["GAMCOA"]
["GHABIO"]
["GHAOHF"]
["GHAODS"]
["GHAOLC"]
["GHAGAS"]
["GHACOA"]
["GHANUC"]
["GUIBIO"]
["GUIOHF"]
["GUIODS"]
["GUIOLC"]
["GUIGAS"]
["GUICOA"]
["GBIBIO"]
["GBIOHF"]
["GBIODS"]
["GBIOLC"]
["GBIGAS"]
["GBICOA"]